Nifty

:

22466.10

Sensex

:

73917.03

62.25 (0.28%)
253.31 (0.34%)

Login

Nifty
Sensex

:
:

22466.10
73917.03

62.25 (0.28%)
253.31 (0.34%)

Ambar Protein Industries Ltd.

Edible Oil

Rating :

36/99

BSE: 519471 | NSE: Not Listed

Watchlist

NSE BSE

155.50

16-May-2024

Open
High
Low
Previous Close

164.50
164.50
155.15
165.20

Volume
Traded Value (lacs)
52 Week High
52 Week Low

9
0.14
252.60
140.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

89.41
24.97
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

115.07
N/A
3.50

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.98
8.40
3.27

EBITDA CAGR (%)

10 Years
5 Years
3 Years

23.41
13.19
-0.41

PAT CAGR (%)

10 Years
5 Years
3 Years

42.75
6.72
-6.61

P:E (Median)

8 Years
5 Years
3 Years

-
33.90
33.90

P:BV (Average)

8 Years
5 Years
3 Years

-
6.96
6.96

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
18.39
18.39

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 85.72 94.92 -9.69% 68.61 75.77 -9.45% 93.22 84.38 10.48% 90.00 90.53 -0.59%
Expenses 81.91 92.42 -11.37% 67.04 74.31 -9.78% 90.62 81.92 10.62% 89.17 84.79 5.17%
EBITDA 3.81 2.50 52.40% 1.57 1.46 7.53% 2.60 2.47 5.26% 0.83 5.75 -85.57%
EBIDTM 4.44% 2.63% 2.29% 1.93% 2.79% 2.92% 0.93% 6.35%
Other Income 0.13 0.12 8.33% 0.12 0.13 -7.69% 0.12 0.11 9.09% 0.14 0.13 7.69%
Interest 0.69 0.65 6.15% 0.63 0.66 -4.55% 0.64 0.62 3.23% 0.60 0.75 -20.00%
Depreciation 0.39 0.32 21.88% 0.26 0.32 -18.75% 0.33 0.32 3.12% 0.32 0.38 -15.79%
PBT 2.86 1.65 73.33% 0.80 0.62 29.03% 1.75 1.63 7.36% 0.06 4.75 -98.74%
Tax 1.30 0.62 109.68% 0.02 0.16 -87.50% 0.48 0.29 65.52% 0.07 1.19 -94.12%
PAT 1.56 1.03 51.46% 0.78 0.46 69.57% 1.26 1.34 -5.97% -0.02 3.56 -
PATM 1.82% 1.08% 1.14% 0.61% 1.36% 1.59% -0.02% 3.93%
EPS 2.73 1.81 50.83% 1.37 0.81 69.14% 2.22 2.35 -5.53% -0.03 6.25 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 337.55 345.08 339.75 313.30 284.36 230.55 206.03 195.24 168.47 156.84 160.07 Net Sales Growth -2.33% 1.57% 8.44% 10.18% 23.34% 11.90% 5.53% 15.89% 7.42% -2.02% Cost Of Goods Sold 318.82 315.46 308.08 287.54 262.68 212.12 187.55 178.15 151.74 140.25 146.99 Gross Profit 18.73 29.62 31.67 25.76 21.68 18.43 18.48 17.09 16.73 16.60 13.08 GP Margin 5.55% 8.58% 9.32% 8.22% 7.62% 7.99% 8.97% 8.75% 9.93% 10.58% 8.17% Total Expenditure 328.74 337.87 330.56 305.94 278.33 226.67 202.99 192.72 166.51 155.13 159.19 Power & Fuel Cost - 3.37 2.81 1.84 1.79 2.47 2.42 2.38 2.38 2.16 1.89 % Of Sales - 0.98% 0.83% 0.59% 0.63% 1.07% 1.17% 1.22% 1.41% 1.38% 1.18% Employee Cost - 1.41 1.36 1.13 1.34 1.12 1.00 0.93 0.66 0.47 0.45 % Of Sales - 0.41% 0.40% 0.36% 0.47% 0.49% 0.49% 0.48% 0.39% 0.30% 0.28% Manufacturing Exp. - 14.74 14.95 12.94 10.49 9.30 9.30 9.15 9.52 10.36 8.16 % Of Sales - 4.27% 4.40% 4.13% 3.69% 4.03% 4.51% 4.69% 5.65% 6.61% 5.10% General & Admin Exp. - 0.44 0.35 0.28 0.31 0.21 0.22 0.20 0.21 0.22 0.20 % Of Sales - 0.13% 0.10% 0.09% 0.11% 0.09% 0.11% 0.10% 0.12% 0.14% 0.12% Selling & Distn. Exp. - 1.90 2.32 1.37 1.46 1.23 1.58 0.89 1.06 0.89 1.02 % Of Sales - 0.55% 0.68% 0.44% 0.51% 0.53% 0.77% 0.46% 0.63% 0.57% 0.64% Miscellaneous Exp. - 0.54 0.69 0.84 0.27 0.22 0.91 1.02 0.94 0.79 1.02 % Of Sales - 0.16% 0.20% 0.27% 0.09% 0.10% 0.44% 0.52% 0.56% 0.50% 0.30% EBITDA 8.81 7.21 9.19 7.36 6.03 3.88 3.04 2.52 1.96 1.71 0.88 EBITDA Margin 2.61% 2.09% 2.70% 2.35% 2.12% 1.68% 1.48% 1.29% 1.16% 1.09% 0.55% Other Income 0.51 0.56 0.69 0.47 0.49 0.41 0.87 0.86 0.23 0.74 0.43 Interest 2.56 2.53 2.69 2.64 2.63 1.19 0.73 0.72 0.59 0.66 0.64 Depreciation 1.30 1.28 1.28 1.20 1.14 0.26 0.25 0.20 0.22 0.24 0.58 PBT 5.47 3.96 5.91 3.98 2.76 2.83 2.93 2.45 1.37 1.55 0.08 Tax 1.87 1.15 1.46 0.53 1.51 0.80 0.78 0.04 0.50 0.00 0.00 Tax Rate 34.19% 29.04% 24.70% 13.32% 54.71% 28.27% 26.62% 1.63% 36.50% 0.00% 0.00% PAT 3.58 2.81 4.45 3.45 1.25 2.03 2.15 2.41 0.87 1.55 0.08 PAT before Minority Interest 3.58 2.81 4.45 3.45 1.25 2.03 2.15 2.41 0.87 1.55 0.08 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.06% 0.81% 1.31% 1.10% 0.44% 0.88% 1.04% 1.23% 0.52% 0.99% 0.05% PAT Growth -43.97% -36.85% 28.99% 176.00% -38.42% -5.58% -10.79% 177.01% -43.87% 1,837.50% EPS 6.28 4.93 7.81 6.05 2.19 3.56 3.77 4.23 1.53 2.72 0.14

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 21.93 19.10 14.65 11.20 9.95 7.92 5.76 6.22 3.96 2.41 Share Capital 5.75 5.75 5.75 5.75 5.75 5.75 5.75 6.90 6.90 6.90 Total Reserves 16.18 13.35 8.90 5.45 4.20 2.17 0.01 -0.68 -2.94 -4.49 Non-Current Liabilities 4.89 5.85 6.98 7.56 7.70 5.28 2.12 -0.88 0.00 0.00 Secured Loans 1.73 2.70 3.58 3.91 4.86 4.21 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.23 0.21 0.17 0.14 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 35.48 39.20 28.61 30.58 35.50 17.58 15.26 11.17 9.03 10.80 Trade Payables 6.42 7.18 3.69 2.34 6.05 2.83 4.60 4.55 3.88 5.04 Other Current Liabilities 0.37 0.38 0.32 4.40 9.03 0.11 0.12 0.11 0.14 0.16 Short Term Borrowings 27.60 30.05 23.72 23.08 19.53 13.68 10.39 6.42 4.93 5.57 Short Term Provisions 1.08 1.58 0.87 0.77 0.90 0.96 0.15 0.10 0.07 0.03 Total Liabilities 62.30 64.15 50.24 49.34 53.15 30.78 23.14 16.51 12.99 13.21 Net Block 20.01 20.55 21.14 22.37 6.61 6.05 6.19 5.63 4.44 4.47 Gross Block 28.59 27.86 27.29 30.17 13.35 12.54 12.43 11.67 11.74 13.03 Accumulated Depreciation 8.58 7.30 6.15 7.80 6.74 6.49 6.24 6.04 7.30 8.56 Non Current Assets 20.15 20.68 21.49 22.43 22.45 12.10 6.31 6.04 4.82 4.80 Capital Work in Progress 0.01 0.00 0.22 0.00 15.62 5.91 0.00 0.00 0.00 0.00 Non Current Investment 0.02 0.02 0.02 0.02 0.02 0.02 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.11 0.11 0.11 0.04 0.20 0.12 0.12 0.41 0.39 0.33 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 42.14 43.46 28.74 26.91 30.71 18.68 16.83 10.28 7.79 7.85 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 19.47 26.69 17.38 14.34 21.58 8.34 9.35 7.66 4.45 4.45 Sundry Debtors 14.29 9.06 3.48 2.05 1.46 1.42 4.48 1.24 0.91 1.27 Cash & Bank 1.20 1.43 1.58 2.95 1.15 3.32 1.98 1.07 2.09 0.60 Other Current Assets 7.18 4.64 4.94 5.50 6.51 5.59 1.02 0.32 0.34 1.54 Short Term Loans & Adv. 1.84 1.64 1.35 2.06 1.59 3.98 0.86 0.16 0.32 1.52 Net Current Assets 6.67 4.26 0.14 -3.67 -4.80 1.10 1.58 -0.89 -1.23 -2.96 Total Assets 62.29 64.14 50.23 49.34 53.16 30.78 23.14 16.51 12.99 13.21

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 6.18 -2.53 1.10 3.03 1.06 0.80 -2.53 -0.71 1.19 5.56 PBT 3.96 5.91 3.98 2.76 2.83 2.93 2.45 1.37 1.55 0.78 Adjustment 3.33 3.56 3.86 3.30 1.04 0.10 0.25 0.77 0.35 0.99 Changes in Working Capital 0.55 -11.05 -6.02 -2.47 -2.13 -1.47 -5.24 -2.85 -0.71 3.78 Cash after chg. in Working capital 7.85 -1.58 1.82 3.58 1.75 1.57 -2.53 -0.71 1.19 5.56 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.66 -0.95 -0.72 -0.55 -0.69 -0.76 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.28 -0.08 -0.01 -1.38 -10.21 -5.16 0.09 -1.23 0.49 0.22 Net Fixed Assets -0.74 -0.35 2.66 -1.20 -10.52 -6.02 -0.76 0.07 1.29 -0.18 Net Investments 0.00 0.00 0.00 0.00 0.00 -0.02 0.00 0.00 0.00 0.00 Others 1.02 0.27 -2.67 -0.18 0.31 0.88 0.85 -1.30 -0.80 0.40 Cash from Financing Activity -6.24 2.45 -2.46 -0.37 6.97 5.70 3.35 0.90 -1.29 -5.71 Net Cash Inflow / Outflow 0.23 -0.16 -1.37 1.28 -2.17 1.34 0.91 -1.04 0.39 0.07 Opening Cash & Equivalents 0.90 1.06 2.43 1.15 3.32 1.98 1.07 1.59 1.19 0.02 Closing Cash & Equivalent 1.13 0.90 1.06 2.43 1.15 3.32 1.98 0.55 1.59 0.09

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 38.13 33.21 25.48 19.48 17.31 13.77 10.02 8.48 4.24 1.21 ROA 4.45% 7.78% 6.93% 2.43% 4.85% 7.99% 12.14% 5.91% 11.86% 0.58% ROE 13.72% 26.38% 26.69% 11.79% 22.76% 31.50% 45.24% 23.82% 99.23% 8.36% ROCE 12.59% 18.33% 16.53% 14.84% 13.38% 17.45% 22.17% 18.69% 27.73% 8.37% Fixed Asset Turnover 12.23 12.32 10.91 13.07 17.81 16.50 16.20 14.39 12.67 12.37 Receivable days 12.35 6.74 3.23 2.26 2.29 5.23 5.35 2.32 2.53 2.98 Inventory Days 24.41 23.68 18.48 23.06 23.69 15.67 15.90 13.12 10.35 11.25 Payable days 7.87 6.44 3.83 5.83 6.96 6.67 8.67 9.26 10.50 7.69 Cash Conversion Cycle 28.90 23.98 17.88 19.49 19.02 14.24 12.57 6.18 2.38 6.54 Total Debt/Equity 1.34 1.72 1.86 2.41 2.45 2.26 1.80 1.07 1.38 3.02 Interest Cover 2.56 3.20 2.51 2.05 3.38 5.04 4.42 3.34 3.37 1.12

Top Investors:

godhani shirish patel

rameshbhai vajabhai patel

sonal bhavin khetani

bhavna rajendra bavishi

Annual Reports:

News Update:

Ambar Protein - Quarterly Results
14th Feb 2024, 17:26 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback