Nifty
Sensex
:
:
10705.75
36329.01
-93.90 (-0.87%)
-345.51 (-0.94%)

Consumer Food

Rating :
70/99

BSE: 500215 | NSE: ATFL

557.45
07-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  572.25
  •  574.70
  •  556.00
  •  567.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7712
  •  43.46
  •  737.00
  •  348.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,357.73
  • 40.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,352.87
  • 0.45%
  • 3.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.77%
  • 0.00%
  • 21.67%
  • FII
  • DII
  • Others
  • 8.58%
  • 2.93%
  • 15.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.40
  • 1.63
  • 0.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.63
  • 1.26
  • 1.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.14
  • -1.49
  • 7.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.86
  • 44.21
  • 43.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.40
  • 3.94
  • 3.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.07
  • 21.78
  • 21.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
204.77
200.19
2.29%
228.72
215.42
6.17%
204.55
210.92
-3.02%
197.69
197.13
0.28%
Expenses
194.22
185.70
4.59%
214.17
197.36
8.52%
185.96
193.04
-3.67%
183.01
182.83
0.10%
EBITDA
10.55
14.49
-27.19%
14.55
18.06
-19.44%
18.59
17.88
3.97%
14.68
14.30
2.66%
EBIDTM
5.15%
7.24%
6.36%
8.38%
9.09%
8.48%
7.43%
7.25%
Other Income
0.45
1.08
-58.33%
0.74
1.32
-43.94%
1.13
0.78
44.87%
1.10
0.62
77.42%
Interest
0.44
0.03
1,366.67%
0.44
0.02
2,100.00%
0.45
0.02
2,150.00%
0.45
0.02
2,150.00%
Depreciation
4.99
3.91
27.62%
4.87
4.16
17.07%
4.85
4.63
4.75%
4.68
4.61
1.52%
PBT
5.57
11.63
-52.11%
9.98
15.20
-34.34%
14.42
14.01
2.93%
10.65
10.29
3.50%
Tax
1.66
3.07
-45.93%
2.48
5.20
-52.31%
-0.99
4.87
-
3.63
3.73
-2.68%
PAT
3.91
8.56
-54.32%
7.50
10.00
-25.00%
15.41
9.14
68.60%
7.02
6.56
7.01%
PATM
1.91%
4.28%
3.28%
4.64%
7.53%
4.33%
3.55%
3.33%
EPS
1.60
3.51
-54.42%
3.07
4.10
-25.12%
6.32
3.75
68.53%
2.88
2.69
7.06%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
835.73
823.66
810.96
804.91
782.09
759.74
764.22
788.92
704.54
720.71
649.57
Net Sales Growth
1.47%
1.57%
0.75%
2.92%
2.94%
-0.59%
-3.13%
11.98%
-2.24%
10.95%
 
Cost Of Goods Sold
571.19
503.35
481.93
478.21
461.60
436.87
467.36
497.38
455.52
485.45
426.06
Gross Profit
264.54
320.31
329.02
326.70
320.49
322.87
296.86
291.53
249.02
235.25
223.52
GP Margin
31.65%
38.89%
40.57%
40.59%
40.98%
42.50%
38.84%
36.95%
35.35%
32.64%
34.41%
Total Expenditure
777.36
758.86
744.85
743.66
725.83
698.88
694.36
724.22
650.36
691.00
623.74
Power & Fuel Cost
-
6.06
4.63
2.95
3.92
2.86
2.34
1.74
0.95
1.70
1.67
% Of Sales
-
0.74%
0.57%
0.37%
0.50%
0.38%
0.31%
0.22%
0.13%
0.24%
0.26%
Employee Cost
-
55.61
53.97
50.67
47.17
42.14
42.06
41.10
36.63
32.05
25.75
% Of Sales
-
6.75%
6.66%
6.30%
6.03%
5.55%
5.50%
5.21%
5.20%
4.45%
3.96%
Manufacturing Exp.
-
74.86
70.59
66.96
85.11
82.71
68.48
65.29
56.10
56.19
45.47
% Of Sales
-
9.09%
8.70%
8.32%
10.88%
10.89%
8.96%
8.28%
7.96%
7.80%
7.00%
General & Admin Exp.
-
49.46
51.10
53.35
36.00
40.29
36.83
35.99
35.79
32.53
28.58
% Of Sales
-
6.00%
6.30%
6.63%
4.60%
5.30%
4.82%
4.56%
5.08%
4.51%
4.40%
Selling & Distn. Exp.
-
64.58
78.54
85.90
86.04
86.42
72.19
77.99
60.77
79.42
92.35
% Of Sales
-
7.84%
9.68%
10.67%
11.00%
11.37%
9.45%
9.89%
8.63%
11.02%
14.22%
Miscellaneous Exp.
-
4.94
4.08
5.61
5.98
7.58
5.10
4.73
4.60
3.65
92.35
% Of Sales
-
0.60%
0.50%
0.70%
0.76%
1.00%
0.67%
0.60%
0.65%
0.51%
0.59%
EBITDA
58.37
64.80
66.11
61.25
56.26
60.86
69.86
64.70
54.18
29.71
25.83
EBITDA Margin
6.98%
7.87%
8.15%
7.61%
7.19%
8.01%
9.14%
8.20%
7.69%
4.12%
3.98%
Other Income
3.42
3.80
0.94
0.31
0.73
0.02
0.16
2.97
2.47
4.93
10.66
Interest
1.78
0.18
0.34
4.57
5.52
1.30
2.15
0.14
0.17
0.32
0.35
Depreciation
19.39
17.31
17.95
16.52
16.01
14.76
10.77
6.67
5.69
4.60
3.04
PBT
40.62
51.12
48.76
40.47
35.46
44.83
57.10
60.85
50.79
29.71
33.11
Tax
6.78
16.86
17.20
17.01
12.27
7.91
14.48
18.95
14.51
15.33
7.97
Tax Rate
16.69%
32.98%
35.27%
38.07%
34.60%
17.64%
25.36%
31.14%
28.57%
32.51%
24.07%
PAT
33.84
34.25
31.56
27.67
23.19
36.92
42.63
41.90
36.28
31.82
25.14
PAT before Minority Interest
33.84
34.25
31.56
27.67
23.19
36.92
42.63
41.90
36.28
31.82
25.14
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
4.05%
4.16%
3.89%
3.44%
2.97%
4.86%
5.58%
5.31%
5.15%
4.42%
3.87%
PAT Growth
-1.23%
8.52%
14.06%
19.32%
-37.19%
-13.39%
1.74%
15.49%
14.02%
26.57%
 
EPS
13.87
14.04
12.93
11.34
9.50
15.13
17.47
17.17
14.87
13.04
10.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
376.39
339.68
306.32
337.22
313.79
282.50
245.28
208.92
177.60
150.74
Share Capital
24.37
24.37
24.37
24.37
24.37
24.37
24.37
24.37
24.37
24.37
Total Reserves
335.67
299.31
265.63
312.86
289.43
258.13
220.91
184.55
153.23
126.37
Non-Current Liabilities
13.13
14.47
12.48
21.49
19.03
16.49
10.67
7.63
5.55
-1.39
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
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
1.72
1.64
1.58
1.67
1.71
1.84
1.89
1.47
1.44
0.00
Current Liabilities
78.25
81.67
90.48
149.06
92.22
76.87
68.00
61.04
83.19
120.34
Trade Payables
63.49
65.19
53.16
41.32
39.81
40.29
43.92
41.44
65.88
79.88
Other Current Liabilities
9.33
9.79
13.06
10.81
19.56
15.01
17.34
13.83
11.88
9.50
Short Term Borrowings
0.00
0.00
17.62
95.65
25.86
15.00
0.00
0.00
0.00
0.00
Short Term Provisions
5.43
6.69
6.64
1.27
6.98
6.57
6.73
5.77
5.42
30.96
Total Liabilities
467.77
435.82
409.28
507.77
425.04
375.86
323.95
277.59
266.34
269.69
Net Block
180.27
193.20
196.58
178.40
152.14
125.19
78.71
58.95
49.59
41.01
Gross Block
227.72
227.66
213.10
247.41
206.32
165.23
109.07
83.87
69.81
60.16
Accumulated Depreciation
47.45
34.47
16.52
68.01
53.20
39.02
29.75
24.37
19.62
18.54
Non Current Assets
232.63
244.29
242.30
302.13
277.15
242.01
186.13
130.66
96.71
53.41
Capital Work in Progress
12.35
15.24
16.42
43.44
47.35
38.43
47.98
28.46
17.77
12.40
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
32.84
29.53
22.91
80.28
25.02
25.62
21.21
18.13
14.92
0.00
Other Non Current Assets
7.17
6.32
6.39
0.00
52.64
52.77
38.23
25.11
14.43
0.00
Current Assets
235.14
191.53
166.99
205.65
147.89
133.86
137.81
146.94
169.62
216.27
Current Investments
35.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
84.03
94.53
116.10
145.70
105.68
99.03
57.34
64.50
67.39
57.41
Sundry Debtors
81.01
50.00
39.44
43.13
25.48
20.81
42.68
34.65
35.11
17.82
Cash & Bank
4.86
30.81
4.36
6.67
9.64
6.34
10.96
41.00
44.76
89.04
Other Current Assets
30.18
1.72
0.64
2.74
7.09
7.68
26.83
6.79
22.37
52.02
Short Term Loans & Adv.
15.58
14.47
6.45
7.40
5.93
7.66
26.47
5.41
21.16
38.86
Net Current Assets
156.89
109.86
76.50
56.59
55.67
56.98
69.81
85.89
86.44
95.93
Total Assets
467.77
435.82
409.29
507.78
425.04
375.87
323.94
277.60
266.33
269.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
31.30
60.36
99.46
-18.50
40.94
35.15
17.83
27.70
-42.38
13.96
PBT
51.12
48.76
44.68
35.46
44.83
57.10
60.85
50.79
47.16
33.11
Adjustment
24.76
18.71
22.58
21.41
16.31
12.90
4.30
3.08
-17.92
-3.83
Changes in Working Capital
-25.30
8.38
47.88
-66.36
-10.75
-22.05
-29.81
-12.57
-54.07
-8.29
Cash after chg. in Working capital
50.58
75.84
115.14
-9.49
50.39
47.95
35.35
41.30
-24.83
20.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.29
-15.49
-15.68
-9.00
-9.46
-12.81
-17.51
-13.59
-17.55
-7.03
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
-37.37
-37.98
-13.84
-43.44
-41.85
-47.36
-43.09
-26.49
2.46
-9.71
Net Fixed Assets
3.72
-13.52
61.46
-35.34
-47.71
-43.07
-43.05
-24.75
-15.02
-12.94
Net Investments
-35.90
0.00
0.00
-4.32
-2.39
-4.57
-3.32
0.00
0.00
0.00
Others
-5.19
-24.46
-75.30
-3.78
8.25
0.28
3.28
-1.74
17.48
3.23
Cash from Financing Activity
1.30
-14.36
-82.02
58.73
3.98
7.29
-4.94
-4.97
-4.36
-2.89
Net Cash Inflow / Outflow
-4.78
8.02
3.61
-3.20
3.06
-4.92
-30.19
-3.76
-44.28
1.36
Opening Cash & Equivalents
8.63
1.08
-1.94
9.64
6.34
10.96
41.00
44.76
89.04
87.68
Closing Cash & Equivalent
4.43
8.63
1.08
6.67
9.64
6.34
10.96
41.00
44.76
89.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
147.74
132.82
119.00
138.38
128.77
115.92
100.65
85.73
72.88
61.86
ROA
7.58%
7.47%
6.03%
4.97%
9.22%
12.18%
13.93%
13.34%
11.87%
10.23%
ROE
10.02%
10.29%
8.82%
7.12%
12.38%
16.15%
18.45%
18.77%
19.38%
17.92%
ROCE
14.33%
14.80%
13.02%
10.61%
14.48%
21.83%
26.86%
26.37%
28.92%
23.85%
Fixed Asset Turnover
3.62
3.68
3.51
3.45
4.09
5.57
8.19
9.18
11.10
10.91
Receivable days
29.03
20.11
18.65
15.98
11.11
15.15
17.87
18.06
13.40
9.48
Inventory Days
39.56
47.36
59.12
58.54
49.14
37.33
28.15
34.14
31.59
28.37
Payable days
32.49
30.35
24.35
21.20
21.75
23.27
22.43
31.33
40.55
44.05
Cash Conversion Cycle
36.10
37.12
53.41
53.32
38.50
29.21
23.59
20.87
4.44
-6.20
Total Debt/Equity
0.00
0.00
0.06
0.28
0.08
0.05
0.00
0.00
0.00
0.00
Interest Cover
283.41
143.99
10.77
7.43
35.48
27.62
445.18
298.01
146.54
96.15

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.