Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Consumer Food

Rating :
50/99

BSE: 500215 | NSE: ATFL

842.60
27-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  820.05
  •  850.00
  •  820.05
  •  819.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4377
  •  36.77
  •  1144.00
  •  793.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,994.75
  • 77.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,982.67
  • 0.37%
  • 4.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.77%
  • 0.00%
  • 23.25%
  • FII
  • DII
  • Others
  • 7.66%
  • 4.59%
  • 12.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.39
  • 2.09
  • 2.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.75
  • -0.95
  • -2.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.48
  • 2.48
  • -2.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.66
  • 47.48
  • 54.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.33
  • 4.30
  • 4.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.06
  • 26.59
  • 29.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
212.68
213.99
-0.61%
245.74
246.57
-0.34%
251.90
228.58
10.20%
206.30
203.39
1.43%
Expenses
200.43
205.16
-2.31%
230.74
230.67
0.03%
241.09
212.06
13.69%
190.30
182.32
4.38%
EBITDA
12.25
8.83
38.73%
15.00
15.90
-5.66%
10.81
16.52
-34.56%
16.00
21.07
-24.06%
EBIDTM
5.76%
4.13%
6.10%
6.45%
4.29%
7.23%
7.76%
10.36%
Other Income
0.04
0.16
-75.00%
0.03
0.15
-80.00%
2.22
0.19
1,068.42%
0.08
0.39
-79.49%
Interest
0.51
0.40
27.50%
0.72
0.51
41.18%
0.59
0.44
34.09%
0.60
0.42
42.86%
Depreciation
5.27
5.00
5.40%
5.29
4.88
8.40%
5.31
4.41
20.41%
5.14
4.32
18.98%
PBT
8.52
3.59
137.33%
9.02
10.66
-15.38%
7.13
11.86
-39.88%
10.34
16.72
-38.16%
Tax
2.20
1.88
17.02%
2.28
2.52
-9.52%
1.89
2.96
-36.15%
2.79
4.19
-33.41%
PAT
6.32
1.71
269.59%
6.74
8.14
-17.20%
5.24
8.90
-41.12%
7.55
12.53
-39.74%
PATM
2.97%
0.80%
2.74%
3.30%
2.08%
3.89%
3.66%
6.16%
EPS
2.59
0.70
270.00%
2.77
3.34
-17.07%
2.15
3.65
-41.10%
3.10
5.14
-39.69%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
916.62
892.53
835.46
823.66
810.96
804.91
782.09
759.74
764.22
788.92
704.54
Net Sales Growth
2.70%
6.83%
1.43%
1.57%
0.75%
2.92%
2.94%
-0.59%
-3.13%
11.98%
 
Cost Of Goods Sold
636.94
556.25
513.17
503.35
481.93
478.21
461.60
436.87
467.36
497.38
455.52
Gross Profit
279.68
336.28
322.30
320.31
329.02
326.70
320.49
322.87
296.86
291.53
249.02
GP Margin
30.51%
37.68%
38.58%
38.89%
40.57%
40.59%
40.98%
42.50%
38.84%
36.95%
35.35%
Total Expenditure
862.56
834.13
777.12
758.86
744.85
743.66
725.83
698.88
694.36
724.22
650.36
Power & Fuel Cost
-
6.86
5.91
6.06
4.63
2.95
3.92
2.86
2.34
1.74
0.95
% Of Sales
-
0.77%
0.71%
0.74%
0.57%
0.37%
0.50%
0.38%
0.31%
0.22%
0.13%
Employee Cost
-
58.98
54.76
55.61
53.97
50.67
47.17
42.14
42.06
41.10
36.63
% Of Sales
-
6.61%
6.55%
6.75%
6.66%
6.30%
6.03%
5.55%
5.50%
5.21%
5.20%
Manufacturing Exp.
-
86.57
75.33
74.86
70.59
66.96
85.11
82.71
68.48
65.29
56.10
% Of Sales
-
9.70%
9.02%
9.09%
8.70%
8.32%
10.88%
10.89%
8.96%
8.28%
7.96%
General & Admin Exp.
-
35.42
46.16
49.46
51.10
53.35
36.00
40.29
36.83
35.99
35.79
% Of Sales
-
3.97%
5.53%
6.00%
6.30%
6.63%
4.60%
5.30%
4.82%
4.56%
5.08%
Selling & Distn. Exp.
-
72.50
71.13
64.58
78.54
85.90
86.04
86.42
72.19
77.99
60.77
% Of Sales
-
8.12%
8.51%
7.84%
9.68%
10.67%
11.00%
11.37%
9.45%
9.89%
8.63%
Miscellaneous Exp.
-
17.55
10.67
4.94
4.08
5.61
5.98
7.58
5.10
4.73
60.77
% Of Sales
-
1.97%
1.28%
0.60%
0.50%
0.70%
0.76%
1.00%
0.67%
0.60%
0.65%
EBITDA
54.06
58.40
58.34
64.80
66.11
61.25
56.26
60.86
69.86
64.70
54.18
EBITDA Margin
5.90%
6.54%
6.98%
7.87%
8.15%
7.61%
7.19%
8.01%
9.14%
8.20%
7.69%
Other Income
2.37
4.88
3.54
3.80
0.94
0.31
0.73
0.02
0.16
2.97
2.47
Interest
2.42
1.85
1.86
0.18
0.34
4.57
5.52
1.30
2.15
0.14
0.17
Depreciation
21.01
18.61
19.39
17.31
17.95
16.52
16.01
14.76
10.77
6.67
5.69
PBT
35.01
42.83
40.63
51.12
48.76
40.47
35.46
44.83
57.10
60.85
50.79
Tax
9.16
11.55
6.79
16.86
17.20
17.01
12.27
7.91
14.48
18.95
14.51
Tax Rate
26.16%
26.97%
16.71%
32.98%
35.27%
38.07%
34.60%
17.64%
25.36%
31.14%
28.57%
PAT
25.85
31.27
33.85
34.25
31.56
27.67
23.19
36.92
42.63
41.90
36.28
PAT before Minority Interest
25.85
31.27
33.85
34.25
31.56
27.67
23.19
36.92
42.63
41.90
36.28
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
2.82%
3.50%
4.05%
4.16%
3.89%
3.44%
2.97%
4.86%
5.58%
5.31%
5.15%
PAT Growth
-17.36%
-7.62%
-1.17%
8.52%
14.06%
19.32%
-37.19%
-13.39%
1.74%
15.49%
 
EPS
10.59
12.82
13.87
14.04
12.93
11.34
9.50
15.13
17.47
17.17
14.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
436.04
408.74
376.39
339.68
306.32
337.22
313.79
282.50
245.28
208.92
Share Capital
24.37
24.37
24.37
24.37
24.37
24.37
24.37
24.37
24.37
24.37
Total Reserves
397.67
369.49
335.67
299.31
265.63
312.86
289.43
258.13
220.91
184.55
Non-Current Liabilities
23.16
27.18
13.13
14.47
12.48
21.49
19.03
16.49
10.67
7.63
Secured Loans
0.00
3.76
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
2.15
2.06
1.72
1.64
1.58
1.67
1.71
1.84
1.89
1.47
Current Liabilities
84.25
69.00
78.25
81.67
90.48
149.06
92.22
76.87
68.00
61.04
Trade Payables
62.03
48.27
63.49
65.19
53.16
41.32
39.81
40.29
43.92
41.44
Other Current Liabilities
19.04
16.80
9.33
9.79
13.06
10.81
19.56
15.01
17.34
13.83
Short Term Borrowings
0.00
0.00
0.00
0.00
17.62
95.65
25.86
15.00
0.00
0.00
Short Term Provisions
3.18
3.93
5.43
6.69
6.64
1.27
6.98
6.57
6.73
5.77
Total Liabilities
543.45
504.92
467.77
435.82
409.28
507.77
425.04
375.86
323.95
277.59
Net Block
295.00
212.88
180.27
193.20
196.58
178.40
152.14
125.19
78.71
58.95
Gross Block
379.15
279.35
227.72
227.66
213.10
247.41
206.32
165.23
109.07
83.87
Accumulated Depreciation
84.15
66.47
47.45
34.47
16.52
68.01
53.20
39.02
29.75
24.37
Non Current Assets
328.19
297.27
232.63
244.29
242.30
302.13
277.15
242.01
186.13
130.66
Capital Work in Progress
7.94
54.95
12.35
15.24
16.42
43.44
47.35
38.43
47.98
28.46
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.
25.25
29.45
32.84
29.53
22.91
80.28
25.02
25.62
21.21
18.13
Other Non Current Assets
0.00
0.00
7.17
6.32
6.39
0.00
52.64
52.77
38.23
25.11
Current Assets
215.26
207.65
235.14
191.53
166.99
205.65
147.89
133.86
137.81
146.94
Current Investments
6.00
13.92
35.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
122.54
77.99
84.03
94.53
116.10
145.70
105.68
99.03
57.34
64.50
Sundry Debtors
37.22
74.94
81.01
50.00
39.44
43.13
25.48
20.81
42.68
34.65
Cash & Bank
12.07
5.48
4.86
30.81
4.36
6.67
9.64
6.34
10.96
41.00
Other Current Assets
37.43
12.17
14.60
1.72
7.09
10.14
7.09
7.68
26.83
6.79
Short Term Loans & Adv.
25.37
23.16
15.58
14.47
6.45
7.40
5.93
7.66
26.47
5.41
Net Current Assets
131.01
138.65
156.89
109.86
76.50
56.59
55.67
56.98
69.81
85.89
Total Assets
543.45
504.92
467.77
435.82
409.29
507.78
425.04
375.87
323.94
277.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
62.39
42.85
31.30
60.36
99.46
-18.50
40.94
35.15
17.83
27.70
PBT
42.83
40.63
51.12
48.76
44.68
35.46
44.83
57.10
60.85
50.79
Adjustment
22.43
16.66
14.76
18.71
22.58
21.41
16.31
12.90
4.30
3.08
Changes in Working Capital
7.43
-2.59
-15.30
8.38
47.88
-66.36
-10.75
-22.05
-29.81
-12.57
Cash after chg. in Working capital
72.69
54.71
50.58
75.84
115.14
-9.49
50.39
47.95
35.35
41.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.29
-11.85
-19.29
-15.49
-15.68
-9.00
-9.46
-12.81
-17.51
-13.59
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
-42.52
-43.50
-37.37
-37.98
-13.84
-43.44
-41.85
-47.36
-43.09
-26.49
Net Fixed Assets
-52.69
-93.84
3.72
-13.52
61.46
-35.34
-47.71
-43.07
-43.05
-24.75
Net Investments
8.03
19.46
-35.90
0.00
0.00
-4.32
-2.39
-4.57
-3.32
0.00
Others
2.14
30.88
-5.19
-24.46
-75.30
-3.78
8.25
0.28
3.28
-1.74
Cash from Financing Activity
-13.08
0.58
1.30
-14.36
-82.02
58.73
3.98
7.29
-4.94
-4.97
Net Cash Inflow / Outflow
6.79
-0.07
-4.78
8.02
3.61
-3.20
3.06
-4.92
-30.19
-3.76
Opening Cash & Equivalents
5.05
4.43
8.63
1.08
-1.94
9.64
6.34
10.96
41.00
44.76
Closing Cash & Equivalent
11.65
5.05
4.43
8.63
1.08
6.67
9.64
6.34
10.96
41.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
173.18
161.62
147.74
132.82
119.00
138.38
128.77
115.92
100.65
85.73
ROA
5.97%
6.96%
7.58%
7.47%
6.03%
4.97%
9.22%
12.18%
13.93%
13.34%
ROE
7.67%
8.98%
10.02%
10.29%
8.82%
7.12%
12.38%
16.15%
18.45%
18.77%
ROCE
10.52%
10.76%
14.33%
14.80%
13.02%
10.61%
14.48%
21.83%
26.86%
26.37%
Fixed Asset Turnover
2.71
3.30
3.62
3.68
3.51
3.45
4.09
5.57
8.19
9.18
Receivable days
22.93
34.07
29.03
20.11
18.65
15.98
11.11
15.15
17.87
18.06
Inventory Days
41.00
35.39
39.56
47.36
59.12
58.54
49.14
37.33
28.15
34.14
Payable days
36.19
27.79
32.49
30.35
24.35
21.20
21.75
23.27
22.43
31.33
Cash Conversion Cycle
27.75
41.67
36.10
37.12
53.41
53.32
38.50
29.21
23.59
20.87
Total Debt/Equity
0.00
0.01
0.00
0.00
0.06
0.28
0.08
0.05
0.00
0.00
Interest Cover
24.20
22.91
283.41
143.99
10.77
7.43
35.48
27.62
445.18
298.01

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.