Nifty
Sensex
:
:
11640.15
39614.07
-30.65 (-0.26%)
-135.78 (-0.34%)

Consumer Food

Rating :
63/99

BSE: 500215 | NSE: ATFL

721.05
29-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  733.20
  •  733.25
  •  714.00
  •  738.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5477
  •  39.47
  •  828.80
  •  348.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,754.95
  • 53.42
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,754.17
  • 0.42%
  • 4.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.77%
  • 0.00%
  • 23.35%
  • FII
  • DII
  • Others
  • 8.42%
  • 2.93%
  • 13.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.49
  • 1.33
  • 1.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.97
  • 0.71
  • -2.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.62
  • 7.86
  • 2.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.61
  • 44.44
  • 43.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.36
  • 3.89
  • 4.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.33
  • 21.78
  • 21.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
228.58
204.55
11.75%
203.39
197.69
2.88%
204.77
200.19
2.29%
228.72
215.42
6.17%
Expenses
212.06
185.96
14.04%
182.32
183.01
-0.38%
194.22
185.70
4.59%
214.17
197.36
8.52%
EBITDA
16.52
18.59
-11.14%
21.07
14.68
43.53%
10.55
14.49
-27.19%
14.55
18.06
-19.44%
EBIDTM
7.23%
9.09%
10.36%
7.43%
14.01%
7.24%
6.36%
8.38%
Other Income
0.19
1.13
-83.19%
0.39
1.10
-64.55%
0.45
1.08
-58.33%
0.74
1.32
-43.94%
Interest
0.44
0.45
-2.22%
0.42
0.45
-6.67%
0.44
0.03
1,366.67%
0.44
0.02
2,100.00%
Depreciation
4.41
4.85
-9.07%
4.32
4.68
-7.69%
4.99
3.91
27.62%
4.87
4.16
17.07%
PBT
11.86
14.42
-17.75%
16.72
10.65
57.00%
5.57
11.63
-52.11%
9.98
15.20
-34.34%
Tax
2.96
-0.99
-
4.19
3.63
15.43%
1.66
3.07
-45.93%
2.48
5.20
-52.31%
PAT
8.90
15.41
-42.25%
12.53
7.02
78.49%
3.91
8.56
-54.32%
7.50
10.00
-25.00%
PATM
3.89%
7.53%
6.16%
3.55%
7.11%
4.28%
3.28%
4.64%
EPS
3.65
6.32
-42.25%
5.14
2.88
78.47%
1.60
3.51
-54.42%
3.07
4.10
-25.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
865.46
835.46
823.66
810.96
804.91
782.09
759.74
764.22
788.92
704.54
720.71
Net Sales Growth
5.82%
1.43%
1.57%
0.75%
2.92%
2.94%
-0.59%
-3.13%
11.98%
-2.24%
 
Cost Of Goods Sold
5,095.60
513.17
503.35
481.93
478.21
461.60
436.87
467.36
497.38
455.52
485.45
Gross Profit
-4,230.14
322.30
320.31
329.02
326.70
320.49
322.87
296.86
291.53
249.02
235.25
GP Margin
-488.77%
38.58%
38.89%
40.57%
40.59%
40.98%
42.50%
38.84%
36.95%
35.35%
32.64%
Total Expenditure
802.77
777.16
758.86
744.85
743.66
725.83
698.88
694.36
724.22
650.36
691.00
Power & Fuel Cost
-
5.91
6.06
4.63
2.95
3.92
2.86
2.34
1.74
0.95
1.70
% Of Sales
-
0.71%
0.74%
0.57%
0.37%
0.50%
0.38%
0.31%
0.22%
0.13%
0.24%
Employee Cost
-
54.76
55.61
53.97
50.67
47.17
42.14
42.06
41.10
36.63
32.05
% Of Sales
-
6.55%
6.75%
6.66%
6.30%
6.03%
5.55%
5.50%
5.21%
5.20%
4.45%
Manufacturing Exp.
-
75.33
74.86
70.59
66.96
85.11
82.71
68.48
65.29
56.10
56.19
% Of Sales
-
9.02%
9.09%
8.70%
8.32%
10.88%
10.89%
8.96%
8.28%
7.96%
7.80%
General & Admin Exp.
-
50.91
49.46
51.10
53.35
36.00
40.29
36.83
35.99
35.79
32.53
% Of Sales
-
6.09%
6.00%
6.30%
6.63%
4.60%
5.30%
4.82%
4.56%
5.08%
4.51%
Selling & Distn. Exp.
-
71.13
64.58
78.54
85.90
86.04
86.42
72.19
77.99
60.77
79.42
% Of Sales
-
8.51%
7.84%
9.68%
10.67%
11.00%
11.37%
9.45%
9.89%
8.63%
11.02%
Miscellaneous Exp.
-
5.96
4.94
4.08
5.61
5.98
7.58
5.10
4.73
4.60
79.42
% Of Sales
-
0.71%
0.60%
0.50%
0.70%
0.76%
1.00%
0.67%
0.60%
0.65%
0.51%
EBITDA
62.69
58.30
64.80
66.11
61.25
56.26
60.86
69.86
64.70
54.18
29.71
EBITDA Margin
7.24%
6.98%
7.87%
8.15%
7.61%
7.19%
8.01%
9.14%
8.20%
7.69%
4.12%
Other Income
1.77
3.57
3.80
0.94
0.31
0.73
0.02
0.16
2.97
2.47
4.93
Interest
1.74
1.86
0.18
0.34
4.57
5.52
1.30
2.15
0.14
0.17
0.32
Depreciation
18.59
19.39
17.31
17.95
16.52
16.01
14.76
10.77
6.67
5.69
4.60
PBT
44.13
40.63
51.12
48.76
40.47
35.46
44.83
57.10
60.85
50.79
29.71
Tax
11.29
6.79
16.86
17.20
17.01
12.27
7.91
14.48
18.95
14.51
15.33
Tax Rate
25.58%
16.71%
32.98%
35.27%
38.07%
34.60%
17.64%
25.36%
31.14%
28.57%
32.51%
PAT
32.84
33.85
34.25
31.56
27.67
23.19
36.92
42.63
41.90
36.28
31.82
PAT before Minority Interest
32.84
33.85
34.25
31.56
27.67
23.19
36.92
42.63
41.90
36.28
31.82
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
3.79%
4.05%
4.16%
3.89%
3.44%
2.97%
4.86%
5.58%
5.31%
5.15%
4.42%
PAT Growth
-19.88%
-1.17%
8.52%
14.06%
19.32%
-37.19%
-13.39%
1.74%
15.49%
14.02%
 
EPS
13.46
13.87
14.04
12.93
11.34
9.50
15.13
17.47
17.17
14.87
13.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
408.74
376.39
339.68
306.32
337.22
313.79
282.50
245.28
208.92
177.60
Share Capital
24.37
24.37
24.37
24.37
24.37
24.37
24.37
24.37
24.37
24.37
Total Reserves
369.49
335.67
299.31
265.63
312.86
289.43
258.13
220.91
184.55
153.23
Non-Current Liabilities
27.18
13.13
14.47
12.48
21.49
19.03
16.49
10.67
7.63
5.55
Secured Loans
3.76
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
2.06
1.72
1.64
1.58
1.67
1.71
1.84
1.89
1.47
1.44
Current Liabilities
69.00
78.25
81.67
90.48
149.06
92.22
76.87
68.00
61.04
83.19
Trade Payables
48.27
63.49
65.19
53.16
41.32
39.81
40.29
43.92
41.44
65.88
Other Current Liabilities
16.80
9.33
9.79
13.06
10.81
19.56
15.01
17.34
13.83
11.88
Short Term Borrowings
0.00
0.00
0.00
17.62
95.65
25.86
15.00
0.00
0.00
0.00
Short Term Provisions
3.93
5.43
6.69
6.64
1.27
6.98
6.57
6.73
5.77
5.42
Total Liabilities
504.92
467.77
435.82
409.28
507.77
425.04
375.86
323.95
277.59
266.34
Net Block
212.88
180.27
193.20
196.58
178.40
152.14
125.19
78.71
58.95
49.59
Gross Block
279.35
227.72
227.66
213.10
247.41
206.32
165.23
109.07
83.87
69.81
Accumulated Depreciation
66.47
47.45
34.47
16.52
68.01
53.20
39.02
29.75
24.37
19.62
Non Current Assets
297.27
232.63
244.29
242.30
302.13
277.15
242.01
186.13
130.66
96.71
Capital Work in Progress
54.95
12.35
15.24
16.42
43.44
47.35
38.43
47.98
28.46
17.77
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.
29.45
32.84
29.53
22.91
80.28
25.02
25.62
21.21
18.13
14.92
Other Non Current Assets
0.00
7.17
6.32
6.39
0.00
52.64
52.77
38.23
25.11
14.43
Current Assets
207.65
235.14
191.53
166.99
205.65
147.89
133.86
137.81
146.94
169.62
Current Investments
13.92
35.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
77.99
84.03
94.53
116.10
145.70
105.68
99.03
57.34
64.50
67.39
Sundry Debtors
74.94
81.01
50.00
39.44
43.13
25.48
20.81
42.68
34.65
35.11
Cash & Bank
5.48
4.86
30.81
4.36
6.67
9.64
6.34
10.96
41.00
44.76
Other Current Assets
35.33
14.60
1.72
0.64
10.14
7.09
7.68
26.83
6.79
22.37
Short Term Loans & Adv.
23.16
15.58
14.47
6.45
7.40
5.93
7.66
26.47
5.41
21.16
Net Current Assets
138.65
156.89
109.86
76.50
56.59
55.67
56.98
69.81
85.89
86.44
Total Assets
504.92
467.77
435.82
409.29
507.78
425.04
375.87
323.94
277.60
266.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
42.85
31.30
60.36
99.46
-18.50
40.94
35.15
17.83
27.70
-42.38
PBT
40.63
51.12
48.76
44.68
35.46
44.83
57.10
60.85
50.79
47.16
Adjustment
16.66
14.76
18.71
22.58
21.41
16.31
12.90
4.30
3.08
-17.92
Changes in Working Capital
-2.59
-15.30
8.38
47.88
-66.36
-10.75
-22.05
-29.81
-12.57
-54.07
Cash after chg. in Working capital
54.71
50.58
75.84
115.14
-9.49
50.39
47.95
35.35
41.30
-24.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.85
-19.29
-15.49
-15.68
-9.00
-9.46
-12.81
-17.51
-13.59
-17.55
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
-43.50
-37.37
-37.98
-13.84
-43.44
-41.85
-47.36
-43.09
-26.49
2.46
Net Fixed Assets
-93.84
3.72
-13.52
61.46
-35.34
-47.71
-43.07
-43.05
-24.75
-15.02
Net Investments
19.46
-35.90
0.00
0.00
-4.32
-2.39
-4.57
-3.32
0.00
0.00
Others
30.88
-5.19
-24.46
-75.30
-3.78
8.25
0.28
3.28
-1.74
17.48
Cash from Financing Activity
0.58
1.30
-14.36
-82.02
58.73
3.98
7.29
-4.94
-4.97
-4.36
Net Cash Inflow / Outflow
-0.07
-4.78
8.02
3.61
-3.20
3.06
-4.92
-30.19
-3.76
-44.28
Opening Cash & Equivalents
4.43
8.63
1.08
-1.94
9.64
6.34
10.96
41.00
44.76
89.04
Closing Cash & Equivalent
5.05
4.43
8.63
1.08
6.67
9.64
6.34
10.96
41.00
44.76

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
161.62
147.74
132.82
119.00
138.38
128.77
115.92
100.65
85.73
72.88
ROA
6.96%
7.58%
7.47%
6.03%
4.97%
9.22%
12.18%
13.93%
13.34%
11.87%
ROE
8.98%
10.02%
10.29%
8.82%
7.12%
12.38%
16.15%
18.45%
18.77%
19.38%
ROCE
10.76%
14.33%
14.80%
13.02%
10.61%
14.48%
21.83%
26.86%
26.37%
28.92%
Fixed Asset Turnover
3.30
3.62
3.68
3.51
3.45
4.09
5.57
8.19
9.18
11.10
Receivable days
34.07
29.03
20.11
18.65
15.98
11.11
15.15
17.87
18.06
13.40
Inventory Days
35.39
39.56
47.36
59.12
58.54
49.14
37.33
28.15
34.14
31.59
Payable days
27.79
32.49
30.35
24.35
21.20
21.75
23.27
22.43
31.33
40.55
Cash Conversion Cycle
41.67
36.10
37.12
53.41
53.32
38.50
29.21
23.59
20.87
4.44
Total Debt/Equity
0.01
0.00
0.00
0.06
0.28
0.08
0.05
0.00
0.00
0.00
Interest Cover
22.91
283.41
143.99
10.77
7.43
35.48
27.62
445.18
298.01
146.54

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.