Nifty
Sensex
:
:
18566.95
62493.83
54.20 (0.29%)
200.19 (0.32%)

Consumer Food

Rating :
43/99

BSE: 500215 | NSE: ATFL

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,871.68
  • 114.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,904.35
  • 0.39%
  • 4.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.77%
  • 4.63%
  • 22.75%
  • FII
  • DII
  • Others
  • 7.84%
  • 5.14%
  • 7.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.51
  • 2.48
  • 3.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.77
  • -3.92
  • -1.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.71
  • -3.91
  • -8.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.48
  • 52.61
  • 74.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.27
  • 4.37
  • 4.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.30
  • 28.54
  • 33.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
236.50
251.90
-6.11%
186.31
206.30
-9.69%
212.68
213.99
-0.61%
245.74
246.57
-0.34%
Expenses
226.01
241.09
-6.25%
180.18
190.30
-5.32%
200.43
205.16
-2.31%
230.74
230.67
0.03%
EBITDA
10.49
10.81
-2.96%
6.13
16.00
-61.69%
12.25
8.83
38.73%
15.00
15.90
-5.66%
EBIDTM
4.44%
4.29%
3.29%
7.76%
5.76%
4.13%
6.10%
6.45%
Other Income
0.04
2.22
-98.20%
0.08
0.08
0.00%
0.04
0.16
-75.00%
0.03
0.15
-80.00%
Interest
0.89
0.59
50.85%
0.72
0.60
20.00%
0.51
0.40
27.50%
0.72
0.51
41.18%
Depreciation
5.56
5.31
4.71%
5.25
5.14
2.14%
5.27
5.00
5.40%
5.29
4.88
8.40%
PBT
4.08
7.13
-42.78%
0.24
10.34
-97.68%
8.52
3.59
137.33%
9.02
10.66
-15.38%
Tax
1.07
1.89
-43.39%
0.02
2.79
-99.28%
2.20
1.88
17.02%
2.28
2.52
-9.52%
PAT
3.01
5.24
-42.56%
0.22
7.55
-97.09%
6.32
1.71
269.59%
6.74
8.14
-17.20%
PATM
1.27%
2.08%
0.12%
3.66%
2.97%
0.80%
2.74%
3.30%
EPS
1.24
2.15
-42.33%
0.09
3.10
-97.10%
2.59
0.70
270.00%
2.77
3.34
-17.07%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
881.23
916.62
892.53
835.46
823.66
810.96
804.91
782.09
759.74
764.22
788.92
Net Sales Growth
-4.08%
2.70%
6.83%
1.43%
1.57%
0.75%
2.92%
2.94%
-0.59%
-3.13%
 
Cost Of Goods Sold
601.94
563.09
556.25
513.17
503.35
481.93
478.21
461.60
436.87
467.36
497.38
Gross Profit
279.29
353.52
336.28
322.30
320.31
329.02
326.70
320.49
322.87
296.86
291.53
GP Margin
31.69%
38.57%
37.68%
38.58%
38.89%
40.57%
40.59%
40.98%
42.50%
38.84%
36.95%
Total Expenditure
837.36
862.49
834.13
777.12
758.86
744.85
743.66
725.83
698.88
694.36
724.22
Power & Fuel Cost
-
9.22
6.86
5.91
6.06
4.63
2.95
3.92
2.86
2.34
1.74
% Of Sales
-
1.01%
0.77%
0.71%
0.74%
0.57%
0.37%
0.50%
0.38%
0.31%
0.22%
Employee Cost
-
59.47
58.98
54.76
55.61
53.97
50.67
47.17
42.14
42.06
41.10
% Of Sales
-
6.49%
6.61%
6.55%
6.75%
6.66%
6.30%
6.03%
5.55%
5.50%
5.21%
Manufacturing Exp.
-
104.96
86.57
75.33
74.86
70.59
66.96
85.11
82.71
68.48
65.29
% Of Sales
-
11.45%
9.70%
9.02%
9.09%
8.70%
8.32%
10.88%
10.89%
8.96%
8.28%
General & Admin Exp.
-
36.92
35.42
46.16
49.46
51.10
53.35
36.00
40.29
36.83
35.99
% Of Sales
-
4.03%
3.97%
5.53%
6.00%
6.30%
6.63%
4.60%
5.30%
4.82%
4.56%
Selling & Distn. Exp.
-
74.35
72.50
71.13
64.58
78.54
85.90
86.04
86.42
72.19
77.99
% Of Sales
-
8.11%
8.12%
8.51%
7.84%
9.68%
10.67%
11.00%
11.37%
9.45%
9.89%
Miscellaneous Exp.
-
14.48
17.55
10.67
4.94
4.08
5.61
5.98
7.58
5.10
77.99
% Of Sales
-
1.58%
1.97%
1.28%
0.60%
0.50%
0.70%
0.76%
1.00%
0.67%
0.60%
EBITDA
43.87
54.13
58.40
58.34
64.80
66.11
61.25
56.26
60.86
69.86
64.70
EBITDA Margin
4.98%
5.91%
6.54%
6.98%
7.87%
8.15%
7.61%
7.19%
8.01%
9.14%
8.20%
Other Income
0.19
2.37
4.88
3.54
3.80
0.94
0.31
0.73
0.02
0.16
2.97
Interest
2.84
2.50
1.85
1.86
0.18
0.34
4.57
5.52
1.30
2.15
0.14
Depreciation
21.37
21.00
18.61
19.39
17.31
17.95
16.52
16.01
14.76
10.77
6.67
PBT
21.86
32.99
42.83
40.63
51.12
48.76
40.47
35.46
44.83
57.10
60.85
Tax
5.57
9.16
11.55
6.79
16.86
17.20
17.01
12.27
7.91
14.48
18.95
Tax Rate
25.48%
26.17%
26.97%
16.71%
32.98%
35.27%
38.07%
34.60%
17.64%
25.36%
31.14%
PAT
16.29
25.85
31.27
33.85
34.25
31.56
27.67
23.19
36.92
42.63
41.90
PAT before Minority Interest
16.29
25.85
31.27
33.85
34.25
31.56
27.67
23.19
36.92
42.63
41.90
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
1.85%
2.82%
3.50%
4.05%
4.16%
3.89%
3.44%
2.97%
4.86%
5.58%
5.31%
PAT Growth
-28.05%
-17.33%
-7.62%
-1.17%
8.52%
14.06%
19.32%
-37.19%
-13.39%
1.74%
 
EPS
6.68
10.59
12.82
13.87
14.04
12.93
11.34
9.50
15.13
17.47
17.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
462.11
436.04
408.74
376.39
339.68
306.32
337.22
313.79
282.50
245.28
Share Capital
24.37
24.37
24.37
24.37
24.37
24.37
24.37
24.37
24.37
24.37
Total Reserves
426.29
397.67
369.49
335.67
299.31
265.63
312.86
289.43
258.13
220.91
Non-Current Liabilities
23.15
23.16
27.18
13.13
14.47
12.48
21.49
19.03
16.49
10.67
Secured Loans
0.00
0.00
3.76
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
2.27
2.15
2.06
1.72
1.64
1.58
1.67
1.71
1.84
1.89
Current Liabilities
130.81
84.25
69.00
78.25
81.67
90.48
149.06
92.22
76.87
68.00
Trade Payables
69.42
62.03
48.27
63.49
65.19
53.16
41.32
39.81
40.29
43.92
Other Current Liabilities
19.53
19.04
16.80
9.33
9.79
13.06
10.81
19.56
15.01
17.34
Short Term Borrowings
38.50
0.00
0.00
0.00
0.00
17.62
95.65
25.86
15.00
0.00
Short Term Provisions
3.37
3.18
3.93
5.43
6.69
6.64
1.27
6.98
6.57
6.73
Total Liabilities
616.07
543.45
504.92
467.77
435.82
409.28
507.77
425.04
375.86
323.95
Net Block
301.26
295.00
212.88
180.27
193.20
196.58
178.40
152.14
125.19
78.71
Gross Block
401.60
379.15
279.35
227.72
227.66
213.10
247.41
206.32
165.23
109.07
Accumulated Depreciation
100.34
84.15
66.47
47.45
34.47
16.52
68.01
53.20
39.02
29.75
Non Current Assets
342.56
328.19
297.27
232.63
244.29
242.30
302.13
277.15
242.01
186.13
Capital Work in Progress
11.11
7.94
54.95
12.35
15.24
16.42
43.44
47.35
38.43
47.98
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.
30.20
25.25
29.45
32.84
29.53
22.91
80.28
25.02
25.62
21.21
Other Non Current Assets
0.00
0.00
0.00
7.17
6.32
6.39
0.00
52.64
52.77
38.23
Current Assets
273.52
215.26
207.65
235.14
191.53
166.99
205.65
147.89
133.86
137.81
Current Investments
0.00
6.00
13.92
35.07
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
161.88
122.54
77.99
84.03
94.53
116.10
145.70
105.68
99.03
57.34
Sundry Debtors
79.35
37.22
74.94
81.01
50.00
39.44
43.13
25.48
20.81
42.68
Cash & Bank
5.83
12.07
5.48
4.86
30.81
4.36
6.67
9.64
6.34
10.96
Other Current Assets
26.46
12.06
12.17
14.60
16.19
7.09
10.14
7.09
7.68
26.83
Short Term Loans & Adv.
25.82
25.37
23.16
15.58
14.47
6.45
7.40
5.93
7.66
26.47
Net Current Assets
142.71
131.01
138.65
156.89
109.86
76.50
56.59
55.67
56.98
69.81
Total Assets
616.08
543.45
504.92
467.77
435.82
409.29
507.78
425.04
375.87
323.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-29.73
62.39
42.85
31.30
60.36
99.46
-18.50
40.94
35.15
17.83
PBT
35.01
42.83
40.63
51.12
48.76
44.68
35.46
44.83
57.10
60.85
Adjustment
19.14
22.43
16.66
14.76
18.71
22.58
21.41
16.31
12.90
4.30
Changes in Working Capital
-74.33
7.43
-2.59
-15.30
8.38
47.88
-66.36
-10.75
-22.05
-29.81
Cash after chg. in Working capital
-20.19
72.69
54.71
50.58
75.84
115.14
-9.49
50.39
47.95
35.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.54
-10.29
-11.85
-19.29
-15.49
-15.68
-9.00
-9.46
-12.81
-17.51
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
-10.82
-42.52
-43.50
-37.37
-37.98
-13.84
-43.44
-41.85
-47.36
-43.09
Net Fixed Assets
-22.54
-52.69
-93.84
3.72
-13.52
61.46
-35.34
-47.71
-43.07
-43.05
Net Investments
1.59
8.03
19.46
-35.90
0.00
0.00
-4.32
-2.39
-4.57
-3.32
Others
10.13
2.14
30.88
-5.19
-24.46
-75.30
-3.78
8.25
0.28
3.28
Cash from Financing Activity
34.25
-13.08
0.58
1.30
-14.36
-82.02
58.73
3.98
7.29
-4.94
Net Cash Inflow / Outflow
-6.30
6.79
-0.07
-4.78
8.02
3.61
-3.20
3.06
-4.92
-30.19
Opening Cash & Equivalents
11.65
5.05
4.43
8.63
1.08
-1.94
9.64
6.34
10.96
41.00
Closing Cash & Equivalent
5.42
11.65
5.05
4.43
8.63
1.08
6.67
9.64
6.34
10.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
184.93
173.18
161.62
147.74
132.82
119.00
138.38
128.77
115.92
100.65
ROA
4.46%
5.97%
6.96%
7.58%
7.47%
6.03%
4.97%
9.22%
12.18%
13.93%
ROE
5.92%
7.67%
8.98%
10.02%
10.29%
8.82%
7.12%
12.38%
16.15%
18.45%
ROCE
8.01%
10.52%
10.76%
14.33%
14.80%
13.02%
10.61%
14.48%
21.83%
26.86%
Fixed Asset Turnover
2.45
2.83
3.30
3.62
3.68
3.51
3.45
4.09
5.57
8.19
Receivable days
22.20
22.00
34.07
29.03
20.11
18.65
15.98
11.11
15.15
17.87
Inventory Days
54.16
39.33
35.39
39.56
47.36
59.12
58.54
49.14
37.33
28.15
Payable days
42.60
36.19
27.79
32.49
30.35
24.35
21.20
21.75
23.27
22.43
Cash Conversion Cycle
33.76
25.13
41.67
36.10
37.12
53.41
53.32
38.50
29.21
23.59
Total Debt/Equity
0.09
0.00
0.01
0.00
0.00
0.06
0.28
0.08
0.05
0.00
Interest Cover
15.01
24.20
22.91
283.41
143.99
10.77
7.43
35.48
27.62
445.18

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.