Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Consumer Food

Rating :
62/99

BSE: 543253 | NSE: BECTORFOOD

1049.90
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1048.95
  •  1078.80
  •  1030.00
  •  1049.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  171738
  •  1818.54
  •  1373.95
  •  581.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,169.66
  • 45.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,195.97
  • 0.29%
  • 9.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.18%
  • 1.40%
  • 16.46%
  • FII
  • DII
  • Others
  • 8.39%
  • 20.46%
  • 2.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.06
  • 11.69
  • 15.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.86
  • 12.69
  • 4.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.33
  • 22.18
  • 7.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 41.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
428.86
367.90
16.57%
414.53
347.39
19.33%
374.16
300.77
24.40%
346.08
252.31
37.16%
Expenses
367.67
316.66
16.11%
349.87
302.95
15.49%
316.21
269.49
17.34%
297.84
226.86
31.29%
EBITDA
61.19
51.24
19.42%
64.66
44.44
45.50%
57.95
31.28
85.26%
48.24
25.45
89.55%
EBIDTM
14.27%
13.93%
15.60%
12.79%
15.49%
10.40%
13.94%
10.09%
Other Income
4.68
3.08
51.95%
3.15
2.62
20.23%
4.54
1.86
144.09%
4.46
1.47
203.40%
Interest
3.39
3.60
-5.83%
2.87
3.83
-25.07%
1.83
3.21
-42.99%
2.27
2.28
-0.44%
Depreciation
16.15
13.74
17.54%
15.00
13.53
10.86%
13.89
12.59
10.33%
13.42
11.99
11.93%
PBT
46.33
36.98
25.28%
49.94
29.70
68.15%
46.77
17.35
169.57%
37.01
12.65
192.57%
Tax
11.74
9.21
27.47%
12.68
7.61
66.62%
11.92
4.44
168.47%
9.37
2.45
282.45%
PAT
34.59
27.77
24.56%
37.27
22.09
68.72%
34.85
12.91
169.95%
27.64
10.20
170.98%
PATM
8.07%
7.55%
8.99%
6.36%
9.31%
4.29%
7.99%
4.04%
EPS
5.88
4.72
24.58%
6.34
3.73
69.97%
5.93
2.16
174.54%
4.70
1.73
171.68%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,563.63
1,362.14
988.17
880.73
762.12
783.66
690.63
624.68
582.59
583.92
Net Sales Growth
23.28%
37.84%
12.20%
15.56%
-2.75%
13.47%
10.56%
7.22%
-0.23%
 
Cost Of Goods Sold
843.40
754.09
551.12
461.65
407.45
424.03
382.78
361.48
323.76
338.58
Gross Profit
720.23
608.05
437.05
419.07
354.67
359.64
307.85
263.20
258.83
245.34
GP Margin
46.06%
44.64%
44.23%
47.58%
46.54%
45.89%
44.58%
42.13%
44.43%
42.02%
Total Expenditure
1,331.59
1,186.59
865.39
739.30
668.76
687.07
605.72
554.91
507.39
513.31
Power & Fuel Cost
-
66.45
48.55
38.66
39.22
41.58
31.74
29.05
30.89
40.39
% Of Sales
-
4.88%
4.91%
4.39%
5.15%
5.31%
4.60%
4.65%
5.30%
6.92%
Employee Cost
-
162.99
137.77
126.86
117.90
109.73
91.31
80.94
79.47
68.57
% Of Sales
-
11.97%
13.94%
14.40%
15.47%
14.00%
13.22%
12.96%
13.64%
11.74%
Manufacturing Exp.
-
15.92
12.44
12.22
12.06
10.65
10.02
8.20
6.48
6.07
% Of Sales
-
1.17%
1.26%
1.39%
1.58%
1.36%
1.45%
1.31%
1.11%
1.04%
General & Admin Exp.
-
37.08
25.71
20.28
22.25
21.20
21.24
19.63
21.08
18.22
% Of Sales
-
2.72%
2.60%
2.30%
2.92%
2.71%
3.08%
3.14%
3.62%
3.12%
Selling & Distn. Exp.
-
142.58
86.00
71.81
58.33
72.64
65.32
52.30
42.23
36.13
% Of Sales
-
10.47%
8.70%
8.15%
7.65%
9.27%
9.46%
8.37%
7.25%
6.19%
Miscellaneous Exp.
-
7.49
3.81
7.82
11.55
7.24
3.30
3.30
3.49
5.34
% Of Sales
-
0.55%
0.39%
0.89%
1.52%
0.92%
0.48%
0.53%
0.60%
0.91%
EBITDA
232.04
175.55
122.78
141.43
93.36
96.59
84.91
69.77
75.20
70.61
EBITDA Margin
14.84%
12.89%
12.42%
16.06%
12.25%
12.33%
12.29%
11.17%
12.91%
12.09%
Other Income
16.83
12.02
6.28
10.13
2.85
2.36
1.79
2.15
9.37
1.97
Interest
10.36
13.25
7.38
9.89
15.59
13.19
6.21
4.89
5.81
8.66
Depreciation
58.46
53.28
46.00
44.68
41.65
35.18
27.29
24.97
21.85
18.89
PBT
180.05
121.04
75.68
96.98
38.98
50.59
53.21
42.07
56.91
45.03
Tax
45.71
30.63
18.58
24.80
8.70
17.51
17.21
13.28
16.98
15.88
Tax Rate
25.39%
25.31%
24.55%
25.57%
22.32%
34.61%
32.34%
31.57%
29.84%
35.27%
PAT
134.35
90.07
57.14
72.28
30.27
33.08
36.00
28.79
39.94
29.15
PAT before Minority Interest
134.35
90.07
57.14
72.28
30.27
33.08
36.00
28.79
39.94
29.15
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.59%
6.61%
5.78%
8.21%
3.97%
4.22%
5.21%
4.61%
6.86%
4.99%
PAT Growth
84.12%
57.63%
-20.95%
138.78%
-8.49%
-8.11%
25.04%
-27.92%
37.02%
 
EPS
22.85
15.32
9.72
12.29
5.15
5.63
6.12
4.90
6.79
4.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
544.32
468.98
431.24
319.42
294.75
267.10
235.68
Share Capital
58.82
58.81
58.75
57.27
57.27
57.27
28.63
Total Reserves
485.50
410.13
372.01
261.32
236.65
209.43
207.04
Non-Current Liabilities
122.37
118.91
143.14
114.37
141.16
119.25
49.83
Secured Loans
93.99
88.03
114.83
85.65
105.09
93.18
33.87
Unsecured Loans
0.00
0.00
0.00
0.00
2.12
2.51
3.50
Long Term Provisions
5.28
6.55
7.41
6.12
4.19
3.25
3.19
Current Liabilities
164.67
134.27
106.78
132.09
141.13
120.67
94.53
Trade Payables
77.48
57.68
57.26
47.03
48.82
38.97
37.78
Other Current Liabilities
75.19
59.65
29.29
49.45
44.14
40.14
27.59
Short Term Borrowings
5.10
13.10
15.67
18.05
32.71
26.27
16.56
Short Term Provisions
6.90
3.83
4.56
17.56
15.46
15.29
12.59
Total Liabilities
831.36
722.16
681.16
565.88
577.04
507.02
380.04
Net Block
426.28
411.15
354.35
353.88
362.61
257.09
219.81
Gross Block
682.84
619.28
519.46
476.56
446.54
365.02
303.40
Accumulated Depreciation
256.56
208.13
165.11
122.68
83.93
107.94
83.59
Non Current Assets
537.27
446.26
427.01
389.60
393.94
366.93
253.22
Capital Work in Progress
48.70
11.94
55.27
6.66
15.56
92.08
12.34
Non Current Investment
4.11
4.22
3.92
3.83
3.79
3.88
3.87
Long Term Loans & Adv.
26.71
18.82
13.35
25.21
11.94
12.91
17.18
Other Non Current Assets
31.46
0.13
0.12
0.03
0.04
0.97
0.02
Current Assets
294.08
275.89
254.15
176.28
183.10
140.10
126.81
Current Investments
6.89
6.49
6.17
0.00
0.00
0.02
4.83
Inventories
81.45
78.68
56.91
43.37
35.28
35.35
27.61
Sundry Debtors
90.33
74.97
71.97
75.02
100.33
69.38
58.46
Cash & Bank
74.85
83.08
84.75
30.25
12.03
10.73
19.54
Other Current Assets
40.56
17.44
27.30
17.45
35.46
24.62
16.38
Short Term Loans & Adv.
23.70
15.24
7.06
10.18
13.44
15.30
6.75
Net Current Assets
129.41
141.63
147.37
44.19
41.97
19.43
32.29
Total Assets
831.35
722.15
681.16
565.88
577.04
507.03
380.03

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
164.06
84.25
110.28
109.48
53.99
46.35
54.68
PBT
120.70
75.72
97.07
39.02
50.59
53.23
42.10
Adjustment
61.33
46.51
47.42
61.79
51.70
33.68
30.04
Changes in Working Capital
11.81
-16.82
-11.85
21.04
-33.94
-25.05
-2.29
Cash after chg. in Working capital
193.84
105.41
132.65
121.85
68.35
61.86
69.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-29.78
-21.15
-22.37
-12.37
-14.37
-15.50
-15.16
Other Direct Exp. Paid
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
Cash From Investing Activity
-150.97
-56.51
-124.73
-43.23
-61.25
-113.03
-52.40
Net Fixed Assets
-94.82
-45.64
-90.25
-22.45
-8.19
-140.43
Net Investments
-1.57
-0.88
-6.17
0.00
0.06
4.81
Others
-54.58
-9.99
-28.31
-20.78
-53.12
22.59
Cash from Financing Activity
-36.58
-30.01
28.48
-51.09
6.92
58.95
4.61
Net Cash Inflow / Outflow
-23.49
-2.26
14.04
15.17
-0.35
-7.73
6.89
Opening Cash & Equivalents
32.47
34.73
20.70
5.53
5.88
13.61
6.71
Closing Cash & Equivalent
8.99
32.47
34.73
20.70
5.53
5.88
13.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
92.54
79.73
73.32
55.63
51.32
46.57
82.31
72.89
ROA
11.60%
8.14%
11.59%
5.30%
6.10%
8.12%
7.83%
12.40%
ROE
17.78%
12.70%
19.29%
9.89%
11.80%
14.33%
12.96%
20.97%
ROCE
21.22%
14.34%
21.13%
12.05%
14.90%
16.95%
16.82%
25.72%
Fixed Asset Turnover
2.09
1.74
1.77
1.65
1.93
2.08
2.19
2.24
Receivable days
22.15
27.14
30.46
41.99
39.52
33.62
29.75
26.95
Inventory Days
21.45
25.04
20.78
18.84
16.45
16.56
17.19
17.86
Payable days
32.71
38.06
41.23
25.44
23.04
22.57
20.78
19.07
Cash Conversion Cycle
10.89
14.11
10.01
35.39
32.93
27.61
26.16
25.75
Total Debt/Equity
0.22
0.27
0.30
0.41
0.55
0.50
0.27
0.24
Interest Cover
10.11
11.27
10.81
3.50
4.84
9.58
9.60
10.80

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.