Nifty

:

11274.20

Sensex

:

38014.62

569.40 (5.32%)
1921.15 (5.32%)

Login

Nifty
Sensex

:
:

11274.20
38014.62

569.40 (5.32%)
1921.15 (5.32%)

IFB Agro Industries Ltd.

Consumer Food

Rating :

59/99

BSE: 507438 | NSE: IFBAGRO

Watchlist

NSE BSE

383.10

20-Sep-2019

Open
High
Low
Previous Close

387.00
405.00
373.85
378.85

Volume
Traded Value (lacs)
52 Week High
52 Week Low

14858
57.17
703.00
264.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

358.95
14.48
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

335.06
N/A
0.95

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

13.06
9.62
3.26

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
9.59
-1.80

PAT CAGR (%)

10 Years
5 Years
3 Years

22.34
16.36
0.54

P:E (Median)

8 Years
5 Years
3 Years

11.46
13.23
13.15

P:BV (Average)

8 Years
5 Years
3 Years

1.26
1.43
1.43

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.25
7.05
7.88

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 438.97 459.45 -4.46% 399.31 368.27 8.43% 421.73 348.84 20.89% 464.90 446.23 4.18%
Expenses 433.63 440.97 -1.66% 399.67 355.37 12.47% 414.02 336.41 23.07% 444.37 426.35 4.23%
EBITDA 5.34 18.49 -71.12% -0.36 12.90 - 7.71 12.43 -37.97% 20.53 19.88 3.27%
EBIDTM 1.22% 4.02% -0.09% 3.50% 1.83% 3.56% 4.42% 4.45%
Other Income 3.40 2.66 27.82% 3.81 4.39 -13.21% 4.92 1.41 248.94% 1.39 1.71 -18.71%
Interest 0.30 0.43 -30.23% 0.48 1.09 -55.96% 0.65 0.06 983.33% 0.96 0.98 -2.04%
Depreciation 4.29 4.47 -4.03% 4.79 5.95 -19.50% 4.83 5.37 -10.06% 4.61 5.14 -10.31%
PBT 4.15 16.24 -74.45% -1.81 10.25 - 7.15 8.41 -14.98% 16.35 15.47 5.69%
Tax 0.76 4.42 -82.81% -7.69 2.76 - 3.16 3.09 2.27% 4.84 3.98 21.61%
PAT 3.39 11.82 -71.32% 5.88 7.49 -21.50% 3.99 5.32 -25.00% 11.51 11.48 0.26%
PATM 0.77% 2.57% 1.47% 2.03% 0.95% 1.53% 2.48% 2.57%
EPS 3.62 12.62 -71.32% 6.28 8.00 -21.50% 4.26 5.68 -25.00% 12.29 12.26 0.24%

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 445.62 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 440.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 5.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 1.13% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 3.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 4.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 3.81 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.76 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 3.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.68% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 3.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 1,724.91 924.82 889.10 839.94 621.31 584.25 506.89 462.32 442.27 449.98 270.97 Net Sales Growth 6.29% 4.02% 5.85% 35.19% 6.34% 15.26% 9.64% 4.53% -1.71% 66.06% Cost Of Goods Sold 632.44 673.46 584.07 579.59 452.22 461.04 384.69 325.03 292.17 238.78 171.76 Gross Profit 1,092.47 251.35 305.03 260.35 169.10 123.21 122.20 137.29 150.10 211.21 99.22 GP Margin 63.33% 27.18% 34.31% 31.00% 27.22% 21.09% 24.11% 29.70% 33.94% 46.94% 36.62% Total Expenditure 1,691.69 878.02 831.02 788.69 568.85 554.64 461.65 414.57 393.20 414.86 277.96 Power & Fuel Cost - 48.20 41.10 30.44 20.45 21.52 14.22 13.44 15.05 14.03 11.52 % Of Sales - 5.21% 4.62% 3.62% 3.29% 3.68% 2.81% 2.91% 3.40% 3.12% 4.25% Employee Cost - 43.56 38.26 37.49 30.88 23.51 20.50 21.37 21.59 14.17 14.55 % Of Sales - 4.71% 4.30% 4.46% 4.97% 4.02% 4.04% 4.62% 4.88% 3.15% 5.37% Manufacturing Exp. - 37.12 97.45 91.72 21.51 15.05 20.80 32.59 41.74 35.57 10.84 % Of Sales - 4.01% 10.96% 10.92% 3.46% 2.58% 4.10% 7.05% 9.44% 7.90% 4.00% General & Admin Exp. - 37.39 27.16 25.33 18.47 12.67 12.06 11.42 9.28 101.94 59.73 % Of Sales - 4.04% 3.05% 3.02% 2.97% 2.17% 2.38% 2.47% 2.10% 22.65% 22.04% Selling & Distn. Exp. - 26.25 34.60 18.22 17.55 14.21 5.52 6.37 8.02 5.39 5.20 % Of Sales - 2.84% 3.89% 2.17% 2.82% 2.43% 1.09% 1.38% 1.81% 1.20% 1.92% Miscellaneous Exp. - 12.04 8.37 5.89 7.78 6.63 3.87 4.35 5.34 4.98 5.20 % Of Sales - 1.30% 0.94% 0.70% 1.25% 1.13% 0.76% 0.94% 1.21% 1.11% 1.62% EBITDA 33.22 46.80 58.08 51.25 52.46 29.61 45.24 47.75 49.07 35.12 -6.99 EBITDA Margin 1.93% 5.06% 6.53% 6.10% 8.44% 5.07% 8.93% 10.33% 11.10% 7.80% -2.58% Other Income 13.52 12.77 9.77 11.76 6.72 15.09 3.65 2.97 2.09 1.15 24.38 Interest 2.39 2.94 2.58 1.54 1.36 0.17 0.37 0.38 0.36 1.84 1.77 Depreciation 18.52 18.69 21.44 20.33 21.70 18.62 9.30 11.23 12.64 8.21 9.12 PBT 25.84 37.94 43.84 41.15 36.12 25.91 39.22 39.10 38.17 26.23 6.50 Tax 1.07 4.73 12.26 8.47 6.79 10.33 18.54 12.90 11.62 8.40 2.07 Tax Rate 4.14% 12.47% 27.97% 20.58% 18.80% 39.87% 30.79% 32.99% 30.44% 32.02% 31.85% PAT 24.77 33.21 31.57 32.68 29.33 15.57 41.68 26.20 26.55 17.82 4.42 PAT before Minority Interest 24.77 33.21 31.57 32.68 29.33 15.57 41.68 26.20 26.55 17.82 4.42 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 1.44% 3.59% 3.55% 3.89% 4.72% 2.66% 8.22% 5.67% 6.00% 3.96% 1.63% PAT Growth -31.40% 5.19% -3.40% 11.42% 88.38% -62.64% 59.08% -1.32% 48.99% 303.17% Unadjusted EPS 26.45 35.45 33.70 34.89 31.31 16.63 46.19 32.30 33.15 22.26 5.53

Description TTM Mar 19 Mar 18 Mar 05
Net Sales - 945.22 892.88 105.99 Net Sales Growth - 5.86% 742.42% Cost Of Goods Sold - 692.54 587.65 60.27 Gross Profit - 252.68 305.23 45.72 GP Margin - 26.73% 34.18% 43.14% Total Expenditure - 900.26 837.79 102.05 Power & Fuel Cost - 48.20 41.10 4.51 % Of Sales - 5.10% 4.60% 4.26% Employee Cost - 45.48 40.30 6.51 % Of Sales - 4.81% 4.51% 6.14% Manufacturing Exp. - 37.12 97.45 3.87 % Of Sales - 3.93% 10.91% 3.65% General & Admin Exp. - 37.96 27.86 23.80 % Of Sales - 4.02% 3.12% 22.45% Selling & Distn. Exp. - 26.25 34.60 1.73 % Of Sales - 2.78% 3.88% 1.63% Miscellaneous Exp. - 12.72 8.82 1.35 % Of Sales - 1.35% 0.99% 1.27% EBITDA - 44.96 55.09 3.94 EBITDA Margin - 4.76% 6.17% 3.72% Other Income - 12.81 9.83 1.22 Interest - 2.97 2.58 0.40 Depreciation - 18.71 21.45 2.18 PBT - 36.09 40.89 2.58 Tax - 4.73 12.26 1.28 Tax Rate - 13.11% 29.98% 41.16% PAT - 31.36 28.63 1.83 PAT before Minority Interest - 31.36 28.63 1.83 Minority Interest - 0.00 0.00 0.00 PAT Margin - 3.32% 3.21% 1.73% PAT Growth - 9.54% 1,464.48% Unadjusted EPS - 33.48 30.56 2.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 374.37 344.33 303.36 250.95 221.62 206.05 157.57 113.21 86.66 68.83 Share Capital 9.37 9.37 9.37 9.37 9.37 9.37 9.01 8.01 8.01 8.01 Total Reserves 365.00 334.96 293.99 241.58 212.26 196.68 148.56 105.20 78.65 60.83 Non-Current Liabilities 17.66 40.73 48.76 68.09 25.61 14.80 9.55 11.21 12.83 40.64 Secured Loans 0.00 19.01 30.82 43.43 0.00 0.00 0.00 0.00 0.00 13.01 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18.40 Long Term Provisions 0.00 0.00 0.00 2.23 2.50 1.51 1.12 0.61 0.51 0.00 Current Liabilities 68.81 71.87 62.16 47.87 28.48 35.11 18.67 71.62 57.43 46.69 Trade Payables 33.98 38.42 29.87 23.22 17.00 6.86 3.92 13.29 10.94 15.10 Other Current Liabilities 32.84 28.78 29.04 24.64 10.31 23.42 14.63 26.19 25.62 21.50 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 4.21 0.00 0.19 2.09 0.00 Short Term Provisions 2.00 4.67 3.25 0.00 1.17 0.62 0.13 31.95 18.78 10.09 Total Liabilities 460.84 456.93 414.28 366.91 275.71 255.96 185.79 196.04 156.92 156.16 Net Block 134.52 134.98 140.56 144.64 118.03 96.94 71.85 77.59 70.69 66.77 Gross Block 192.62 175.54 160.78 260.93 215.36 180.80 155.52 154.20 135.28 123.71 Accumulated Depreciation 58.63 40.35 20.22 110.74 96.08 82.81 79.63 73.12 64.59 56.94 Non Current Assets 184.53 196.68 178.50 165.40 133.32 124.08 80.18 82.39 76.96 70.72 Capital Work in Progress 1.71 6.40 1.66 0.20 0.55 21.35 1.92 0.72 0.34 0.98 Non Current Investment 36.67 41.22 27.22 2.91 2.96 2.96 2.96 2.96 2.96 2.96 Long Term Loans & Adv. 8.17 5.89 7.17 15.98 9.72 0.63 1.50 0.06 1.12 0.00 Other Non Current Assets 3.46 8.17 1.89 1.67 2.05 2.20 1.94 1.05 1.84 0.00 Current Assets 276.32 260.25 235.78 201.50 142.39 131.88 105.61 113.65 79.96 85.45 Current Investments 81.63 93.33 118.42 87.97 0.00 5.00 0.00 0.00 0.00 0.00 Inventories 65.35 65.18 43.03 44.00 44.09 24.48 30.79 37.38 27.13 28.55 Sundry Debtors 53.73 62.92 42.07 38.68 26.79 9.24 6.54 19.88 10.87 10.04 Cash & Bank 45.92 14.78 15.07 13.73 57.89 48.86 44.93 13.49 8.03 14.60 Other Current Assets 29.69 6.99 6.17 3.62 13.62 44.30 23.36 42.89 33.94 32.26 Short Term Loans & Adv. 21.75 17.05 11.01 13.50 10.07 20.62 22.08 42.20 33.23 31.52 Net Current Assets 207.50 188.38 173.61 153.64 113.92 96.77 86.94 42.03 22.54 38.76 Total Assets 460.85 456.93 414.28 366.90 275.71 255.96 185.79 196.04 156.92 156.17

Description Mar 19 Mar 18 Mar 05
Shareholder's Funds 369.56 341.32 52.84 Share Capital 9.37 9.37 7.71 Total Reserves 360.20 331.95 45.14 Non-Current Liabilities 17.66 40.73 21.81 Secured Loans 0.00 19.01 4.25 Unsecured Loans 0.00 0.00 8.06 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 73.94 72.35 24.01 Trade Payables 36.86 38.84 16.84 Other Current Liabilities 32.99 28.85 7.17 Short Term Borrowings 2.10 0.00 0.00 Short Term Provisions 2.00 4.67 0.00 Total Liabilities 461.16 454.40 98.66 Net Block 134.62 135.10 33.34 Gross Block 192.74 175.66 54.83 Accumulated Depreciation 58.66 40.36 21.48 Non Current Assets 179.77 193.61 56.14 Capital Work in Progress 1.71 6.40 0.20 Non Current Investment 31.78 37.99 22.59 Long Term Loans & Adv. 8.21 5.94 0.00 Other Non Current Assets 3.46 8.17 0.00 Current Assets 281.39 260.80 42.50 Current Investments 81.63 93.33 0.00 Inventories 65.35 65.18 16.23 Sundry Debtors 58.51 62.93 10.08 Cash & Bank 46.08 15.23 12.26 Other Current Assets 29.83 7.08 0.41 Short Term Loans & Adv. 21.86 17.05 3.51 Net Current Assets 207.45 188.44 18.49 Total Assets 461.16 454.41 98.66

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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 45.65 6.81 49.43 36.06 29.14 42.42 20.05 25.98 33.92 -0.60 PBT 37.94 43.84 41.15 36.12 25.91 39.22 39.10 38.17 26.23 6.50 Adjustment 16.69 19.43 10.78 21.71 17.50 7.02 10.86 11.15 9.24 8.96 Changes in Working Capital 1.14 -47.80 6.13 -11.56 -7.48 -13.48 -14.73 -8.51 6.96 -13.96 Cash after chg. in Working capital 55.76 15.46 58.06 46.27 35.93 32.76 35.24 40.80 42.42 1.50 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -10.11 -8.65 -8.63 -10.21 -6.79 -11.33 -15.19 -14.82 -8.50 -2.10 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 21.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.37 12.63 -46.68 -128.74 -15.72 -49.13 -6.21 -18.25 -10.88 -4.38 Net Fixed Assets -12.39 -19.50 98.69 -45.22 -13.76 -44.71 -2.52 -19.30 -10.93 -3.80 Net Investments 16.25 11.09 -54.76 -87.92 5.00 -5.00 0.00 0.00 0.00 0.00 Others -4.23 21.04 -90.61 4.40 -6.96 0.58 -3.69 1.05 0.05 -0.58 Cash from Financing Activity -15.39 -14.37 -7.70 48.51 -4.38 10.65 17.60 -2.26 -28.76 17.36 Net Cash Inflow / Outflow 29.90 5.07 -4.95 -44.16 9.03 3.94 31.43 5.47 -5.72 12.37 Opening Cash & Equivalents 14.78 9.71 14.66 57.89 48.86 44.93 13.49 8.03 13.74 2.23 Closing Cash & Equivalent 44.67 14.78 9.71 13.73 57.89 48.86 44.93 13.49 8.03 14.60

Description Mar 19 Mar 18 Mar 05
Cash From Operating Activity 41.62 4.16 7.49 PBT 36.09 40.89 2.58 Adjustment 16.78 19.44 2.21 Changes in Working Capital -1.14 -47.52 2.56 Cash after chg. in Working capital 51.73 12.81 7.35 Interest Paid 0.00 0.00 0.00 Tax Paid -10.11 -8.65 -0.30 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity 1.30 15.73 -0.47 Net Fixed Assets -12.39 -126.91 Net Investments 16.25 -131.38 Others -2.56 274.02 Cash from Financing Activity -13.31 -14.37 0.38 Net Cash Inflow / Outflow 29.61 5.52 7.39 Opening Cash & Equivalents 15.23 9.71 4.87 Closing Cash & Equivalent 44.84 15.23 12.26

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 399.66 367.59 323.85 267.91 236.60 219.97 174.98 141.38 108.23 85.97 ROA 7.24% 7.25% 8.37% 9.13% 5.86% 18.87% 13.72% 15.04% 11.39% 3.11% ROE 9.24% 9.75% 11.79% 12.41% 7.28% 22.92% 19.35% 26.57% 22.93% 6.64% ROCE 10.62% 12.85% 13.19% 14.36% 12.08% 32.94% 29.14% 38.12% 29.70% 9.34% Fixed Asset Turnover 9.41 8.92 5.54 3.58 4.05 4.35 4.30 4.23 4.51 3.25 Receivable days 12.29 12.78 12.62 14.01 8.20 3.93 7.25 9.17 6.54 9.27 Inventory Days 13.75 13.17 13.60 18.85 15.60 13.78 18.70 19.24 17.41 21.85 Payable days 15.66 14.94 12.35 12.90 7.69 4.31 7.64 11.23 14.83 26.68 Cash Conversion Cycle 10.38 11.01 13.88 19.96 16.11 13.40 18.30 17.19 9.12 4.43 Total Debt/Equity 0.05 0.09 0.14 0.20 0.00 0.02 0.00 0.00 0.02 0.46 Interest Cover 13.89 17.98 27.73 27.51 152.16 164.46 103.52 106.66 15.25 4.68

Description Mar 19 Mar 18 Mar 05
Book Value (Rs.) 394.53 364.38 68.53 ROA 6.85% 10.35% 2.11% ROE 8.82% 14.53% 3.82% ROCE 10.22% 19.86% 5.87% Fixed Asset Turnover 9.51 13.05 3.45 Receivable days 12.65 8.86 18.47 Inventory Days 13.59 9.88 20.84 Payable days 15.98 12.10 51.18 Cash Conversion Cycle 10.26 6.65 -11.87 Total Debt/Equity 0.06 0.09 0.23 Interest Cover 13.17 16.84 8.82

Top Investors:

sicgil india ltd

office of the custodian special court (torts) act 1992

Annual Reports:

News Update:

IFB Agro Inds - Quarterly Results
29th Jul 2019, 17:01 PM

Read More

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.

Feedback