Nifty

:

25492.30

Sensex

:

83216.28

-17.40 (-0.07%)
-94.73 (-0.11%)

Login

Nifty
Sensex

:
:

25492.30
83216.28

-17.40 (-0.07%)
-94.73 (-0.11%)

MK Proteins Ltd.

Edible Oil

Rating :

52/99

BSE: 543919 | NSE: MKPL

Watchlist

NSE BSE

6.47

07-Nov-2025

Open
High
Low
Previous Close

6.63
6.64
6.4
6.54

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

184432
1190855.71
9.78
5.4

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

242.87
25.76
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

280.58
N/A
3.33

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.34
-2.96
-5.26

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.33
-4.83
-6.01

PAT CAGR (%)

10 Years
5 Years
3 Years

27.85
-4.16
-8.40

P:E (Median)

8 Years
5 Years
3 Years

30.32
32.59
40.97

P:BV (Average)

8 Years
5 Years
3 Years

8.73
8.94
10.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

25.96
29.81
36.71

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 114.95 57.33 100.51% 137.20 86.87 57.94% 39.48 68.86 -42.67% 33.69 13.64 146.99%
Expenses 109.44 53.59 104.22% 132.55 78.45 68.96% 37.68 65.31 -42.31% 31.45 13.00 141.92%
EBITDA 5.51 3.74 47.33% 4.66 8.42 -44.66% 1.80 3.56 -49.44% 2.24 0.64 250.00%
EBIDTM 4.79% 6.52% 3.40% 9.70% 4.54% 5.17% 6.64% 4.68%
Other Income 0.00 0.00 0 0.02 0.41 -95.12% 0.25 0.01 2,400.00% 0.21 0.03 600.00%
Interest 0.70 0.33 112.12% 0.67 0.40 67.50% 0.07 0.11 -36.36% 0.03 0.04 -25.00%
Depreciation 0.10 0.07 42.86% 0.09 0.18 -50.00% 0.11 0.12 -8.33% 0.08 0.12 -33.33%
PBT 4.71 3.34 41.02% 3.92 8.26 -52.54% 1.86 3.34 -44.31% 2.34 0.52 350.00%
Tax 1.19 0.86 38.37% 1.12 2.43 -53.91% 0.48 0.86 -44.19% 0.60 0.10 500.00%
PAT 3.51 2.48 41.53% 2.80 5.83 -51.97% 1.37 2.48 -44.76% 1.74 0.41 324.39%
PATM 3.06% 4.33% 2.04% 6.71% 3.48% 3.60% 5.18% 3.02%
EPS 0.09 0.07 28.57% 0.07 0.16 -56.25% 0.04 0.07 -42.86% 0.05 0.01 400.00%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 325.32 267.71 245.41 314.86 255.89 311.10 194.12 156.74 171.64 164.53 144.75 Net Sales Growth 43.50% 9.09% -22.06% 23.05% -17.75% 60.26% 23.85% -8.68% 4.32% 13.66% Cost Of Goods Sold 294.52 239.70 216.43 285.19 227.12 285.80 180.00 143.58 157.93 146.31 129.76 Gross Profit 30.80 28.01 28.98 29.67 28.76 25.30 14.12 13.15 13.71 18.23 14.99 GP Margin 9.47% 10.46% 11.81% 9.42% 11.24% 8.13% 7.27% 8.39% 7.99% 11.08% 10.36% Total Expenditure 311.12 255.22 228.76 297.83 240.39 295.10 189.30 151.72 166.12 159.59 140.48 Power & Fuel Cost - 8.65 5.27 7.98 7.98 5.36 6.07 4.62 3.67 3.20 3.69 % Of Sales - 3.23% 2.15% 2.53% 3.12% 1.72% 3.13% 2.95% 2.14% 1.94% 2.55% Employee Cost - 1.79 1.83 1.49 1.70 1.43 1.44 1.58 1.56 1.45 1.03 % Of Sales - 0.67% 0.75% 0.47% 0.66% 0.46% 0.74% 1.01% 0.91% 0.88% 0.71% Manufacturing Exp. - 2.67 2.30 1.37 2.24 1.32 0.93 1.05 1.99 2.89 2.02 % Of Sales - 1.00% 0.94% 0.44% 0.88% 0.42% 0.48% 0.67% 1.16% 1.76% 1.40% General & Admin Exp. - 1.36 1.70 0.82 0.46 0.50 0.38 0.42 0.39 4.78 3.04 % Of Sales - 0.51% 0.69% 0.26% 0.18% 0.16% 0.20% 0.27% 0.23% 2.91% 2.10% Selling & Distn. Exp. - 0.73 0.94 0.73 0.69 0.62 0.46 0.31 0.58 0.88 0.78 % Of Sales - 0.27% 0.38% 0.23% 0.27% 0.20% 0.24% 0.20% 0.34% 0.53% 0.54% Miscellaneous Exp. - 0.32 0.30 0.25 0.19 0.08 0.03 0.16 0.01 0.09 0.78 % Of Sales - 0.12% 0.12% 0.08% 0.07% 0.03% 0.02% 0.10% 0.01% 0.05% 0.11% EBITDA 14.21 12.49 16.65 17.03 15.50 16.00 4.82 5.02 5.52 4.94 4.27 EBITDA Margin 4.37% 4.67% 6.78% 5.41% 6.06% 5.14% 2.48% 3.20% 3.22% 3.00% 2.95% Other Income 0.48 0.48 0.45 0.67 0.34 0.06 0.31 0.07 0.10 0.06 0.00 Interest 1.47 1.16 1.10 1.90 0.89 0.82 1.52 1.58 2.20 2.28 2.32 Depreciation 0.38 0.35 0.53 0.82 0.91 0.91 1.17 1.22 1.22 1.21 0.90 PBT 12.83 11.45 15.47 14.99 14.04 14.32 2.44 2.29 2.20 1.51 1.05 Tax 3.39 3.05 4.26 4.06 3.86 3.93 0.63 0.64 0.78 0.53 0.33 Tax Rate 26.42% 26.64% 27.54% 27.08% 27.49% 27.44% 25.82% 27.95% 35.45% 35.10% 31.43% PAT 9.42 8.40 11.21 10.93 10.18 10.39 1.82 1.64 1.43 0.99 0.72 PAT before Minority Interest 9.42 8.40 11.21 10.93 10.18 10.39 1.82 1.64 1.43 0.99 0.72 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 2.90% 3.14% 4.57% 3.47% 3.98% 3.34% 0.94% 1.05% 0.83% 0.60% 0.50% PAT Growth -15.89% -25.07% 2.56% 7.37% -2.02% 470.88% 10.98% 14.69% 44.44% 37.50% EPS 0.25 0.22 0.30 0.29 0.27 0.28 0.05 0.04 0.04 0.03 0.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 69.47 61.08 49.86 39.60 29.34 18.95 17.14 15.50 4.26 3.27 Share Capital 37.54 37.54 12.51 4.17 4.17 4.17 4.17 4.17 2.71 0.68 Total Reserves 31.93 23.54 37.35 35.43 25.17 14.78 12.97 11.33 1.55 2.59 Non-Current Liabilities 1.76 0.83 3.27 2.43 4.23 3.82 1.49 11.76 12.34 8.29 Secured Loans 0.83 0.00 2.54 2.65 4.45 0.01 0.17 0.54 1.04 0.99 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 3.96 1.35 11.08 11.08 7.05 Long Term Provisions 0.32 0.24 0.19 0.08 0.06 0.04 0.04 0.03 0.02 0.02 Current Liabilities 60.98 35.92 52.06 43.81 33.51 33.59 28.56 28.84 29.97 27.52 Trade Payables 19.31 11.49 4.80 5.03 8.04 3.73 2.48 5.23 9.35 7.71 Other Current Liabilities 2.09 1.17 1.37 0.87 1.33 2.68 0.86 1.87 1.96 1.65 Short Term Borrowings 36.54 19.05 41.87 34.03 20.11 26.44 24.41 20.87 18.10 17.85 Short Term Provisions 3.04 4.21 4.02 3.88 4.02 0.75 0.82 0.87 0.56 0.31 Total Liabilities 132.21 97.83 105.19 85.84 67.08 56.36 47.19 56.10 46.57 39.08 Net Block 3.68 2.77 3.30 3.11 2.45 3.10 4.39 5.75 6.98 7.17 Gross Block 13.58 12.48 12.48 11.47 9.90 3.10 4.39 10.35 10.35 9.33 Accumulated Depreciation 9.90 9.71 9.18 8.36 7.44 0.00 0.00 4.60 3.37 2.16 Non Current Assets 11.71 10.04 4.18 3.53 2.87 3.52 4.81 6.23 7.40 7.41 Capital Work in Progress 6.66 5.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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. 1.33 1.36 0.89 0.42 0.42 0.42 0.42 0.48 0.42 0.25 Other Non Current Assets 0.04 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 120.49 87.79 101.02 82.31 64.20 52.84 42.38 49.86 38.93 31.66 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 111.32 79.27 71.20 49.77 37.70 38.99 29.35 30.02 33.32 20.14 Sundry Debtors 1.40 3.57 16.06 29.21 20.65 9.50 10.84 18.52 4.59 10.66 Cash & Bank 0.03 0.09 0.06 0.01 0.00 0.11 0.00 0.20 0.04 0.40 Other Current Assets 7.73 0.03 0.05 0.22 5.85 4.23 2.18 1.11 0.99 0.45 Short Term Loans & Adv. 7.53 4.82 13.64 3.11 5.44 2.93 1.48 0.58 0.39 0.34 Net Current Assets 59.51 51.87 48.95 38.50 30.69 19.24 13.82 21.02 8.96 4.14 Total Assets 132.20 97.83 105.20 85.84 67.07 56.36 47.19 56.10 46.57 39.08

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -16.13 32.42 -5.87 -10.12 5.54 -4.47 6.35 -12.02 -3.58 -4.23 PBT 11.45 15.47 14.99 14.04 14.32 2.44 2.29 2.20 1.51 1.05 Adjustment 1.06 1.25 2.20 1.51 1.66 2.61 2.70 3.36 3.42 3.15 Changes in Working Capital -24.44 19.21 -18.23 -20.89 -8.24 -7.25 4.02 -14.69 -5.93 -5.80 Cash after chg. in Working capital -11.93 35.93 -1.05 -5.35 7.75 -2.20 9.01 -9.13 -1.00 -1.60 Interest Paid 0.00 0.00 0.00 -0.83 -0.75 -1.49 -1.54 -2.14 -2.20 -2.24 Tax Paid -4.20 -3.51 -4.83 -3.94 -1.46 -0.78 -1.12 -0.75 -0.38 -0.39 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 -1.48 -5.88 0.01 -1.53 -0.21 0.18 0.27 -0.07 -1.36 -1.88 Net Fixed Assets -1.86 -5.90 -1.01 -1.57 -6.80 1.29 5.96 0.00 -1.02 -1.76 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.38 0.02 1.02 0.04 6.59 -1.11 -5.69 -0.07 -0.34 -0.12 Cash from Financing Activity 17.55 -26.51 5.92 11.66 -5.44 4.40 -6.82 12.26 4.58 6.49 Net Cash Inflow / Outflow -0.06 0.03 0.06 0.01 -0.11 0.11 -0.20 0.17 -0.36 0.38 Opening Cash & Equivalents 0.09 0.06 0.01 0.00 0.11 0.00 0.20 0.04 0.40 0.02 Closing Cash & Equivalent 0.03 0.09 0.06 0.01 0.00 0.11 0.00 0.20 0.04 0.40

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 1.85 1.63 1.33 3.17 70.34 45.42 41.09 37.15 14.83 481.63 ROA 7.30% 11.04% 11.45% 13.32% 16.83% 3.51% 3.18% 2.78% 2.30% 1.95% ROE 12.87% 20.21% 24.44% 29.54% 43.03% 10.07% 10.07% 14.62% 27.10% 24.90% ROCE 13.46% 18.99% 19.78% 22.82% 29.13% 8.54% 8.42% 10.57% 11.82% 13.06% Fixed Asset Turnover 20.58 19.70 26.35 23.96 47.87 51.83 21.27 16.60 16.77 17.17 Receivable days 3.39 14.57 26.19 35.56 17.69 19.13 34.18 24.54 16.87 20.25 Inventory Days 129.74 111.73 69.99 62.38 44.99 64.25 69.12 67.28 59.12 52.77 Payable days 23.45 13.74 6.29 10.50 7.51 6.29 10.35 15.67 17.84 26.48 Cash Conversion Cycle 109.67 112.57 89.89 87.44 55.16 77.08 92.94 76.15 58.15 46.54 Total Debt/Equity 0.54 0.31 0.89 0.93 0.86 1.61 1.53 2.13 7.66 8.03 Interest Cover 10.84 15.02 8.90 16.82 18.37 2.61 2.45 2.00 1.66 1.45

Annual Reports:

News Update:

MK Proteins - Quarterly Results
12th Aug 2025, 16:59 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