Nifty

:

25423.60

Sensex

:

83013.96

93.35 (0.37%)
320.25 (0.39%)

Login

Nifty
Sensex

:
:

25423.60
83013.96

93.35 (0.37%)
320.25 (0.39%)

MK Proteins Ltd.

Edible Oil

Rating :

58/99

BSE: 543919 | NSE: MKPL

Watchlist

NSE BSE

7.51

18-Sep-2025

Open
High
Low
Previous Close

7.43
7.57
7.43
7.42

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

107396
805473.81
9.78
5.4

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

281.15
29.82
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

318.87
N/A
3.85

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.13
4.80
-1.38

EBITDA CAGR (%)

10 Years
5 Years
3 Years

14.85
28.14
1.44

PAT CAGR (%)

10 Years
5 Years
3 Years

29.58
43.85
3.26

P:E (Median)

8 Years
5 Years
3 Years

30.62
33.44
41.38

P:BV (Average)

8 Years
5 Years
3 Years

8.90
9.09
11.04

EV:EBITDA (Average)

8 Years
5 Years
3 Years

26.11
30.04
36.68

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 Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 325.32 245.41 314.86 255.89 311.10 194.12 156.74 171.64 164.53 144.75 123.23 Net Sales Growth 43.50% -22.06% 23.05% -17.75% 60.26% 23.85% -8.68% 4.32% 13.66% 17.46% Cost Of Goods Sold 294.52 216.43 285.19 227.12 285.80 180.00 143.58 157.93 146.31 129.76 113.31 Gross Profit 30.80 28.98 29.67 28.76 25.30 14.12 13.15 13.71 18.23 14.99 9.92 GP Margin 9.47% 11.81% 9.42% 11.24% 8.13% 7.27% 8.39% 7.99% 11.08% 10.36% 8.05% Total Expenditure 311.12 228.76 297.83 240.39 295.10 189.30 151.72 166.12 159.59 140.48 119.06 Power & Fuel Cost - 5.27 7.98 7.98 5.36 6.07 4.62 3.67 3.20 3.69 3.22 % Of Sales - 2.15% 2.53% 3.12% 1.72% 3.13% 2.95% 2.14% 1.94% 2.55% 2.61% Employee Cost - 1.83 1.49 1.70 1.43 1.44 1.58 1.56 1.45 1.03 0.80 % Of Sales - 0.75% 0.47% 0.66% 0.46% 0.74% 1.01% 0.91% 0.88% 0.71% 0.65% Manufacturing Exp. - 2.30 1.37 2.24 1.32 0.93 1.05 1.99 2.89 2.02 0.68 % Of Sales - 0.94% 0.44% 0.88% 0.42% 0.48% 0.67% 1.16% 1.76% 1.40% 0.55% General & Admin Exp. - 1.70 0.82 0.46 0.50 0.38 0.42 0.39 4.78 3.04 0.45 % Of Sales - 0.69% 0.26% 0.18% 0.16% 0.20% 0.27% 0.23% 2.91% 2.10% 0.37% Selling & Distn. Exp. - 0.94 0.73 0.69 0.62 0.46 0.31 0.58 0.88 0.78 0.58 % Of Sales - 0.38% 0.23% 0.27% 0.20% 0.24% 0.20% 0.34% 0.53% 0.54% 0.47% Miscellaneous Exp. - 0.30 0.25 0.19 0.08 0.03 0.16 0.01 0.09 0.16 0.58 % Of Sales - 0.12% 0.08% 0.07% 0.03% 0.02% 0.10% 0.01% 0.05% 0.11% 0.01% EBITDA 14.21 16.65 17.03 15.50 16.00 4.82 5.02 5.52 4.94 4.27 4.17 EBITDA Margin 4.37% 6.78% 5.41% 6.06% 5.14% 2.48% 3.20% 3.22% 3.00% 2.95% 3.38% Other Income 0.48 0.45 0.67 0.34 0.06 0.31 0.07 0.10 0.06 0.00 0.00 Interest 1.47 1.10 1.90 0.89 0.82 1.52 1.58 2.20 2.28 2.32 2.28 Depreciation 0.38 0.53 0.82 0.91 0.91 1.17 1.22 1.22 1.21 0.90 0.67 PBT 12.83 15.47 14.99 14.04 14.32 2.44 2.29 2.20 1.51 1.05 1.23 Tax 3.39 4.26 4.06 3.86 3.93 0.63 0.64 0.78 0.53 0.33 0.39 Tax Rate 26.42% 27.54% 27.08% 27.49% 27.44% 25.82% 27.95% 35.45% 35.10% 31.43% 31.71% PAT 9.42 11.21 10.93 10.18 10.39 1.82 1.64 1.43 0.99 0.72 0.84 PAT before Minority Interest 9.42 11.21 10.93 10.18 10.39 1.82 1.64 1.43 0.99 0.72 0.84 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% 4.57% 3.47% 3.98% 3.34% 0.94% 1.05% 0.83% 0.60% 0.50% 0.68% PAT Growth -15.89% 2.56% 7.37% -2.02% 470.88% 10.98% 14.69% 44.44% 37.50% -14.29% EPS 0.25 0.30 0.29 0.27 0.28 0.05 0.04 0.04 0.03 0.02 0.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 61.08 49.86 39.60 29.34 18.95 17.14 15.50 4.26 3.27 2.54 Share Capital 37.54 12.51 4.17 4.17 4.17 4.17 4.17 2.71 0.68 0.68 Total Reserves 23.54 37.35 35.43 25.17 14.78 12.97 11.33 1.55 2.59 1.86 Non-Current Liabilities 0.83 3.27 2.43 4.23 3.82 1.49 11.76 12.34 8.29 7.49 Secured Loans 0.00 2.54 2.65 4.45 0.01 0.17 0.54 1.04 0.99 0.21 Unsecured Loans 0.00 0.00 0.00 0.00 3.96 1.35 11.08 11.08 7.05 7.05 Long Term Provisions 0.24 0.19 0.08 0.06 0.04 0.04 0.03 0.02 0.02 0.01 Current Liabilities 35.92 52.06 43.81 33.51 33.59 28.56 28.84 29.97 27.52 25.03 Trade Payables 11.49 4.80 5.03 8.04 3.73 2.48 5.23 9.35 7.71 12.08 Other Current Liabilities 1.17 1.37 0.87 1.33 2.68 0.86 1.87 1.96 1.65 0.51 Short Term Borrowings 19.05 41.87 34.03 20.11 26.44 24.41 20.87 18.10 17.85 12.34 Short Term Provisions 4.21 4.02 3.88 4.02 0.75 0.82 0.87 0.56 0.31 0.09 Total Liabilities 97.83 105.19 85.84 67.08 56.36 47.19 56.10 46.57 39.08 35.06 Net Block 2.77 3.30 3.11 2.45 3.10 4.39 5.75 6.98 7.17 6.31 Gross Block 12.48 12.48 11.47 9.90 3.10 4.39 10.35 10.35 9.33 7.57 Accumulated Depreciation 9.71 9.18 8.36 7.44 0.00 0.00 4.60 3.37 2.16 1.26 Non Current Assets 10.03 4.18 3.53 2.87 3.52 4.81 6.23 7.40 7.41 6.46 Capital Work in Progress 5.90 0.00 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. 1.36 0.89 0.42 0.42 0.42 0.42 0.48 0.42 0.25 0.15 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 87.80 101.02 82.31 64.20 52.84 42.38 49.86 38.93 31.66 28.60 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 79.27 71.20 49.77 37.70 38.99 29.35 30.02 33.32 20.14 21.79 Sundry Debtors 3.57 16.06 29.21 20.65 9.50 10.84 18.52 4.59 10.66 5.43 Cash & Bank 0.09 0.06 0.01 0.00 0.11 0.00 0.20 0.04 0.40 0.02 Other Current Assets 4.85 0.05 0.22 0.41 4.23 2.18 1.11 0.99 0.45 1.36 Short Term Loans & Adv. 4.82 13.64 3.11 5.44 2.93 1.48 0.58 0.39 0.34 1.31 Net Current Assets 51.88 48.95 38.50 30.69 19.24 13.82 21.02 8.96 4.14 3.57 Total Assets 97.83 105.20 85.84 67.07 56.36 47.19 56.10 46.57 39.08 35.06

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 32.42 -5.87 -10.12 5.54 -4.47 6.35 -12.02 -3.58 -4.23 10.88 PBT 15.47 14.99 14.04 14.32 2.44 2.29 2.20 1.51 1.05 1.23 Adjustment 1.25 2.20 1.51 1.66 2.61 2.70 3.36 3.42 3.15 2.90 Changes in Working Capital 19.21 -18.23 -20.89 -8.24 -7.25 4.02 -14.69 -5.93 -5.80 7.04 Cash after chg. in Working capital 35.93 -1.05 -5.35 7.75 -2.20 9.01 -9.13 -1.00 -1.60 11.18 Interest Paid 0.00 0.00 -0.83 -0.75 -1.49 -1.54 -2.14 -2.20 -2.24 0.00 Tax Paid -3.51 -4.83 -3.94 -1.46 -0.78 -1.12 -0.75 -0.38 -0.39 -0.29 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 -5.88 0.01 -1.53 -0.21 0.18 0.27 -0.07 -1.36 -1.88 -0.49 Net Fixed Assets -5.90 -1.01 -1.57 -6.80 1.29 5.96 0.00 -1.02 -1.76 -0.51 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.02 1.02 0.04 6.59 -1.11 -5.69 -0.07 -0.34 -0.12 0.02 Cash from Financing Activity -26.51 5.92 11.66 -5.44 4.40 -6.82 12.26 4.58 6.49 -10.45 Net Cash Inflow / Outflow 0.03 0.06 0.01 -0.11 0.11 -0.20 0.17 -0.36 0.38 -0.06 Opening Cash & Equivalents 0.06 0.01 0.00 0.11 0.00 0.20 0.04 0.40 0.02 0.08 Closing Cash & Equivalent 0.09 0.06 0.01 0.00 0.11 0.00 0.20 0.04 0.40 0.02

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1.63 1.33 3.17 70.34 45.42 41.09 37.15 14.83 481.63 375.04 ROA 11.04% 11.45% 13.32% 16.83% 3.51% 3.18% 2.78% 2.30% 1.95% 2.49% ROE 20.21% 24.44% 29.54% 43.03% 10.07% 10.07% 14.62% 27.10% 24.90% 39.43% ROCE 18.99% 19.78% 22.82% 29.13% 8.54% 8.42% 10.57% 11.82% 13.06% 13.53% Fixed Asset Turnover 19.70 26.35 23.96 47.87 51.83 21.27 16.60 16.77 17.17 21.90 Receivable days 14.57 26.19 35.56 17.69 19.13 34.18 24.54 16.87 20.25 17.24 Inventory Days 111.73 69.99 62.38 44.99 64.25 69.12 67.28 59.12 52.77 60.14 Payable days 13.74 6.29 10.50 7.51 6.29 10.35 15.67 17.84 26.48 20.35 Cash Conversion Cycle 112.57 89.89 87.44 55.16 77.08 92.94 76.15 58.15 46.54 57.02 Total Debt/Equity 0.31 0.89 0.93 0.86 1.61 1.53 2.13 7.66 8.03 7.76 Interest Cover 15.02 8.90 16.82 18.37 2.61 2.45 2.00 1.66 1.45 1.54

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