Nifty

:

24252.00

Sensex

:

77540.83

20.15 (0.08%)
3.11 (0.00%)

Login

Nifty
Sensex

:
:

24252.00
77540.83

20.15 (0.08%)
3.11 (0.00%)

Mukka Proteins Ltd.

Animal Feed

Rating :

65/99

BSE: 544135 | NSE: MUKKA

Watchlist

NSE BSE

26.59

21-Aug-2026

Open
High
Low
Previous Close

26.48
27.09
26.14
26.29

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

446467
11903579.74
31.23
18.27

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

796.20
11.52
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,503.54
N/A
1.54

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
13.47
1.65

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
19.62
1.67

PAT CAGR (%)

10 Years
5 Years
3 Years

-
16.55
-9.42

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 405.86 135.79 198.89% 312.88 325.30 -3.82% 558.26 286.94 94.56% 222.27 126.09 76.28%
Expenses 364.02 125.13 190.91% 283.76 302.03 -6.05% 525.61 250.28 110.01% 208.34 118.95 75.15%
EBITDA 41.84 10.66 292.50% 29.12 23.27 25.14% 32.66 36.65 -10.89% 13.93 7.14 95.10%
EBIDTM 10.31% 7.85% 9.31% 7.15% 5.85% 12.77% 6.27% 5.66%
Other Income 2.30 2.84 -19.01% 13.79 4.06 239.66% 5.68 6.23 -8.83% 5.67 2.92 94.18%
Interest 14.67 10.35 41.74% 13.74 8.91 54.21% 13.73 10.12 35.67% 12.08 7.86 53.69%
Depreciation 1.97 1.36 44.85% 2.56 1.36 88.24% 1.53 1.38 10.87% 1.50 1.59 -5.66%
PBT 27.50 1.80 1,427.78% 26.61 17.06 55.98% 23.07 31.39 -26.51% 6.02 0.60 903.33%
Tax 8.09 0.66 1,125.76% 7.70 3.97 93.95% 5.81 6.59 -11.84% 2.20 -0.47 -
PAT 19.41 1.14 1,602.63% 18.91 13.09 44.46% 17.26 24.80 -30.40% 3.82 1.07 257.01%
PATM 4.78% 0.84% 6.04% 4.02% 3.09% 8.64% 1.72% 0.85%
EPS 0.65 0.04 1,525.00% 0.63 0.44 43.18% 0.58 0.83 -30.12% 0.13 0.04 225.00%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 489.65 170.77 186.73% 380.60 381.57 -0.25% 653.50 303.15 115.57% 244.58 149.19 63.94%
Expenses 441.67 156.22 182.72% 346.74 352.39 -1.60% 608.06 261.80 132.26% 223.86 139.63 60.32%
EBITDA 47.98 14.56 229.53% 33.86 29.18 16.04% 45.44 41.35 9.89% 20.72 9.57 116.51%
EBIDTM 9.80% 8.52% 8.90% 7.65% 6.95% 13.64% 8.47% 6.41%
Other Income 1.59 2.56 -37.89% 15.19 4.15 266.02% 4.93 5.80 -15.00% 6.00 3.14 91.08%
Interest 16.45 11.04 49.00% 15.17 10.32 47.00% 14.56 10.91 33.46% 12.82 8.72 47.02%
Depreciation 4.80 3.26 47.24% 5.13 2.82 81.91% 4.03 3.80 6.05% 4.17 3.76 10.90%
PBT 28.32 2.81 907.83% 28.76 20.19 42.45% 31.78 32.45 -2.06% 9.72 0.23 4,126.09%
Tax 8.74 0.77 1,035.06% 7.53 6.10 23.44% 7.37 6.17 19.45% 2.39 -0.42 -
PAT 19.58 2.04 859.80% 21.23 14.09 50.67% 24.42 26.28 -7.08% 7.33 0.65 1,027.69%
PATM 4.00% 1.19% 5.58% 3.69% 3.74% 8.67% 3.00% 0.43%
EPS 0.63 0.05 1,160.00% 0.69 0.45 53.33% 0.79 0.88 -10.23% 0.20 0.07 185.71%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 1,499.27 1,229.20 886.74 1,268.54 1,066.40 692.89 536.25 545.72 407.37 Net Sales Growth 71.52% 38.62% -30.10% 18.96% 53.91% 29.21% -1.74% 33.96% Cost Of Goods Sold 1,232.42 1,010.86 692.58 1,064.12 875.89 583.15 480.62 481.77 347.77 Gross Profit 266.85 218.34 194.17 204.42 190.52 109.74 55.62 63.95 59.60 GP Margin 17.80% 17.76% 21.90% 16.11% 17.87% 15.84% 10.37% 11.72% 14.63% Total Expenditure 1,381.73 1,142.85 810.63 1,187.16 1,000.73 660.37 529.38 525.66 382.63 Power & Fuel Cost - 4.19 4.04 5.54 4.51 3.16 2.29 2.02 1.42 % Of Sales - 0.34% 0.46% 0.44% 0.42% 0.46% 0.43% 0.37% 0.35% Employee Cost - 24.51 21.64 21.04 17.14 13.13 9.90 7.15 4.78 % Of Sales - 1.99% 2.44% 1.66% 1.61% 1.89% 1.85% 1.31% 1.17% Manufacturing Exp. - 29.30 19.76 27.11 30.54 20.34 4.17 5.99 7.62 % Of Sales - 2.38% 2.23% 2.14% 2.86% 2.94% 0.78% 1.10% 1.87% General & Admin Exp. - 8.43 7.79 4.73 3.52 2.63 3.05 2.93 2.83 % Of Sales - 0.69% 0.88% 0.37% 0.33% 0.38% 0.57% 0.54% 0.69% Selling & Distn. Exp. - 60.15 61.80 62.45 59.53 35.01 26.28 20.68 16.82 % Of Sales - 4.89% 6.97% 4.92% 5.58% 5.05% 4.90% 3.79% 4.13% Miscellaneous Exp. - 5.39 3.02 2.15 9.61 2.95 3.07 5.10 1.39 % Of Sales - 0.44% 0.34% 0.17% 0.90% 0.43% 0.57% 0.93% 0.34% EBITDA 117.55 86.35 76.11 81.38 65.67 32.52 6.87 20.06 24.74 EBITDA Margin 7.84% 7.02% 8.58% 6.42% 6.16% 4.69% 1.28% 3.68% 6.07% Other Income 27.44 29.27 16.65 16.87 8.87 7.74 9.15 8.14 3.01 Interest 54.22 49.91 34.33 24.19 15.18 8.35 6.95 6.59 4.34 Depreciation 7.56 6.94 5.86 5.62 4.27 3.72 3.00 2.80 2.20 PBT 83.20 58.78 52.58 68.45 55.10 28.20 6.06 18.82 21.22 Tax 23.80 16.37 10.90 8.89 15.67 8.38 1.45 5.98 5.12 Tax Rate 28.61% 27.85% 20.73% 12.99% 28.44% 29.72% 23.93% 31.77% 24.94% PAT 59.40 42.41 41.68 62.76 39.42 19.82 4.61 12.84 15.41 PAT before Minority Interest 59.40 42.41 41.68 62.76 39.42 19.82 4.61 12.84 15.41 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.96% 3.45% 4.70% 4.95% 3.70% 2.86% 0.86% 2.35% 3.78% PAT Growth 48.13% 1.75% -33.59% 59.21% 98.89% 329.93% -64.10% -16.68% EPS 1.98 1.41 1.39 2.09 1.31 0.66 0.15 0.43 0.51

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 1,768.33 1,449.45 1,006.42 1,379.83 1,177.12 770.50 603.83 549.25 408.79 Net Sales Growth 76.01% 44.02% -27.06% 17.22% 52.77% 27.60% 9.94% 34.36% Cost Of Goods Sold 1,421.86 1,169.33 774.66 1,135.52 941.33 634.72 513.75 472.82 346.37 Gross Profit 346.47 280.12 231.75 244.31 235.79 135.78 90.09 76.42 62.42 GP Margin 19.59% 19.33% 23.03% 17.71% 20.03% 17.62% 14.92% 13.91% 15.27% Total Expenditure 1,620.33 1,334.87 911.53 1,274.36 1,090.95 723.72 581.95 525.46 385.43 Power & Fuel Cost - 7.76 5.29 7.39 8.07 4.58 3.64 2.72 1.43 % Of Sales - 0.54% 0.53% 0.54% 0.69% 0.59% 0.60% 0.50% 0.35% Employee Cost - 40.77 32.30 29.33 24.66 19.36 14.97 8.31 5.87 % Of Sales - 2.81% 3.21% 2.13% 2.09% 2.51% 2.48% 1.51% 1.44% Manufacturing Exp. - 34.35 20.99 27.89 37.65 19.14 6.81 10.24 9.97 % Of Sales - 2.37% 2.09% 2.02% 3.20% 2.48% 1.13% 1.86% 2.44% General & Admin Exp. - 10.37 9.63 6.71 4.57 4.81 4.68 3.58 2.99 % Of Sales - 0.72% 0.96% 0.49% 0.39% 0.62% 0.78% 0.65% 0.73% Selling & Distn. Exp. - 62.94 64.73 64.36 61.02 35.82 30.70 22.43 12.88 % Of Sales - 4.34% 6.43% 4.66% 5.18% 4.65% 5.08% 4.08% 3.15% Miscellaneous Exp. - 9.35 3.92 3.16 13.65 5.31 7.42 5.35 5.92 % Of Sales - 0.65% 0.39% 0.23% 1.16% 0.69% 1.23% 0.97% 1.45% EBITDA 148.00 114.58 94.89 105.47 86.17 46.78 21.88 23.79 23.36 EBITDA Margin 8.37% 7.91% 9.43% 7.64% 7.32% 6.07% 3.62% 4.33% 5.71% Other Income 27.71 28.68 15.12 17.17 6.68 7.46 9.94 7.84 2.90 Interest 59.00 53.60 37.25 25.95 16.48 9.68 8.02 7.21 4.34 Depreciation 18.13 16.59 13.55 12.34 11.89 8.58 8.34 4.69 2.43 PBT 98.58 73.08 59.20 84.35 64.48 35.98 15.46 19.73 19.49 Tax 26.03 18.06 12.17 13.15 18.42 10.16 4.45 6.16 5.12 Tax Rate 26.40% 24.71% 20.56% 15.59% 28.57% 28.24% 28.78% 31.22% 27.23% PAT 72.56 52.06 46.46 70.06 44.07 24.21 8.98 13.17 14.29 PAT before Minority Interest 67.55 57.09 48.10 74.31 47.52 25.82 11.01 13.57 13.68 Minority Interest -5.01 -5.03 -1.64 -4.25 -3.45 -1.61 -2.03 -0.40 0.61 PAT Margin 4.10% 3.59% 4.62% 5.08% 3.74% 3.14% 1.49% 2.40% 3.50% PAT Growth 68.51% 12.05% -33.69% 58.97% 82.03% 169.60% -31.81% -7.84% EPS 2.42 1.74 1.55 2.34 1.47 0.81 0.30 0.44 0.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 447.30 404.37 365.17 121.64 82.28 62.86 57.53 45.30 Share Capital 30.00 30.00 30.00 22.00 22.00 5.50 5.50 5.50 Total Reserves 417.30 374.37 335.17 99.64 60.28 57.36 52.03 39.80 Non-Current Liabilities 20.48 7.84 10.72 9.72 9.29 10.47 13.34 17.55 Secured Loans 6.07 1.29 3.32 0.27 0.55 4.12 6.83 0.35 Unsecured Loans 0.00 0.00 0.00 0.00 2.49 2.84 3.01 14.01 Long Term Provisions 2.38 2.23 1.94 1.47 1.12 0.40 1.04 0.16 Current Liabilities 900.61 561.79 475.24 368.67 237.50 215.05 186.50 133.82 Trade Payables 207.96 131.80 125.68 117.92 69.89 77.73 76.89 56.25 Other Current Liabilities 13.09 9.23 26.58 4.95 7.24 21.38 6.80 7.86 Short Term Borrowings 661.41 411.09 322.26 232.28 153.73 115.07 98.72 66.40 Short Term Provisions 18.15 9.67 0.72 13.53 6.64 0.87 4.08 3.31 Total Liabilities 1,368.39 974.00 851.13 500.03 329.07 288.38 257.37 196.67 Net Block 87.10 58.24 58.46 51.08 48.30 47.59 44.04 42.31 Gross Block 125.64 90.58 85.36 72.60 66.91 62.56 55.86 51.37 Accumulated Depreciation 38.54 32.35 26.90 21.52 18.60 14.97 11.82 9.06 Non Current Assets 208.14 117.57 101.43 79.63 72.33 62.56 55.35 55.26 Capital Work in Progress 0.54 3.80 0.00 0.00 0.00 0.00 1.22 0.00 Non Current Investment 71.03 43.80 34.38 23.63 20.67 11.53 8.14 11.23 Long Term Loans & Adv. 31.46 10.35 7.11 3.33 1.97 2.02 1.95 1.72 Other Non Current Assets 16.80 0.12 0.18 0.25 0.00 0.00 0.00 0.00 Current Assets 1,160.24 856.42 749.71 420.40 256.75 225.82 202.02 141.40 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 774.13 520.56 393.40 208.32 140.58 141.76 90.24 89.17 Sundry Debtors 173.84 155.01 143.19 108.31 53.00 26.46 54.41 24.83 Cash & Bank 48.06 39.21 123.50 23.03 8.10 2.08 0.89 0.51 Other Current Assets 164.22 17.70 11.03 18.56 55.07 55.53 56.48 26.89 Short Term Loans & Adv. 139.98 123.94 78.59 62.18 46.03 45.69 48.11 19.06 Net Current Assets 259.63 294.64 274.46 51.73 19.25 10.77 15.53 7.58 Total Assets 1,368.38 973.99 851.14 500.03 329.08 288.38 257.37 196.66

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 499.09 440.70 396.09 147.80 98.37 66.52 56.55 43.99 Share Capital 30.00 30.00 30.00 22.00 22.00 5.50 5.50 5.50 Total Reserves 469.09 410.70 366.09 125.80 76.37 61.02 51.05 38.49 Non-Current Liabilities 43.05 9.41 11.56 16.52 15.30 12.64 17.87 19.55 Secured Loans 24.76 2.35 6.22 5.36 6.88 6.12 7.23 0.35 Unsecured Loans 7.34 0.18 0.18 0.00 2.49 2.85 6.70 16.01 Long Term Provisions 2.38 2.55 1.94 1.47 1.12 0.40 1.04 0.16 Current Liabilities 1,048.93 610.41 520.93 402.80 273.92 272.23 217.49 137.19 Trade Payables 240.57 141.80 136.21 130.81 97.55 100.06 81.47 59.74 Other Current Liabilities 64.84 13.02 29.97 9.51 9.95 22.48 7.48 7.74 Short Term Borrowings 720.44 442.94 351.56 247.32 158.46 146.08 124.45 66.40 Short Term Provisions 23.08 12.64 3.19 15.16 7.97 3.61 4.08 3.31 Total Liabilities 1,620.76 1,076.32 940.80 575.16 392.30 354.79 293.11 200.84 Net Block 192.51 92.68 83.59 83.43 81.27 77.58 76.93 47.57 Gross Block 297.56 165.60 142.63 130.56 117.34 104.77 95.95 56.86 Accumulated Depreciation 105.05 72.92 59.05 47.13 36.07 27.18 19.02 9.29 Non Current Assets 331.92 150.60 124.27 111.12 105.91 97.42 86.80 58.58 Capital Work in Progress 30.64 8.56 0.00 0.00 0.00 4.03 2.19 0.00 Non Current Investment 55.84 36.66 31.10 21.34 20.53 11.75 4.96 9.35 Long Term Loans & Adv. 34.93 11.32 8.11 4.78 2.71 2.63 2.72 1.66 Other Non Current Assets 16.80 0.12 0.18 0.23 0.02 0.00 0.00 0.00 Current Assets 1,288.83 925.72 816.52 464.04 286.38 257.38 206.32 142.26 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 856.55 564.25 423.25 229.77 164.86 149.87 115.09 90.03 Sundry Debtors 181.83 199.82 185.34 113.27 61.33 47.89 35.00 28.49 Cash & Bank 60.43 42.28 126.81 29.02 13.89 4.19 1.65 0.91 Other Current Assets 190.02 18.19 12.41 19.38 46.30 55.44 54.58 22.83 Short Term Loans & Adv. 171.41 101.18 68.72 72.61 34.70 44.15 46.26 15.16 Net Current Assets 239.90 315.32 295.60 61.24 12.46 -14.85 -11.17 5.07 Total Assets 1,620.75 1,076.32 940.79 575.16 392.29 354.80 293.12 200.84

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -161.00 -132.38 -141.24 -46.96 -15.30 -2.33 PBT 58.78 52.58 71.65 55.10 28.20 6.06 Adjustment 49.36 22.42 14.98 7.71 5.05 3.63 Changes in Working Capital -256.50 -204.75 -205.29 -101.08 -46.21 -7.74 Cash after chg. in Working capital -148.37 -129.75 -118.67 -38.27 -12.96 1.95 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -12.63 -2.62 -22.57 -8.68 -2.34 -4.29 Other Direct Exp. Paid 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 Cash From Investing Activity -42.73 -18.02 -46.24 0.71 -7.25 -5.41 Net Fixed Assets -31.80 -9.02 -12.76 -5.69 -4.35 Net Investments -27.23 -9.42 -10.75 -2.96 -9.14 Others 16.30 0.42 -22.73 9.36 6.24 Cash from Financing Activity 205.22 59.65 258.05 61.12 27.25 8.05 Net Cash Inflow / Outflow 1.50 -90.74 70.56 14.87 4.70 0.31 Opening Cash & Equivalents 0.44 91.18 20.62 5.75 1.04 0.73 Closing Cash & Equivalent 1.94 0.44 91.18 20.62 5.75 1.04

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -111.27 -111.93 -150.41 -56.33 4.87 1.79 PBT 75.14 60.27 87.46 65.94 35.98 15.46 Adjustment 61.88 33.48 21.84 16.94 11.12 9.56 Changes in Working Capital -233.46 -202.38 -233.68 -128.08 -36.54 -18.64 Cash after chg. in Working capital -96.44 -108.64 -124.38 -45.20 10.56 6.38 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -14.83 -3.29 -26.03 -11.13 -5.69 -4.59 Other Direct Exp. Paid 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 Cash From Investing Activity -145.98 -34.99 -47.59 -3.32 -11.48 -13.61 Net Fixed Assets -31.80 -9.02 -12.76 -5.69 -4.35 Net Investments -27.23 -9.42 -10.75 -2.96 -9.14 Others -86.95 -16.55 -24.08 5.33 2.01 Cash from Financing Activity 267.05 55.55 265.89 74.67 14.99 13.48 Net Cash Inflow / Outflow 9.81 -91.36 67.89 15.01 8.38 1.66 Opening Cash & Equivalents 3.08 94.44 26.55 11.54 3.15 1.49 Closing Cash & Equivalent 12.88 3.08 94.44 26.55 11.54 3.15

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 14.91 13.48 12.17 5.53 3.74 2.86 ROA 3.62% 4.57% 9.29% 9.51% 6.42% 1.69% ROE 9.96% 10.83% 25.78% 38.66% 27.31% 7.66% ROCE 11.22% 11.49% 18.30% 23.54% 16.92% 7.26% Fixed Asset Turnover 11.65 10.29 15.71 15.78 10.70 9.06 Receivable days 47.63 60.12 36.99 26.74 20.93 27.52 Inventory Days 187.53 184.27 88.50 57.84 74.36 78.95 Payable days 61.34 67.85 41.78 39.13 46.20 58.71 Cash Conversion Cycle 173.83 176.54 83.71 45.46 49.09 47.76 Total Debt/Equity 1.50 1.03 0.90 1.91 1.95 2.01 Interest Cover 2.18 2.53 3.96 4.63 4.38 1.87

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 16.64 14.69 13.20 6.72 4.47 3.02 ROA 4.23% 4.77% 9.80% 9.82% 6.91% 3.40% ROE 12.15% 11.50% 27.32% 38.61% 31.32% 17.89% ROCE 11.93% 11.82% 19.54% 24.44% 18.35% 11.08% Fixed Asset Turnover 6.39 6.66 10.30 9.77 6.94 6.02 Receivable days 47.06 68.51 38.72 26.30 25.87 25.05 Inventory Days 175.18 175.65 84.67 59.45 74.55 80.08 Payable days 59.68 65.49 42.92 44.27 56.82 64.49 Cash Conversion Cycle 162.55 178.67 80.48 41.48 43.60 40.64 Total Debt/Equity 1.54 1.02 0.91 1.72 1.76 2.39 Interest Cover 2.40 2.62 4.37 5.00 4.72 2.93

Top Investors:

craft emerging market fund pcc- elite capital fund

Annual Reports:

News Update:

Mukka Proteins - Quarterly Results
13th Aug 2026, 00:00 AM

Read More
Mukka Proteins gets nod to make strategic investment in Aqua Marine
15th Jun 2026, 11:52 AM

The Board of Directors of the Company at their meeting held on June 12, 2026, have approved the same
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