Mukka Proteins, 544135, MUKKA Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

712.20
15.13
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,261.71
N/A
1.61

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
10.76
-5.09

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
34.10
1.95

PAT CAGR (%)

10 Years
5 Years
3 Years

-
38.92
1.78

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 Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 222.27 126.09 76.28% 135.79 148.42 -8.51% 325.30 230.77 40.96% 286.94 483.64 -40.67%
Expenses 208.34 118.95 75.15% 125.13 139.36 -10.21% 302.03 208.53 44.84% 250.28 472.04 -46.98%
EBITDA 13.93 7.14 95.10% 10.66 9.06 17.66% 23.27 22.23 4.68% 36.65 11.60 215.95%
EBIDTM 6.27% 5.66% 7.85% 6.10% 7.15% 9.63% 12.77% 2.40%
Other Income 5.67 2.92 94.18% 3.32 3.06 8.50% 4.26 3.66 16.39% 6.23 6.26 -0.48%
Interest 12.08 7.86 53.69% 10.35 7.43 39.30% 8.91 7.47 19.28% 10.12 5.37 88.45%
Depreciation 1.50 1.59 -5.66% 1.36 1.53 -11.11% 1.36 1.46 -6.85% 1.38 1.43 -3.50%
PBT 6.02 0.60 903.33% 2.27 3.16 -28.16% 17.26 16.97 1.71% 31.39 11.04 184.33%
Tax 2.20 -0.47 - 0.66 0.81 -18.52% 3.97 -4.46 - 6.59 4.15 58.80%
PAT 3.82 1.07 257.01% 1.61 2.35 -31.49% 13.29 21.43 -37.98% 24.80 6.89 259.94%
PATM 1.72% 0.85% 1.19% 1.58% 4.09% 9.29% 8.64% 1.42%
EPS 0.13 0.04 225.00% 0.05 0.08 -37.50% 0.44 0.71 -38.03% 0.83 0.23 260.87%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 244.58 149.19 63.94% 170.77 172.50 -1.00% 381.57 256.70 48.64% 303.15 516.99 -41.36%
Expenses 223.86 139.63 60.32% 156.22 158.37 -1.36% 352.39 224.51 56.96% 261.80 498.11 -47.44%
EBITDA 20.72 9.57 116.51% 14.56 14.13 3.04% 29.18 32.19 -9.35% 41.35 18.88 119.01%
EBIDTM 8.47% 6.41% 8.52% 8.19% 7.65% 12.54% 13.64% 3.65%
Other Income 6.00 3.14 91.08% 2.56 2.85 -10.18% 4.15 3.27 26.91% 5.80 6.18 -6.15%
Interest 12.82 8.72 47.02% 11.04 8.13 35.79% 10.32 6.63 55.66% 10.91 6.15 77.40%
Depreciation 4.17 3.76 10.90% 3.26 3.12 4.49% 2.82 3.34 -15.57% 3.80 3.18 19.50%
PBT 9.72 0.23 4,126.09% 2.81 5.73 -50.96% 20.19 25.50 -20.82% 32.45 15.73 106.29%
Tax 2.39 -0.42 - 0.77 0.28 175.00% 6.10 -2.20 - 6.17 5.40 14.26%
PAT 7.33 0.65 1,027.69% 2.04 5.45 -62.57% 14.09 27.70 -49.13% 26.28 10.33 154.40%
PATM 3.00% 0.43% 1.19% 3.16% 3.69% 10.79% 8.67% 2.00%
EPS 0.20 0.07 185.71% 0.05 0.14 -64.29% 0.45 0.91 -50.55% 0.88 0.48 83.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 970.30 886.74 1,268.54 1,066.40 692.89 536.25 Net Sales Growth -1.88% -30.10% 18.96% 53.91% 29.21% Cost Of Goods Sold 764.77 692.58 1,064.12 875.89 583.15 480.62 Gross Profit 205.53 194.17 204.42 190.52 109.74 55.62 GP Margin 21.18% 21.90% 16.11% 17.87% 15.84% 10.37% Total Expenditure 885.78 810.63 1,187.16 1,000.73 660.37 529.38 Power & Fuel Cost - 4.04 5.54 4.51 3.16 2.29 % Of Sales - 0.46% 0.44% 0.42% 0.46% 0.43% Employee Cost - 21.64 21.04 17.14 13.13 9.90 % Of Sales - 2.44% 1.66% 1.61% 1.89% 1.85% Manufacturing Exp. - 19.76 27.11 30.54 20.34 4.17 % Of Sales - 2.23% 2.14% 2.86% 2.94% 0.78% General & Admin Exp. - 7.79 4.73 3.52 2.63 3.05 % Of Sales - 0.88% 0.37% 0.33% 0.38% 0.57% Selling & Distn. Exp. - 61.80 62.45 59.53 35.01 26.28 % Of Sales - 6.97% 4.92% 5.58% 5.05% 4.90% Miscellaneous Exp. - 3.02 2.15 9.61 2.95 3.07 % Of Sales - 0.34% 0.17% 0.90% 0.43% 0.57% EBITDA 84.51 76.11 81.38 65.67 32.52 6.87 EBITDA Margin 8.71% 8.58% 6.42% 6.16% 4.69% 1.28% Other Income 19.48 16.48 16.87 8.87 7.74 9.15 Interest 41.46 34.33 24.19 15.18 8.35 6.95 Depreciation 5.60 5.86 5.62 4.27 3.72 3.00 PBT 56.94 52.41 68.45 55.10 28.20 6.06 Tax 13.42 10.90 8.89 15.67 8.38 1.45 Tax Rate 23.57% 20.80% 12.99% 28.44% 29.72% 23.93% PAT 43.52 41.68 62.76 39.42 19.82 4.61 PAT before Minority Interest 43.52 41.68 62.76 39.42 19.82 4.61 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.49% 4.70% 4.95% 3.70% 2.86% 0.86% PAT Growth 37.11% -33.59% 59.21% 98.89% 329.93% EPS 1.45 1.39 2.09 1.31 0.66 0.15

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 1,100.07 1,006.42 1,379.83 1,177.12 770.50 603.83 Net Sales Growth 0.43% -27.06% 17.22% 52.77% 27.60% Cost Of Goods Sold 850.79 774.66 1,135.52 941.33 634.72 513.75 Gross Profit 249.28 231.75 244.31 235.79 135.78 90.09 GP Margin 22.66% 23.03% 17.71% 20.03% 17.62% 14.92% Total Expenditure 994.27 911.53 1,274.36 1,090.95 723.72 581.95 Power & Fuel Cost - 5.29 7.39 8.07 4.58 3.64 % Of Sales - 0.53% 0.54% 0.69% 0.59% 0.60% Employee Cost - 32.30 29.33 24.66 19.36 14.97 % Of Sales - 3.21% 2.13% 2.09% 2.51% 2.48% Manufacturing Exp. - 20.99 27.89 37.65 19.14 6.81 % Of Sales - 2.09% 2.02% 3.20% 2.48% 1.13% General & Admin Exp. - 9.63 6.71 4.57 4.81 4.68 % Of Sales - 0.96% 0.49% 0.39% 0.62% 0.78% Selling & Distn. Exp. - 64.73 64.36 61.02 35.82 30.70 % Of Sales - 6.43% 4.66% 5.18% 4.65% 5.08% Miscellaneous Exp. - 3.92 3.16 13.65 5.31 7.42 % Of Sales - 0.39% 0.23% 1.16% 0.69% 1.23% EBITDA 105.81 94.89 105.47 86.17 46.78 21.88 EBITDA Margin 9.62% 9.43% 7.64% 7.32% 6.07% 3.62% Other Income 18.51 15.12 17.17 6.68 7.46 9.94 Interest 45.09 37.25 25.95 16.48 9.68 8.02 Depreciation 14.05 13.55 12.34 11.89 8.58 8.34 PBT 65.17 59.20 84.35 64.48 35.98 15.46 Tax 15.43 12.17 13.15 18.42 10.16 4.45 Tax Rate 23.68% 20.56% 15.59% 28.57% 28.24% 28.78% PAT 49.74 46.46 70.06 44.07 24.21 8.98 PAT before Minority Interest 47.71 48.10 74.31 47.52 25.82 11.01 Minority Interest -2.03 -1.64 -4.25 -3.45 -1.61 -2.03 PAT Margin 4.52% 4.62% 5.08% 3.74% 3.14% 1.49% PAT Growth 12.71% -33.69% 58.97% 82.03% 169.60% EPS 1.66 1.55 2.34 1.47 0.81 0.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 404.37 365.17 121.64 82.28 62.86 Share Capital 30.00 30.00 22.00 22.00 5.50 Total Reserves 374.37 335.17 99.64 60.28 57.36 Non-Current Liabilities 7.84 10.72 9.72 9.29 10.47 Secured Loans 1.29 3.32 0.27 0.55 4.12 Unsecured Loans 0.00 0.00 0.00 2.49 2.84 Long Term Provisions 2.23 1.94 1.47 1.12 0.40 Current Liabilities 561.79 475.24 368.67 237.50 215.05 Trade Payables 131.80 125.68 117.92 69.89 77.73 Other Current Liabilities 9.23 26.58 4.95 7.24 21.38 Short Term Borrowings 411.09 322.26 232.28 153.73 115.07 Short Term Provisions 9.67 0.72 13.53 6.64 0.87 Total Liabilities 974.00 851.13 500.03 329.07 288.38 Net Block 58.24 58.46 51.08 48.30 47.59 Gross Block 90.58 85.36 72.60 66.91 62.56 Accumulated Depreciation 32.35 26.90 21.52 18.60 14.97 Non Current Assets 117.57 101.43 79.63 72.33 62.56 Capital Work in Progress 3.80 0.00 0.00 0.00 0.00 Non Current Investment 43.80 34.38 23.63 20.67 11.53 Long Term Loans & Adv. 10.35 7.11 3.33 1.97 2.02 Other Non Current Assets 0.12 0.18 0.25 0.00 0.00 Current Assets 856.42 749.71 420.40 256.75 225.82 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 520.56 393.40 208.32 140.58 141.76 Sundry Debtors 155.01 143.19 108.31 53.00 26.46 Cash & Bank 39.21 123.50 23.03 8.10 2.08 Other Current Assets 141.64 11.03 18.56 9.04 55.53 Short Term Loans & Adv. 123.94 78.59 62.18 46.03 45.69 Net Current Assets 294.64 274.46 51.73 19.25 10.77 Total Assets 973.99 851.14 500.03 329.08 288.38

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 440.70 396.09 147.80 98.37 66.52 Share Capital 30.00 30.00 22.00 22.00 5.50 Total Reserves 410.70 366.09 125.80 76.37 61.02 Non-Current Liabilities 9.41 11.56 16.52 15.30 12.64 Secured Loans 2.35 6.22 5.36 6.88 6.12 Unsecured Loans 0.18 0.18 0.00 2.49 2.85 Long Term Provisions 2.55 1.94 1.47 1.12 0.40 Current Liabilities 610.41 520.93 402.80 273.92 272.23 Trade Payables 141.80 136.21 130.81 97.55 100.06 Other Current Liabilities 13.02 29.97 9.51 9.95 22.48 Short Term Borrowings 442.94 351.56 247.32 158.46 146.08 Short Term Provisions 12.64 3.19 15.16 7.97 3.61 Total Liabilities 1,076.32 940.80 575.16 392.30 354.79 Net Block 92.68 83.59 83.43 81.27 77.58 Gross Block 165.60 142.63 130.56 117.34 104.77 Accumulated Depreciation 72.92 59.05 47.13 36.07 27.18 Non Current Assets 150.60 124.27 111.12 105.91 97.42 Capital Work in Progress 8.56 0.00 0.00 0.00 4.03 Non Current Investment 36.66 31.10 21.34 20.53 11.75 Long Term Loans & Adv. 11.32 8.11 4.78 2.71 2.63 Other Non Current Assets 0.12 0.18 0.23 0.02 0.00 Current Assets 925.72 816.52 464.04 286.38 257.38 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 564.25 423.25 229.77 164.86 149.87 Sundry Debtors 199.82 185.34 113.27 61.33 47.89 Cash & Bank 42.28 126.81 29.02 13.89 4.19 Other Current Assets 119.37 12.41 19.38 11.60 55.44 Short Term Loans & Adv. 101.18 68.72 72.61 34.70 44.15 Net Current Assets 315.32 295.60 61.24 12.46 -14.85 Total Assets 1,076.32 940.79 575.16 392.29 354.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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

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

Financial Ratios

Standalone /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 13.48 12.17 5.53 3.74 2.86 ROA 4.57% 9.29% 9.51% 6.42% 1.69% ROE 10.83% 25.78% 38.66% 27.31% 7.66% ROCE 11.49% 18.30% 23.54% 16.92% 7.26% Fixed Asset Turnover 9.87 15.71 15.78 10.70 9.06 Receivable days 62.68 36.99 26.74 20.93 27.52 Inventory Days 192.10 88.50 57.84 74.36 78.95 Payable days 67.85 41.78 39.13 46.20 58.71 Cash Conversion Cycle 186.93 83.71 45.46 49.09 47.76 Total Debt/Equity 1.03 0.90 1.91 1.95 2.01 Interest Cover 2.53 3.96 4.63 4.38 1.87

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

Top Investors:

neomile growth fund - series i

craft emerging market fund pcc- elite capital fund

llp

Annual Reports:

News Update:

Mukka Proteins completes acquisition of 68% stake in United Gulf Fishery Products LLC
27th Dec 2025, 11:52 AM

Pursuant to acquisition of shares of the Investee Company, the Investee Company has become a Subsidiary of the Company
Read More
Mukka Proteins inks pact to acquire 68% stake in United Gulf Fishery Products LLC
11th Dec 2025, 12:38 PM

The company has entered into a Share Transfer Agreement with Saif Salim Ahmed Al-Rawahi, Shareholder of United Gulf Fishery Products LLC
Read More
Mukka Proteins’ JV bags work order worth around Rs 474.89 crore
4th Dec 2025, 11:18 AM

The company’s JV with Hardik Gowda and MS Jathin Infra has secured work order from BSWML
Read More
Mukka Proteins’ arm, group entities get renewed consent for operation
13th Nov 2025, 16:30 PM

The renewed consent is valid from November 12, 2025 to September 30, 2032
Read More
Mukka Proteins gets nod to make investment in United Gulf Fishery Products LLC
13th Nov 2025, 11:19 AM

The Board of Directors of the company at its meeting held on November 12, 2025, has approved the same
Read More

Mukka Proteins Ltd.

Animal Feed

BSE: 544135 | NSE: MUKKA

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Mukka Proteins Ltd.

Animal Feed

BSE: 544135 | NSE: MUKKA

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: