Nifty

:

23997.35

Sensex

:

77562.90

873.70 (3.78%)
2946.32 (3.95%)

Login

Nifty
Sensex

:
:

23997.35
77562.90

873.70 (3.78%)
2946.32 (3.95%)

Mukka Proteins Ltd.

Animal Feed

Rating :

49/99

BSE: 544135 | NSE: MUKKA

Watchlist

NSE BSE

21.40

07-Apr-2026

Open
High
Low
Previous Close

21.17
21.58
20.96
21.17

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

171528
3660459.9
34.57
18.27

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

640.20
14.31
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,189.71
N/A
1.37

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 Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 558.26 286.94 94.56% 222.27 126.09 76.28% 135.79 148.42 -8.51% 325.30 230.77 40.96%
Expenses 525.61 250.28 110.01% 208.34 118.95 75.15% 125.13 139.36 -10.21% 302.03 208.53 44.84%
EBITDA 32.66 36.65 -10.89% 13.93 7.14 95.10% 10.66 9.06 17.66% 23.27 22.23 4.68%
EBIDTM 5.85% 12.77% 6.27% 5.66% 7.85% 6.10% 7.15% 9.63%
Other Income 5.68 6.23 -8.83% 5.67 2.92 94.18% 3.32 3.06 8.50% 4.26 3.66 16.39%
Interest 13.73 10.12 35.67% 12.08 7.86 53.69% 10.35 7.43 39.30% 8.91 7.47 19.28%
Depreciation 1.53 1.38 10.87% 1.50 1.59 -5.66% 1.36 1.53 -11.11% 1.36 1.46 -6.85%
PBT 23.07 31.39 -26.51% 6.02 0.60 903.33% 2.27 3.16 -28.16% 17.26 16.97 1.71%
Tax 5.81 6.59 -11.84% 2.20 -0.47 - 0.66 0.81 -18.52% 3.97 -4.46 -
PAT 17.26 24.80 -30.40% 3.82 1.07 257.01% 1.61 2.35 -31.49% 13.29 21.43 -37.98%
PATM 3.09% 8.64% 1.72% 0.85% 1.19% 1.58% 4.09% 9.29%
EPS 0.58 0.83 -30.12% 0.13 0.04 225.00% 0.05 0.08 -37.50% 0.44 0.71 -38.03%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 653.50 303.15 115.57% 244.58 149.19 63.94% 170.77 172.50 -1.00% 381.57 256.70 48.64%
Expenses 608.06 261.80 132.26% 223.86 139.63 60.32% 156.22 158.37 -1.36% 352.39 224.51 56.96%
EBITDA 45.44 41.35 9.89% 20.72 9.57 116.51% 14.56 14.13 3.04% 29.18 32.19 -9.35%
EBIDTM 6.95% 13.64% 8.47% 6.41% 8.52% 8.19% 7.65% 12.54%
Other Income 4.93 5.80 -15.00% 6.00 3.14 91.08% 2.56 2.85 -10.18% 4.15 3.27 26.91%
Interest 14.56 10.91 33.46% 12.82 8.72 47.02% 11.04 8.13 35.79% 10.32 6.63 55.66%
Depreciation 4.03 3.80 6.05% 4.17 3.76 10.90% 3.26 3.12 4.49% 2.82 3.34 -15.57%
PBT 31.78 32.45 -2.06% 9.72 0.23 4,126.09% 2.81 5.73 -50.96% 20.19 25.50 -20.82%
Tax 7.37 6.17 19.45% 2.39 -0.42 - 0.77 0.28 175.00% 6.10 -2.20 -
PAT 24.42 26.28 -7.08% 7.33 0.65 1,027.69% 2.04 5.45 -62.57% 14.09 27.70 -49.13%
PATM 3.74% 8.67% 3.00% 0.43% 1.19% 3.16% 3.69% 10.79%
EPS 0.79 0.88 -10.23% 0.20 0.07 185.71% 0.05 0.14 -64.29% 0.45 0.91 -50.55%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 1,241.62 886.74 1,268.54 1,066.40 692.89 536.25 545.72 407.37 Net Sales Growth 56.73% -30.10% 18.96% 53.91% 29.21% -1.74% 33.96% Cost Of Goods Sold 1,028.66 692.58 1,064.12 875.89 583.15 480.62 481.77 347.77 Gross Profit 212.96 194.17 204.42 190.52 109.74 55.62 63.95 59.60 GP Margin 17.15% 21.90% 16.11% 17.87% 15.84% 10.37% 11.72% 14.63% Total Expenditure 1,161.11 810.63 1,187.16 1,000.73 660.37 529.38 525.66 382.63 Power & Fuel Cost - 4.04 5.54 4.51 3.16 2.29 2.02 1.42 % Of Sales - 0.46% 0.44% 0.42% 0.46% 0.43% 0.37% 0.35% Employee Cost - 21.64 21.04 17.14 13.13 9.90 7.15 4.78 % Of Sales - 2.44% 1.66% 1.61% 1.89% 1.85% 1.31% 1.17% Manufacturing Exp. - 19.76 27.11 30.54 20.34 4.17 5.99 7.62 % Of Sales - 2.23% 2.14% 2.86% 2.94% 0.78% 1.10% 1.87% General & Admin Exp. - 7.79 4.73 3.52 2.63 3.05 2.93 2.83 % Of Sales - 0.88% 0.37% 0.33% 0.38% 0.57% 0.54% 0.69% Selling & Distn. Exp. - 61.80 62.45 59.53 35.01 26.28 20.68 16.82 % Of Sales - 6.97% 4.92% 5.58% 5.05% 4.90% 3.79% 4.13% Miscellaneous Exp. - 3.02 2.15 9.61 2.95 3.07 5.10 1.39 % Of Sales - 0.34% 0.17% 0.90% 0.43% 0.57% 0.93% 0.34% EBITDA 80.52 76.11 81.38 65.67 32.52 6.87 20.06 24.74 EBITDA Margin 6.49% 8.58% 6.42% 6.16% 4.69% 1.28% 3.68% 6.07% Other Income 18.93 16.48 16.87 8.87 7.74 9.15 8.14 3.01 Interest 45.07 34.33 24.19 15.18 8.35 6.95 6.59 4.34 Depreciation 5.75 5.86 5.62 4.27 3.72 3.00 2.80 2.20 PBT 48.62 52.41 68.45 55.10 28.20 6.06 18.82 21.22 Tax 12.64 10.90 8.89 15.67 8.38 1.45 5.98 5.12 Tax Rate 26.00% 20.80% 12.99% 28.44% 29.72% 23.93% 31.77% 24.94% PAT 35.98 41.68 62.76 39.42 19.82 4.61 12.84 15.41 PAT before Minority Interest 35.98 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 PAT Margin 2.90% 4.70% 4.95% 3.70% 2.86% 0.86% 2.35% 3.78% PAT Growth -27.53% -33.59% 59.21% 98.89% 329.93% -64.10% -16.68% EPS 1.20 1.39 2.09 1.31 0.66 0.15 0.43 0.51

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 1,450.42 1,006.42 1,379.83 1,177.12 770.50 603.83 549.25 408.79 Net Sales Growth 64.53% -27.06% 17.22% 52.77% 27.60% 9.94% 34.36% Cost Of Goods Sold 1,180.87 774.66 1,135.52 941.33 634.72 513.75 472.82 346.37 Gross Profit 269.55 231.75 244.31 235.79 135.78 90.09 76.42 62.42 GP Margin 18.58% 23.03% 17.71% 20.03% 17.62% 14.92% 13.91% 15.27% Total Expenditure 1,340.53 911.53 1,274.36 1,090.95 723.72 581.95 525.46 385.43 Power & Fuel Cost - 5.29 7.39 8.07 4.58 3.64 2.72 1.43 % Of Sales - 0.53% 0.54% 0.69% 0.59% 0.60% 0.50% 0.35% Employee Cost - 32.30 29.33 24.66 19.36 14.97 8.31 5.87 % Of Sales - 3.21% 2.13% 2.09% 2.51% 2.48% 1.51% 1.44% Manufacturing Exp. - 20.99 27.89 37.65 19.14 6.81 10.24 9.97 % Of Sales - 2.09% 2.02% 3.20% 2.48% 1.13% 1.86% 2.44% General & Admin Exp. - 9.63 6.71 4.57 4.81 4.68 3.58 2.99 % Of Sales - 0.96% 0.49% 0.39% 0.62% 0.78% 0.65% 0.73% Selling & Distn. Exp. - 64.73 64.36 61.02 35.82 30.70 22.43 12.88 % Of Sales - 6.43% 4.66% 5.18% 4.65% 5.08% 4.08% 3.15% Miscellaneous Exp. - 3.92 3.16 13.65 5.31 7.42 5.35 5.92 % Of Sales - 0.39% 0.23% 1.16% 0.69% 1.23% 0.97% 1.45% EBITDA 109.90 94.89 105.47 86.17 46.78 21.88 23.79 23.36 EBITDA Margin 7.58% 9.43% 7.64% 7.32% 6.07% 3.62% 4.33% 5.71% Other Income 17.64 15.12 17.17 6.68 7.46 9.94 7.84 2.90 Interest 48.74 37.25 25.95 16.48 9.68 8.02 7.21 4.34 Depreciation 14.28 13.55 12.34 11.89 8.58 8.34 4.69 2.43 PBT 64.50 59.20 84.35 64.48 35.98 15.46 19.73 19.49 Tax 16.63 12.17 13.15 18.42 10.16 4.45 6.16 5.12 Tax Rate 25.78% 20.56% 15.59% 28.57% 28.24% 28.78% 31.22% 27.23% PAT 47.88 46.46 70.06 44.07 24.21 8.98 13.17 14.29 PAT before Minority Interest 42.88 48.10 74.31 47.52 25.82 11.01 13.57 13.68 Minority Interest -5.00 -1.64 -4.25 -3.45 -1.61 -2.03 -0.40 0.61 PAT Margin 3.30% 4.62% 5.08% 3.74% 3.14% 1.49% 2.40% 3.50% PAT Growth -20.31% -33.69% 58.97% 82.03% 169.60% -31.81% -7.84% EPS 1.60 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 404.37 365.17 121.64 82.28 62.86 57.53 45.30 Share Capital 30.00 30.00 22.00 22.00 5.50 5.50 5.50 Total Reserves 374.37 335.17 99.64 60.28 57.36 52.03 39.80 Non-Current Liabilities 7.84 10.72 9.72 9.29 10.47 13.34 17.55 Secured Loans 1.29 3.32 0.27 0.55 4.12 6.83 0.35 Unsecured Loans 0.00 0.00 0.00 2.49 2.84 3.01 14.01 Long Term Provisions 2.23 1.94 1.47 1.12 0.40 1.04 0.16 Current Liabilities 561.79 475.24 368.67 237.50 215.05 186.50 133.82 Trade Payables 131.80 125.68 117.92 69.89 77.73 76.89 56.25 Other Current Liabilities 9.23 26.58 4.95 7.24 21.38 6.80 7.86 Short Term Borrowings 411.09 322.26 232.28 153.73 115.07 98.72 66.40 Short Term Provisions 9.67 0.72 13.53 6.64 0.87 4.08 3.31 Total Liabilities 974.00 851.13 500.03 329.07 288.38 257.37 196.67 Net Block 58.24 58.46 51.08 48.30 47.59 44.04 42.31 Gross Block 90.58 85.36 72.60 66.91 62.56 55.86 51.37 Accumulated Depreciation 32.35 26.90 21.52 18.60 14.97 11.82 9.06 Non Current Assets 117.57 101.43 79.63 72.33 62.56 55.35 55.26 Capital Work in Progress 3.80 0.00 0.00 0.00 0.00 1.22 0.00 Non Current Investment 43.80 34.38 23.63 20.67 11.53 8.14 11.23 Long Term Loans & Adv. 10.35 7.11 3.33 1.97 2.02 1.95 1.72 Other Non Current Assets 0.12 0.18 0.25 0.00 0.00 0.00 0.00 Current Assets 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 Inventories 520.56 393.40 208.32 140.58 141.76 90.24 89.17 Sundry Debtors 155.01 143.19 108.31 53.00 26.46 54.41 24.83 Cash & Bank 39.21 123.50 23.03 8.10 2.08 0.89 0.51 Other Current Assets 141.64 11.03 18.56 9.04 55.53 56.48 26.89 Short Term Loans & Adv. 123.94 78.59 62.18 46.03 45.69 48.11 19.06 Net Current Assets 294.64 274.46 51.73 19.25 10.77 15.53 7.58 Total Assets 973.99 851.14 500.03 329.08 288.38 257.37 196.66

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 440.70 396.09 147.80 98.37 66.52 56.55 43.99 Share Capital 30.00 30.00 22.00 22.00 5.50 5.50 5.50 Total Reserves 410.70 366.09 125.80 76.37 61.02 51.05 38.49 Non-Current Liabilities 9.41 11.56 16.52 15.30 12.64 17.87 19.55 Secured Loans 2.35 6.22 5.36 6.88 6.12 7.23 0.35 Unsecured Loans 0.18 0.18 0.00 2.49 2.85 6.70 16.01 Long Term Provisions 2.55 1.94 1.47 1.12 0.40 1.04 0.16 Current Liabilities 610.41 520.93 402.80 273.92 272.23 217.49 137.19 Trade Payables 141.80 136.21 130.81 97.55 100.06 81.47 59.74 Other Current Liabilities 13.02 29.97 9.51 9.95 22.48 7.48 7.74 Short Term Borrowings 442.94 351.56 247.32 158.46 146.08 124.45 66.40 Short Term Provisions 12.64 3.19 15.16 7.97 3.61 4.08 3.31 Total Liabilities 1,076.32 940.80 575.16 392.30 354.79 293.11 200.84 Net Block 92.68 83.59 83.43 81.27 77.58 76.93 47.57 Gross Block 165.60 142.63 130.56 117.34 104.77 95.95 56.86 Accumulated Depreciation 72.92 59.05 47.13 36.07 27.18 19.02 9.29 Non Current Assets 150.60 124.27 111.12 105.91 97.42 86.80 58.58 Capital Work in Progress 8.56 0.00 0.00 0.00 4.03 2.19 0.00 Non Current Investment 36.66 31.10 21.34 20.53 11.75 4.96 9.35 Long Term Loans & Adv. 11.32 8.11 4.78 2.71 2.63 2.72 1.66 Other Non Current Assets 0.12 0.18 0.23 0.02 0.00 0.00 0.00 Current Assets 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 Inventories 564.25 423.25 229.77 164.86 149.87 115.09 90.03 Sundry Debtors 199.82 185.34 113.27 61.33 47.89 35.00 28.49 Cash & Bank 42.28 126.81 29.02 13.89 4.19 1.65 0.91 Other Current Assets 119.37 12.41 19.38 11.60 55.44 54.58 22.83 Short Term Loans & Adv. 101.18 68.72 72.61 34.70 44.15 46.26 15.16 Net Current Assets 315.32 295.60 61.24 12.46 -14.85 -11.17 5.07 Total Assets 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 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

Right to Left

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:

craft emerging market fund pcc- elite capital fund

Annual Reports:

News Update:

Mukka Proteins completes acquisition of 100% stake in Ento Proteins
24th Feb 2026, 14:30 PM

The company has acquired 1,000 equity shares of face value of Rs 100 each of EPPL
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