Nifty
:
11504.95
Sensex
:
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)
Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Sakuma Exports Ltd.

Trading

Rating :
54/99

BSE: 532713 | NSE: SAKUMA

NSE BSE
6.10
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  6.15
  •  6.40
  •  6.05
  •  6.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  235965
  •  14.59
  •  10.70
  •  3.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 132.01
  • 6.53
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 109.11
  • 1.62%
  • 0.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.07%
  • 3.50%
  • 25.46%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 12.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.52
  • 19.38
  • 3.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.42
  • 40.33
  • 12.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.72
  • 28.96
  • 24.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.39
  • 4.27
  • 7.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.96
  • 1.29
  • 1.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.68
  • 5.15
  • 5.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
493.01
304.14
62.10%
647.47
1,475.90
-56.13%
915.62
1,322.85
-30.78%
678.81
628.91
7.93%
Expenses
486.29
302.77
60.61%
642.38
1,438.76
-55.35%
910.01
1,300.39
-30.02%
673.10
615.42
9.37%
EBITDA
6.73
1.38
387.68%
5.09
37.14
-86.30%
5.61
22.46
-75.02%
5.71
13.49
-57.67%
EBIDTM
1.36%
0.45%
0.79%
2.52%
0.61%
1.70%
0.84%
2.15%
Other Income
1.19
3.16
-62.34%
0.50
1.96
-74.49%
2.77
1.55
78.71%
3.98
2.72
46.32%
Interest
1.30
0.60
116.67%
1.30
2.00
-35.00%
0.15
2.52
-94.05%
0.37
1.24
-70.16%
Depreciation
0.59
0.26
126.92%
0.54
0.15
260.00%
0.27
0.16
68.75%
0.26
0.16
62.50%
PBT
6.03
3.67
64.31%
3.75
36.95
-89.85%
7.97
21.32
-62.62%
9.05
14.82
-38.93%
Tax
1.25
0.83
50.60%
0.65
3.36
-80.65%
1.35
6.60
-79.55%
3.31
5.56
-40.47%
PAT
4.78
2.85
67.72%
3.09
33.59
-90.80%
6.62
14.73
-55.06%
5.74
9.25
-37.95%
PATM
0.97%
0.94%
0.48%
2.28%
0.72%
1.11%
0.85%
1.47%
EPS
0.22
0.13
69.23%
0.15
1.57
-90.45%
0.31
0.69
-55.07%
0.27
0.43
-37.21%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,734.91
4,363.09
4,545.75
3,914.63
3,132.83
1,799.72
1,578.64
812.16
979.15
Net Sales Growth
-26.71%
-4.02%
16.12%
24.96%
74.07%
14.00%
94.38%
-17.05%
 
Cost Of Goods Sold
2,516.76
4,059.27
4,279.72
3,762.17
2,931.27
1,690.69
1,442.34
717.03
825.02
Gross Profit
218.15
303.82
266.03
152.46
201.56
109.03
136.30
95.13
154.12
GP Margin
7.98%
6.96%
5.85%
3.89%
6.43%
6.06%
8.63%
11.71%
15.74%
Total Expenditure
2,711.78
4,272.09
4,480.29
3,865.00
3,089.53
1,783.00
1,554.11
801.82
965.86
Power & Fuel Cost
-
0.08
0.12
0.09
0.10
0.09
0.14
0.08
0.03
% Of Sales
-
0.00%
0.00%
0.00%
0.00%
0.01%
0.01%
0.01%
0.00%
Employee Cost
-
9.39
8.54
7.14
5.77
3.85
3.75
2.24
1.13
% Of Sales
-
0.22%
0.19%
0.18%
0.18%
0.21%
0.24%
0.28%
0.12%
Manufacturing Exp.
-
114.63
122.11
6.09
19.92
0.73
0.82
0.35
0.84
% Of Sales
-
2.63%
2.69%
0.16%
0.64%
0.04%
0.05%
0.04%
0.09%
General & Admin Exp.
-
7.86
10.85
15.44
8.85
6.62
9.61
19.32
68.89
% Of Sales
-
0.18%
0.24%
0.39%
0.28%
0.37%
0.61%
2.38%
7.04%
Selling & Distn. Exp.
-
77.79
56.75
65.36
112.30
79.35
96.10
46.29
67.58
% Of Sales
-
1.78%
1.25%
1.67%
3.58%
4.41%
6.09%
5.70%
6.90%
Miscellaneous Exp.
-
3.06
2.20
8.70
11.32
1.66
1.35
16.50
2.36
% Of Sales
-
0.07%
0.05%
0.22%
0.36%
0.09%
0.09%
2.03%
0.24%
EBITDA
23.14
91.00
65.46
49.63
43.30
16.72
24.53
10.34
13.29
EBITDA Margin
0.85%
2.09%
1.44%
1.27%
1.38%
0.93%
1.55%
1.27%
1.36%
Other Income
8.44
7.13
10.98
11.78
6.29
10.53
3.18
3.60
4.02
Interest
3.12
9.10
17.33
16.21
12.00
2.55
5.54
4.40
5.51
Depreciation
1.66
0.60
0.47
0.60
0.71
0.84
0.80
0.89
0.83
PBT
26.80
88.44
58.63
44.61
36.88
23.87
21.38
8.66
10.98
Tax
6.56
18.61
9.62
8.29
5.09
3.74
3.49
1.87
3.42
Tax Rate
24.48%
21.04%
16.41%
18.58%
13.80%
15.67%
16.32%
21.59%
31.15%
PAT
20.23
69.83
49.01
36.32
32.25
19.58
16.31
6.42
7.36
PAT before Minority Interest
20.23
69.83
49.01
36.32
31.79
20.13
17.89
6.78
7.56
Minority Interest
0.00
0.00
0.00
0.00
0.46
-0.55
-1.58
-0.36
-0.20
PAT Margin
0.74%
1.60%
1.08%
0.93%
1.03%
1.09%
1.03%
0.79%
0.75%
PAT Growth
-66.52%
42.48%
34.94%
12.62%
64.71%
20.05%
154.05%
-12.77%
 
EPS
0.95
3.27
2.30
1.70
1.51
0.92
0.76
0.30
0.35

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
307.42
242.07
150.49
125.72
96.91
85.69
67.28
59.57
Share Capital
21.33
21.33
16.43
16.43
16.43
16.43
16.43
16.43
Total Reserves
286.09
220.74
134.06
109.29
80.48
69.27
50.86
43.14
Non-Current Liabilities
21.01
15.63
10.91
9.68
0.57
0.70
0.86
1.02
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.32
0.21
0.14
0.00
0.00
0.00
0.00
0.00
Current Liabilities
614.68
540.64
751.02
630.93
430.54
186.04
120.65
115.28
Trade Payables
522.42
447.38
548.48
412.77
292.98
70.00
92.33
12.50
Other Current Liabilities
60.05
43.27
63.70
78.11
3.22
3.89
6.14
36.51
Short Term Borrowings
25.00
45.71
130.68
135.99
128.45
102.96
19.43
63.68
Short Term Provisions
7.21
4.29
8.17
4.07
5.89
9.18
2.76
2.60
Total Liabilities
943.11
798.34
912.42
767.70
529.52
273.49
189.35
176.07
Net Block
2.44
2.20
2.63
3.09
3.23
3.96
4.12
4.73
Gross Block
3.73
3.27
3.23
10.56
10.35
10.25
9.61
9.33
Accumulated Depreciation
1.29
1.07
0.60
7.48
7.13
6.29
5.49
4.61
Non Current Assets
4.01
4.00
3.22
5.81
5.66
6.12
6.58
7.60
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.03
0.03
0.03
0.03
0.01
0.01
0.17
0.17
Long Term Loans & Adv.
1.54
1.77
0.57
2.69
2.42
2.15
2.30
2.70
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
939.10
794.34
909.20
761.89
523.86
267.37
182.77
168.47
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
36.04
137.80
92.30
61.92
35.00
46.62
63.91
92.79
Sundry Debtors
812.63
537.06
756.07
573.20
414.76
154.79
101.74
28.19
Cash & Bank
47.89
66.02
30.94
41.70
37.50
23.57
8.84
4.46
Other Current Assets
42.54
9.89
5.95
4.27
36.60
42.40
8.29
43.03
Short Term Loans & Adv.
30.70
43.57
23.94
80.79
30.59
29.10
2.40
29.20
Net Current Assets
324.42
253.70
158.18
130.96
93.32
81.33
62.12
53.19
Total Assets
943.11
798.34
912.42
767.70
529.52
273.49
189.35
176.07

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
12.23
86.32
1.07
4.40
-6.20
-68.19
52.91
-45.54
PBT
88.44
58.63
44.61
36.88
23.87
21.38
8.66
10.98
Adjustment
10.86
13.27
3.56
8.20
-1.38
0.52
2.91
4.85
Changes in Working Capital
-68.83
22.11
-40.00
-34.07
-24.37
-86.78
42.89
-57.53
Cash after chg. in Working capital
30.48
94.01
8.17
11.02
-1.88
-64.88
54.46
-41.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.25
-7.69
-7.10
-6.62
-4.32
-3.31
-1.55
-3.83
Other Direct Exp. Paid
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
Cash From Investing Activity
2.13
1.39
4.71
1.55
2.11
0.80
1.27
-0.10
Net Fixed Assets
-0.46
-0.04
7.32
-0.23
-0.10
-0.62
-0.28
Net Investments
-21.21
0.00
0.04
-0.03
-0.95
0.16
0.00
Others
23.80
1.43
-2.65
1.81
3.16
1.26
1.55
Cash from Financing Activity
-31.95
-51.52
-16.54
-2.52
18.02
82.12
-49.79
18.48
Net Cash Inflow / Outflow
-17.59
36.19
-10.76
3.43
13.93
14.73
4.38
-27.15
Opening Cash & Equivalents
40.61
4.42
41.70
37.50
23.57
8.84
4.46
31.61
Closing Cash & Equivalent
23.02
40.61
30.94
40.93
37.50
23.57
8.84
4.46

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
14.42
11.35
9.16
7.65
5.90
5.22
4.10
3.63
ROA
8.02%
5.73%
4.32%
4.90%
5.01%
7.73%
3.71%
4.29%
ROE
25.42%
24.97%
26.30%
28.56%
22.05%
23.38%
10.70%
12.69%
ROCE
31.46%
26.70%
22.41%
20.07%
12.76%
19.55%
12.44%
13.37%
Fixed Asset Turnover
1246.53
1399.34
567.83
299.53
174.74
158.98
85.74
104.92
Receivable days
56.42
51.92
61.96
57.55
57.75
29.66
29.20
10.51
Inventory Days
7.27
9.24
7.19
5.65
8.28
12.78
35.21
34.59
Payable days
42.53
40.25
45.28
41.56
37.52
19.39
25.88
4.85
Cash Conversion Cycle
21.16
20.90
23.87
21.64
28.51
23.05
38.53
40.25
Total Debt/Equity
0.08
0.19
0.87
1.08
1.33
1.20
0.29
1.07
Interest Cover
10.72
4.38
3.75
4.07
10.36
4.86
2.97
2.99

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


No Latest News!

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.