Nifty
Sensex
:
:
11607.30
39189.98
333.10 (2.95%)
1175.36 (3.09%)

Trading

Rating :
57/99

BSE: 532713 | NSE: SAKUMA

10.20
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  10.10
  •  10.20
  •  9.65
  •  9.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  269079
  •  27.14
  •  42.45
  •  6.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 218.59
  • 7.25
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 195.70
  • 0.98%
  • 1.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.97%
  • 5.42%
  • 21.50%
  • FII
  • DII
  • Others
  • 0.07%
  • 0.00%
  • 15.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.52
  • 13.53
  • 0.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.42
  • 74.76
  • 19.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.72
  • 32.67
  • 35.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.19
  • 8.75
  • 18.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.18
  • 1.65
  • 2.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.75
  • 9.51
  • 10.26

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
304.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
302.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
1.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.45%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
3.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
3.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
2.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.94%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
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
-
-4.02%
16.12%
24.96%
74.07%
14.00%
94.38%
-17.05%
 
Cost Of Goods Sold
-
4,059.27
4,279.72
3,762.17
2,931.27
1,690.69
1,442.34
717.03
825.02
Gross Profit
-
303.82
266.03
152.46
201.56
109.03
136.30
95.13
154.12
GP Margin
-
6.96%
5.85%
3.89%
6.43%
6.06%
8.63%
11.71%
15.74%
Total Expenditure
-
4,272.09
4,480.13
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
10.91
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
1.98
8.70
11.32
1.66
1.35
16.50
2.36
% Of Sales
-
0.07%
0.04%
0.22%
0.36%
0.09%
0.09%
2.03%
0.24%
EBITDA
-
91.00
65.62
49.63
43.30
16.72
24.53
10.34
13.29
EBITDA Margin
-
2.09%
1.44%
1.27%
1.38%
0.93%
1.55%
1.27%
1.36%
Other Income
-
7.13
10.98
11.78
6.29
10.53
3.18
3.60
4.02
Interest
-
9.10
17.50
16.21
12.00
2.55
5.54
4.40
5.51
Depreciation
-
0.60
0.47
0.60
0.71
0.84
0.80
0.89
0.83
PBT
-
88.44
58.63
44.61
36.88
23.87
21.38
8.66
10.98
Tax
-
18.61
9.62
8.29
5.09
3.74
3.49
1.87
3.42
Tax Rate
-
21.04%
16.41%
18.58%
13.80%
15.67%
16.32%
21.59%
31.15%
PAT
-
69.83
49.01
36.32
32.25
19.58
16.31
6.42
7.36
PAT before Minority Interest
-
69.83
49.01
36.32
31.79
20.13
17.89
6.78
7.56
Minority Interest
-
0.00
0.00
0.00
0.46
-0.55
-1.58
-0.36
-0.20
PAT Margin
-
1.60%
1.08%
0.93%
1.03%
1.09%
1.03%
0.79%
0.75%
PAT Growth
-
42.48%
34.94%
12.62%
64.71%
20.05%
154.05%
-12.77%
 
Unadjusted EPS
-
3.27
26.27
22.14
19.64
11.92
9.92
3.91
4.48

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
3.42
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
1.19
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
794.92
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
536.93
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
6.28
5.95
4.27
36.60
42.40
8.29
43.03
Short Term Loans & Adv.
30.70
47.88
23.94
80.79
30.59
29.10
2.40
29.20
Net Current Assets
324.42
254.28
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
77.06
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
5.12
3.56
8.20
-1.38
0.52
2.91
4.85
Changes in Working Capital
-68.83
20.99
-40.00
-34.07
-24.37
-86.78
42.89
-57.53
Cash after chg. in Working capital
30.48
84.74
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
-43.37
-16.54
-2.52
18.02
82.12
-49.79
18.48
Net Cash Inflow / Outflow
-17.59
35.08
-10.76
3.43
13.93
14.73
4.38
-27.15
Opening Cash & Equivalents
40.61
30.94
41.70
37.50
23.57
8.84
4.46
31.61
Closing Cash & Equivalent
23.02
66.02
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%
26.76%
22.41%
20.07%
12.76%
19.55%
12.44%
13.37%
Fixed Asset Turnover
1246.53
1399.35
567.83
299.53
174.74
158.98
85.74
104.92
Receivable days
56.42
51.91
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
20.89
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
4.35
3.75
4.07
10.36
4.86
2.97
2.99

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.