Nifty
Sensex
:
:
22198.35
73095.22
76.30 (0.34%)
305.09 (0.42%)

Trading

Rating :
70/99

BSE: 532713 | NSE: SAKUMA

26.75
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  26.50
  •  26.90
  •  26.20
  •  26.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1364780
  •  360.80
  •  30.75
  •  9.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 626.51
  • 26.03
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 584.97
  • 0.19%
  • 1.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.88%
  • 4.52%
  • 30.92%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.00%
  • 2.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.23
  • -6.17
  • 33.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.75
  • -15.58
  • 19.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.72
  • -16.44
  • 37.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.51
  • 11.60
  • 14.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.08
  • 0.81
  • 0.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.64
  • 7.04
  • 9.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
779.07
810.93
-3.93%
361.57
329.92
9.59%
482.96
1,026.36
-52.94%
1,005.94
1,185.55
-15.15%
Expenses
768.89
800.80
-3.98%
359.42
326.74
10.00%
479.31
1,013.55
-52.71%
993.03
1,172.68
-15.32%
EBITDA
10.17
10.13
0.39%
2.15
3.18
-32.39%
3.65
12.80
-71.48%
12.91
12.87
0.31%
EBIDTM
1.31%
1.25%
0.60%
0.96%
0.76%
1.25%
1.28%
1.09%
Other Income
0.18
1.65
-89.09%
2.76
2.43
13.58%
3.54
0.57
521.05%
2.60
4.85
-46.39%
Interest
1.34
1.98
-32.32%
0.58
0.69
-15.94%
0.63
1.59
-60.38%
2.53
1.50
68.67%
Depreciation
0.31
0.37
-16.22%
0.32
0.37
-13.51%
0.30
0.36
-16.67%
0.35
0.48
-27.08%
PBT
8.71
9.43
-7.64%
4.01
4.56
-12.06%
6.25
11.43
-45.32%
12.62
15.74
-19.82%
Tax
2.26
2.34
-3.42%
1.28
1.36
-5.88%
1.48
3.39
-56.34%
2.51
2.51
0.00%
PAT
6.46
7.09
-8.89%
2.73
3.21
-14.95%
4.77
8.04
-40.67%
10.11
13.23
-23.58%
PATM
0.83%
0.87%
0.76%
0.97%
0.99%
0.78%
1.01%
1.12%
EPS
0.28
0.30
-6.67%
0.12
0.14
-14.29%
0.20
0.34
-41.18%
0.43
0.56
-23.21%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,629.54
3,173.15
2,853.44
1,328.41
2,546.04
4,363.09
4,545.75
3,914.63
3,132.83
1,799.72
1,578.64
Net Sales Growth
-21.57%
11.20%
114.80%
-47.82%
-41.65%
-4.02%
16.12%
24.96%
74.07%
14.00%
 
Cost Of Goods Sold
2,466.05
2,815.96
2,519.70
1,160.90
2,408.47
4,059.27
4,279.72
3,762.17
2,931.27
1,690.69
1,442.34
Gross Profit
163.49
357.19
333.73
167.51
137.58
303.82
266.03
152.46
201.56
109.03
136.30
GP Margin
6.22%
11.26%
11.70%
12.61%
5.40%
6.96%
5.85%
3.89%
6.43%
6.06%
8.63%
Total Expenditure
2,600.65
3,134.13
2,820.77
1,312.27
2,528.26
4,272.09
4,480.29
3,865.00
3,089.53
1,783.00
1,554.11
Power & Fuel Cost
-
0.04
0.04
0.05
0.05
0.08
0.12
0.09
0.10
0.09
0.14
% Of Sales
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.01%
0.01%
Employee Cost
-
5.65
4.55
4.67
6.29
9.39
8.54
7.14
5.77
3.85
3.75
% Of Sales
-
0.18%
0.16%
0.35%
0.25%
0.22%
0.19%
0.18%
0.18%
0.21%
0.24%
Manufacturing Exp.
-
128.92
114.37
42.60
50.01
114.63
122.11
6.09
19.92
0.73
0.82
% Of Sales
-
4.06%
4.01%
3.21%
1.96%
2.63%
2.69%
0.16%
0.64%
0.04%
0.05%
General & Admin Exp.
-
7.25
7.20
6.36
4.28
7.86
10.85
15.44
8.85
6.62
9.61
% Of Sales
-
0.23%
0.25%
0.48%
0.17%
0.18%
0.24%
0.39%
0.28%
0.37%
0.61%
Selling & Distn. Exp.
-
168.41
172.68
91.80
53.01
76.18
56.75
65.36
112.30
79.35
96.10
% Of Sales
-
5.31%
6.05%
6.91%
2.08%
1.75%
1.25%
1.67%
3.58%
4.41%
6.09%
Miscellaneous Exp.
-
7.90
2.22
5.88
6.16
4.67
2.20
8.70
11.32
1.66
96.10
% Of Sales
-
0.25%
0.08%
0.44%
0.24%
0.11%
0.05%
0.22%
0.36%
0.09%
0.09%
EBITDA
28.88
39.02
32.67
16.14
17.78
91.00
65.46
49.63
43.30
16.72
24.53
EBITDA Margin
1.10%
1.23%
1.14%
1.21%
0.70%
2.09%
1.44%
1.27%
1.38%
0.93%
1.55%
Other Income
9.08
7.25
6.88
5.07
10.40
7.13
10.98
11.78
6.29
10.53
3.18
Interest
5.08
6.78
3.71
4.75
2.42
9.10
17.33
16.21
12.00
2.55
5.54
Depreciation
1.28
1.45
1.90
2.41
1.32
0.60
0.47
0.60
0.71
0.84
0.80
PBT
31.59
38.04
33.94
14.05
24.44
88.44
58.63
44.61
36.88
23.87
21.38
Tax
7.53
9.60
6.50
3.02
6.16
18.61
9.62
8.29
5.09
3.74
3.49
Tax Rate
23.84%
25.24%
19.15%
21.49%
25.20%
21.04%
16.41%
18.58%
13.80%
15.67%
16.32%
PAT
24.07
28.45
27.44
11.03
18.29
69.83
49.01
36.32
32.25
19.58
16.31
PAT before Minority Interest
24.07
28.45
27.44
11.03
18.29
69.83
49.01
36.32
31.79
20.13
17.89
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.46
-0.55
-1.58
PAT Margin
0.92%
0.90%
0.96%
0.83%
0.72%
1.60%
1.08%
0.93%
1.03%
1.09%
1.03%
PAT Growth
-23.76%
3.68%
148.78%
-39.69%
-73.81%
42.48%
34.94%
12.62%
64.71%
20.05%
 
EPS
1.03
1.21
1.17
0.47
0.78
2.98
2.09
1.55
1.37
0.83
0.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
412.60
380.31
349.15
331.12
307.42
242.07
150.49
125.72
96.91
85.69
Share Capital
23.46
23.46
23.46
21.33
21.33
21.33
16.43
16.43
16.43
16.43
Total Reserves
389.15
356.86
325.69
309.79
286.09
220.74
134.06
109.29
80.48
69.27
Non-Current Liabilities
35.52
27.79
26.45
27.97
21.01
15.63
10.91
9.68
0.57
0.70
Secured Loans
0.77
1.54
2.25
2.91
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
0.00
0.00
Long Term Provisions
0.91
0.68
0.62
0.59
0.32
0.21
0.14
0.00
0.00
0.00
Current Liabilities
123.30
261.20
54.39
768.18
614.68
540.64
751.02
630.93
430.54
186.04
Trade Payables
42.38
69.04
28.08
642.17
522.42
447.38
548.48
412.77
292.98
70.00
Other Current Liabilities
64.84
107.90
24.15
125.90
63.43
43.27
63.70
78.11
3.22
3.89
Short Term Borrowings
14.98
83.28
2.07
0.00
25.00
45.71
130.68
135.99
128.45
102.96
Short Term Provisions
1.11
0.99
0.09
0.11
3.83
4.29
8.17
4.07
5.89
9.18
Total Liabilities
571.42
669.30
429.99
1,127.27
943.11
798.34
912.42
767.70
529.52
273.49
Net Block
3.48
4.85
4.86
7.19
2.44
2.20
2.63
3.09
3.23
3.96
Gross Block
10.07
10.17
9.82
9.75
3.73
3.27
3.23
10.56
10.35
10.25
Accumulated Depreciation
6.59
5.32
4.97
2.56
1.29
1.07
0.60
7.48
7.13
6.29
Non Current Assets
32.36
31.72
6.14
8.51
4.01
4.00
3.22
5.81
5.66
6.12
Capital Work in Progress
0.00
0.00
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
0.03
0.03
0.03
0.03
0.01
0.01
Long Term Loans & Adv.
28.76
26.51
0.88
1.20
1.54
1.77
0.57
2.69
2.42
2.15
Other Non Current Assets
0.10
0.33
0.38
0.10
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
539.06
637.58
423.84
1,118.75
939.10
794.34
909.20
761.89
523.86
267.37
Current Investments
3.01
0.00
10.00
55.53
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
111.88
81.32
46.49
34.09
36.04
137.80
92.30
61.92
35.00
46.62
Sundry Debtors
313.73
434.17
268.54
920.14
812.63
537.06
756.07
573.20
414.76
154.79
Cash & Bank
24.60
9.62
5.52
63.54
47.89
66.02
30.94
41.70
37.50
23.57
Other Current Assets
85.84
12.11
6.98
4.82
42.54
53.46
29.89
85.06
36.60
42.40
Short Term Loans & Adv.
80.93
100.37
86.31
40.65
30.70
43.57
23.94
80.79
30.59
29.10
Net Current Assets
415.76
376.38
369.46
350.58
324.42
253.70
158.18
130.96
93.32
81.33
Total Assets
571.42
669.30
429.98
1,127.26
943.11
798.34
912.42
767.70
529.52
273.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
90.81
-57.42
-76.75
86.11
12.23
86.32
1.07
4.40
-6.20
-68.19
PBT
38.04
33.94
14.05
24.44
88.44
58.63
44.61
36.88
23.87
21.38
Adjustment
18.24
9.68
1.79
11.45
10.85
13.27
3.56
8.20
-1.38
0.52
Changes in Working Capital
44.21
-92.68
-90.25
61.56
-68.81
22.11
-40.00
-34.07
-24.37
-86.78
Cash after chg. in Working capital
100.49
-49.06
-74.41
97.46
30.48
94.01
8.17
11.02
-1.88
-64.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.68
-8.36
-2.33
-11.34
-18.25
-7.69
-7.10
-6.62
-4.32
-3.31
Other Direct Exp. Paid
0.00
0.00
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
0.00
0.00
Cash From Investing Activity
1.17
-15.17
47.31
-57.12
2.13
1.39
4.71
1.55
2.11
0.80
Net Fixed Assets
0.10
-0.35
-0.07
-6.02
-0.46
-0.04
7.32
-0.23
-0.10
-0.62
Net Investments
-3.01
10.00
45.53
-55.53
-21.21
0.00
0.04
-0.03
-0.95
0.16
Others
4.08
-24.82
1.85
4.43
23.80
1.43
-2.65
1.81
3.16
1.26
Cash from Financing Activity
-76.97
75.66
7.15
-26.49
-31.95
-51.52
-16.54
-2.52
18.02
82.12
Net Cash Inflow / Outflow
15.01
3.07
-22.29
2.51
-17.59
36.19
-10.76
3.43
13.93
14.73
Opening Cash & Equivalents
6.31
3.24
25.53
23.02
40.61
4.42
41.70
37.50
23.57
8.84
Closing Cash & Equivalent
21.31
6.31
3.24
25.53
23.02
40.61
30.94
40.93
37.50
23.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
17.59
16.21
14.89
15.53
14.42
11.35
9.16
7.65
5.90
5.22
ROA
4.59%
4.99%
1.42%
1.77%
8.02%
5.73%
4.32%
4.90%
5.01%
7.73%
ROE
7.17%
7.52%
3.24%
5.73%
25.42%
24.97%
26.30%
28.56%
22.05%
23.38%
ROCE
10.02%
9.18%
5.46%
8.05%
31.46%
26.70%
22.41%
20.07%
12.76%
19.55%
Fixed Asset Turnover
313.75
286.88
135.77
380.32
1246.53
1399.34
567.83
299.53
174.74
158.98
Receivable days
42.99
44.71
163.27
123.35
56.42
51.92
61.96
57.55
57.75
29.66
Inventory Days
11.10
8.13
11.07
4.99
7.27
9.24
7.19
5.65
8.28
12.78
Payable days
7.22
7.03
105.37
88.25
42.55
40.25
45.28
41.56
37.52
19.39
Cash Conversion Cycle
46.87
45.81
68.97
40.10
21.14
20.90
23.87
21.64
28.51
23.05
Total Debt/Equity
0.04
0.22
0.01
0.01
0.08
0.19
0.87
1.08
1.33
1.20
Interest Cover
6.61
10.14
3.96
11.10
10.72
4.38
3.75
4.07
10.36
4.86

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.