Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Trading

Rating :
51/99

BSE: 532713 | NSE: SAKUMA

5.70
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  5.25
  •  5.70
  •  5.15
  •  5.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  909017
  •  49.14
  •  9.65
  •  3.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 110.26
  • 6.73
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 50.23
  • 1.93%
  • 0.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.07%
  • 3.54%
  • 27.19%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 11.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.02
  • -4.06
  • -17.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.48
  • -16.31
  • -22.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.45
  • -10.72
  • -28.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.45
  • 4.74
  • 7.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.96
  • 1.26
  • 1.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.63
  • 4.99
  • 4.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
235.12
678.81
-65.36%
493.01
304.14
62.10%
647.47
1,475.90
-56.13%
915.62
1,322.85
-30.78%
Expenses
231.13
673.10
-65.66%
486.29
302.77
60.61%
642.38
1,438.76
-55.35%
910.01
1,300.39
-30.02%
EBITDA
3.99
5.71
-30.12%
6.73
1.38
387.68%
5.09
37.14
-86.30%
5.61
22.46
-75.02%
EBIDTM
1.70%
0.84%
1.36%
0.45%
0.79%
2.52%
0.61%
1.70%
Other Income
-0.18
3.98
-
1.19
3.16
-62.34%
0.50
1.96
-74.49%
2.77
1.55
78.71%
Interest
0.87
0.37
135.14%
1.30
0.60
116.67%
1.30
2.00
-35.00%
0.15
2.52
-94.05%
Depreciation
0.60
0.26
130.77%
0.59
0.26
126.92%
0.54
0.15
260.00%
0.27
0.16
68.75%
PBT
2.34
9.05
-74.14%
6.03
3.67
64.31%
3.75
36.95
-89.85%
7.97
21.32
-62.62%
Tax
0.45
3.31
-86.40%
1.25
0.83
50.60%
0.65
3.36
-80.65%
1.35
6.60
-79.55%
PAT
1.89
5.74
-67.07%
4.78
2.85
67.72%
3.09
33.59
-90.80%
6.62
14.73
-55.06%
PATM
0.80%
0.85%
0.97%
0.94%
0.48%
2.28%
0.72%
1.11%
EPS
0.09
0.27
-66.67%
0.22
0.13
69.23%
0.15
1.57
-90.45%
0.31
0.69
-55.07%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,291.22
2,546.04
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
-39.41%
-41.65%
-4.02%
16.12%
24.96%
74.07%
14.00%
94.38%
-17.05%
 
Cost Of Goods Sold
2,079.14
2,408.47
4,059.27
4,279.72
3,762.17
2,931.27
1,690.69
1,442.34
717.03
825.02
Gross Profit
212.08
137.58
303.82
266.03
152.46
201.56
109.03
136.30
95.13
154.12
GP Margin
9.26%
5.40%
6.96%
5.85%
3.89%
6.43%
6.06%
8.63%
11.71%
15.74%
Total Expenditure
2,269.81
2,528.26
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
-
0.05
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%
0.00%
0.01%
0.01%
0.01%
0.00%
Employee Cost
-
6.29
9.39
8.54
7.14
5.77
3.85
3.75
2.24
1.13
% Of Sales
-
0.25%
0.22%
0.19%
0.18%
0.18%
0.21%
0.24%
0.28%
0.12%
Manufacturing Exp.
-
50.01
114.63
122.11
6.09
19.92
0.73
0.82
0.35
0.84
% Of Sales
-
1.96%
2.63%
2.69%
0.16%
0.64%
0.04%
0.05%
0.04%
0.09%
General & Admin Exp.
-
4.28
7.86
10.85
15.44
8.85
6.62
9.61
19.32
68.89
% Of Sales
-
0.17%
0.18%
0.24%
0.39%
0.28%
0.37%
0.61%
2.38%
7.04%
Selling & Distn. Exp.
-
53.01
76.18
56.75
65.36
112.30
79.35
96.10
46.29
67.58
% Of Sales
-
2.08%
1.75%
1.25%
1.67%
3.58%
4.41%
6.09%
5.70%
6.90%
Miscellaneous Exp.
-
6.16
4.67
2.20
8.70
11.32
1.66
1.35
16.50
2.36
% Of Sales
-
0.24%
0.11%
0.05%
0.22%
0.36%
0.09%
0.09%
2.03%
0.24%
EBITDA
21.42
17.78
91.00
65.46
49.63
43.30
16.72
24.53
10.34
13.29
EBITDA Margin
0.93%
0.70%
2.09%
1.44%
1.27%
1.38%
0.93%
1.55%
1.27%
1.36%
Other Income
4.28
10.40
7.13
10.98
11.78
6.29
10.53
3.18
3.60
4.02
Interest
3.62
2.42
9.10
17.33
16.21
12.00
2.55
5.54
4.40
5.51
Depreciation
2.00
1.32
0.60
0.47
0.60
0.71
0.84
0.80
0.89
0.83
PBT
20.09
24.44
88.44
58.63
44.61
36.88
23.87
21.38
8.66
10.98
Tax
3.70
6.16
18.61
9.62
8.29
5.09
3.74
3.49
1.87
3.42
Tax Rate
18.42%
25.20%
21.04%
16.41%
18.58%
13.80%
15.67%
16.32%
21.59%
31.15%
PAT
16.38
18.29
69.83
49.01
36.32
32.25
19.58
16.31
6.42
7.36
PAT before Minority Interest
16.38
18.29
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
0.00
0.46
-0.55
-1.58
-0.36
-0.20
PAT Margin
0.71%
0.72%
1.60%
1.08%
0.93%
1.03%
1.09%
1.03%
0.79%
0.75%
PAT Growth
-71.22%
-73.81%
42.48%
34.94%
12.62%
64.71%
20.05%
154.05%
-12.77%
 
EPS
0.77
0.86
3.27
2.30
1.70
1.51
0.92
0.76
0.30
0.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
331.12
307.42
242.07
150.49
125.72
96.91
85.69
67.28
59.57
Share Capital
21.33
21.33
21.33
16.43
16.43
16.43
16.43
16.43
16.43
Total Reserves
309.79
286.09
220.74
134.06
109.29
80.48
69.27
50.86
43.14
Non-Current Liabilities
27.97
21.01
15.63
10.91
9.68
0.57
0.70
0.86
1.02
Secured Loans
2.91
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
0.00
Long Term Provisions
0.59
0.32
0.21
0.14
0.00
0.00
0.00
0.00
0.00
Current Liabilities
768.18
614.68
540.64
751.02
630.93
430.54
186.04
120.65
115.28
Trade Payables
642.17
522.42
447.38
548.48
412.77
292.98
70.00
92.33
12.50
Other Current Liabilities
125.90
63.43
43.27
63.70
78.11
3.22
3.89
6.14
36.51
Short Term Borrowings
0.00
25.00
45.71
130.68
135.99
128.45
102.96
19.43
63.68
Short Term Provisions
0.11
3.83
4.29
8.17
4.07
5.89
9.18
2.76
2.60
Total Liabilities
1,127.27
943.11
798.34
912.42
767.70
529.52
273.49
189.35
176.07
Net Block
7.19
2.44
2.20
2.63
3.09
3.23
3.96
4.12
4.73
Gross Block
9.75
3.73
3.27
3.23
10.56
10.35
10.25
9.61
9.33
Accumulated Depreciation
2.56
1.29
1.07
0.60
7.48
7.13
6.29
5.49
4.61
Non Current Assets
8.51
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
0.00
Non Current Investment
0.03
0.03
0.03
0.03
0.03
0.01
0.01
0.17
0.17
Long Term Loans & Adv.
1.20
1.54
1.77
0.57
2.69
2.42
2.15
2.30
2.70
Other Non Current Assets
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,118.75
939.10
794.34
909.20
761.89
523.86
267.37
182.77
168.47
Current Investments
55.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
34.09
36.04
137.80
92.30
61.92
35.00
46.62
63.91
92.79
Sundry Debtors
920.14
812.63
537.06
756.07
573.20
414.76
154.79
101.74
28.19
Cash & Bank
63.54
47.89
66.02
30.94
41.70
37.50
23.57
8.84
4.46
Other Current Assets
45.46
11.84
9.89
5.95
85.06
36.60
42.40
8.29
43.03
Short Term Loans & Adv.
27.88
30.70
43.57
23.94
80.79
30.59
29.10
2.40
29.20
Net Current Assets
350.58
324.42
253.70
158.18
130.96
93.32
81.33
62.12
53.19
Total Assets
1,127.26
943.11
798.34
912.42
767.70
529.52
273.49
189.35
176.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
86.11
12.23
86.32
1.07
4.40
-6.20
-68.19
52.91
-45.54
PBT
24.44
88.44
58.63
44.61
36.88
23.87
21.38
8.66
10.98
Adjustment
11.45
10.85
13.27
3.56
8.20
-1.38
0.52
2.91
4.85
Changes in Working Capital
61.56
-68.81
22.11
-40.00
-34.07
-24.37
-86.78
42.89
-57.53
Cash after chg. in Working capital
97.46
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
0.00
Tax Paid
-11.34
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-57.12
2.13
1.39
4.71
1.55
2.11
0.80
1.27
-0.10
Net Fixed Assets
-6.02
-0.46
-0.04
7.32
-0.23
-0.10
-0.62
-0.28
Net Investments
-55.53
-21.21
0.00
0.04
-0.03
-0.95
0.16
0.00
Others
4.43
23.80
1.43
-2.65
1.81
3.16
1.26
1.55
Cash from Financing Activity
-26.49
-31.95
-51.52
-16.54
-2.52
18.02
82.12
-49.79
18.48
Net Cash Inflow / Outflow
2.51
-17.59
36.19
-10.76
3.43
13.93
14.73
4.38
-27.15
Opening Cash & Equivalents
23.02
40.61
4.42
41.70
37.50
23.57
8.84
4.46
31.61
Closing Cash & Equivalent
25.53
23.02
40.61
30.94
40.93
37.50
23.57
8.84
4.46

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
15.53
14.42
11.35
9.16
7.65
5.90
5.22
4.10
3.63
ROA
1.77%
8.02%
5.73%
4.32%
4.90%
5.01%
7.73%
3.71%
4.29%
ROE
5.73%
25.42%
24.97%
26.30%
28.56%
22.05%
23.38%
10.70%
12.69%
ROCE
8.05%
31.46%
26.70%
22.41%
20.07%
12.76%
19.55%
12.44%
13.37%
Fixed Asset Turnover
380.32
1246.53
1399.34
567.83
299.53
174.74
158.98
85.74
104.92
Receivable days
123.35
56.42
51.92
61.96
57.55
57.75
29.66
29.20
10.51
Inventory Days
4.99
7.27
9.24
7.19
5.65
8.28
12.78
35.21
34.59
Payable days
84.39
42.55
40.25
45.28
41.56
37.52
19.39
25.88
4.85
Cash Conversion Cycle
43.96
21.14
20.90
23.87
21.64
28.51
23.05
38.53
40.25
Total Debt/Equity
0.01
0.08
0.19
0.87
1.08
1.33
1.20
0.29
1.07
Interest Cover
11.10
10.72
4.38
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.