Nifty
:
19674.25
Sensex
:
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)
Nifty
Sensex
:
:
19674.25
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)

Sakuma Exports Ltd.

Trading

Rating :
70/99

BSE: 532713 | NSE: SAKUMA

NSE BSE
20.15
22-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  19.40
  •  20.85
  •  18.90
  •  19.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3531289
  •  708.25
  •  21.10
  •  9.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 474.51
  • 18.84
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 550.43
  • 0.25%
  • 1.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.88%
  • 4.24%
  • 31.36%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.00%
  • 2.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.39
  • -8.89
  • 3.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.19
  • -12.98
  • 12.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.63
  • -10.95
  • 14.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.78
  • 11.35
  • 12.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.08
  • 0.95
  • 0.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.45
  • 6.80
  • 8.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
482.96
1,026.36
-52.94%
1,005.94
1,185.55
-15.15%
810.93
666.49
21.67%
329.92
388.44
-15.07%
Expenses
479.31
1,013.55
-52.71%
993.03
1,172.68
-15.32%
800.80
656.43
21.99%
326.74
385.04
-15.14%
EBITDA
3.65
12.80
-71.48%
12.91
12.87
0.31%
10.13
10.06
0.70%
3.18
3.40
-6.47%
EBIDTM
0.76%
1.25%
1.28%
1.09%
1.25%
1.51%
0.96%
0.88%
Other Income
3.54
0.57
521.05%
2.60
4.85
-46.39%
1.65
-1.57
-
2.43
2.09
16.27%
Interest
0.63
1.59
-60.38%
2.53
1.50
68.67%
1.98
1.03
92.23%
0.69
0.41
68.29%
Depreciation
0.30
0.36
-16.67%
0.35
0.48
-27.08%
0.37
0.49
-24.49%
0.37
0.46
-19.57%
PBT
6.25
11.43
-45.32%
12.62
15.74
-19.82%
9.43
6.97
35.29%
4.56
4.62
-1.30%
Tax
1.48
3.39
-56.34%
2.51
2.51
0.00%
2.34
0.95
146.32%
1.36
1.64
-17.07%
PAT
4.77
8.04
-40.67%
10.11
13.23
-23.58%
7.09
6.02
17.77%
3.20
2.98
7.38%
PATM
0.99%
0.78%
1.01%
1.12%
0.87%
0.90%
0.97%
0.77%
EPS
0.20
0.34
-41.18%
0.43
0.56
-23.21%
0.30
0.26
15.38%
0.14
0.13
7.69%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,629.75
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
812.16
Net Sales Growth
-19.50%
114.80%
-47.82%
-41.65%
-4.02%
16.12%
24.96%
74.07%
14.00%
94.38%
 
Cost Of Goods Sold
2,352.00
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
717.03
Gross Profit
277.75
333.73
167.51
137.58
303.82
266.03
152.46
201.56
109.03
136.30
95.13
GP Margin
10.56%
11.70%
12.61%
5.40%
6.96%
5.85%
3.89%
6.43%
6.06%
8.63%
11.71%
Total Expenditure
2,599.88
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
801.82
Power & Fuel Cost
-
0.04
0.05
0.05
0.08
0.12
0.09
0.10
0.09
0.14
0.08
% Of Sales
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.01%
0.01%
0.01%
Employee Cost
-
4.55
4.67
6.29
9.39
8.54
7.14
5.77
3.85
3.75
2.24
% Of Sales
-
0.16%
0.35%
0.25%
0.22%
0.19%
0.18%
0.18%
0.21%
0.24%
0.28%
Manufacturing Exp.
-
114.37
42.60
50.01
114.63
122.11
6.09
19.92
0.73
0.82
0.35
% Of Sales
-
4.01%
3.21%
1.96%
2.63%
2.69%
0.16%
0.64%
0.04%
0.05%
0.04%
General & Admin Exp.
-
7.20
6.36
4.28
7.86
10.85
15.44
8.85
6.62
9.61
19.32
% Of Sales
-
0.25%
0.48%
0.17%
0.18%
0.24%
0.39%
0.28%
0.37%
0.61%
2.38%
Selling & Distn. Exp.
-
172.47
91.80
53.01
76.18
56.75
65.36
112.30
79.35
96.10
46.29
% Of Sales
-
6.04%
6.91%
2.08%
1.75%
1.25%
1.67%
3.58%
4.41%
6.09%
5.70%
Miscellaneous Exp.
-
2.43
5.88
6.16
4.67
2.20
8.70
11.32
1.66
1.35
46.29
% Of Sales
-
0.09%
0.44%
0.24%
0.11%
0.05%
0.22%
0.36%
0.09%
0.09%
2.03%
EBITDA
29.87
32.67
16.14
17.78
91.00
65.46
49.63
43.30
16.72
24.53
10.34
EBITDA Margin
1.14%
1.14%
1.21%
0.70%
2.09%
1.44%
1.27%
1.38%
0.93%
1.55%
1.27%
Other Income
10.22
6.88
5.07
10.40
7.13
10.98
11.78
6.29
10.53
3.18
3.60
Interest
5.83
3.71
4.75
2.42
9.10
17.33
16.21
12.00
2.55
5.54
4.40
Depreciation
1.39
1.90
2.41
1.32
0.60
0.47
0.60
0.71
0.84
0.80
0.89
PBT
32.86
33.94
14.05
24.44
88.44
58.63
44.61
36.88
23.87
21.38
8.66
Tax
7.69
6.50
3.02
6.16
18.61
9.62
8.29
5.09
3.74
3.49
1.87
Tax Rate
23.40%
19.15%
21.49%
25.20%
21.04%
16.41%
18.58%
13.80%
15.67%
16.32%
21.59%
PAT
25.17
27.44
11.03
18.29
69.83
49.01
36.32
32.25
19.58
16.31
6.42
PAT before Minority Interest
25.17
27.44
11.03
18.29
69.83
49.01
36.32
31.79
20.13
17.89
6.78
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.46
-0.55
-1.58
-0.36
PAT Margin
0.96%
0.96%
0.83%
0.72%
1.60%
1.08%
0.93%
1.03%
1.09%
1.03%
0.79%
PAT Growth
-16.85%
148.78%
-39.69%
-73.81%
42.48%
34.94%
12.62%
64.71%
20.05%
154.05%
 
EPS
1.07
1.17
0.47
0.78
2.98
2.09
1.55
1.37
0.83
0.70
0.27

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
380.31
349.15
331.12
307.42
242.07
150.49
125.72
96.91
85.69
67.28
Share Capital
23.46
23.46
21.33
21.33
21.33
16.43
16.43
16.43
16.43
16.43
Total Reserves
356.86
325.69
309.79
286.09
220.74
134.06
109.29
80.48
69.27
50.86
Non-Current Liabilities
27.79
26.45
27.97
21.01
15.63
10.91
9.68
0.57
0.70
0.86
Secured Loans
1.54
2.25
2.91
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
0.00
Long Term Provisions
0.68
0.62
0.59
0.32
0.21
0.14
0.00
0.00
0.00
0.00
Current Liabilities
261.20
54.39
768.18
614.68
540.64
751.02
630.93
430.54
186.04
120.65
Trade Payables
69.04
28.08
642.17
522.42
447.38
548.48
412.77
292.98
70.00
92.33
Other Current Liabilities
107.90
24.15
125.90
63.43
43.27
63.70
78.11
3.22
3.89
6.14
Short Term Borrowings
83.28
2.07
0.00
25.00
45.71
130.68
135.99
128.45
102.96
19.43
Short Term Provisions
0.99
0.09
0.11
3.83
4.29
8.17
4.07
5.89
9.18
2.76
Total Liabilities
669.30
429.99
1,127.27
943.11
798.34
912.42
767.70
529.52
273.49
189.35
Net Block
4.85
4.86
7.19
2.44
2.20
2.63
3.09
3.23
3.96
4.12
Gross Block
10.17
9.82
9.75
3.73
3.27
3.23
10.56
10.35
10.25
9.61
Accumulated Depreciation
5.32
4.97
2.56
1.29
1.07
0.60
7.48
7.13
6.29
5.49
Non Current Assets
31.72
6.14
8.51
4.01
4.00
3.22
5.81
5.66
6.12
6.58
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
0.01
0.01
0.17
Long Term Loans & Adv.
26.51
0.88
1.20
1.54
1.77
0.57
2.69
2.42
2.15
2.30
Other Non Current Assets
0.33
0.38
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
637.58
423.84
1,118.75
939.10
794.34
909.20
761.89
523.86
267.37
182.77
Current Investments
0.00
10.00
55.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
81.32
46.49
34.09
36.04
137.80
92.30
61.92
35.00
46.62
63.91
Sundry Debtors
434.17
268.54
920.14
812.63
537.06
756.07
573.20
414.76
154.79
101.74
Cash & Bank
9.62
5.52
63.54
47.89
66.02
30.94
41.70
37.50
23.57
8.84
Other Current Assets
112.47
6.98
4.82
11.84
53.46
29.89
85.06
36.60
42.40
8.29
Short Term Loans & Adv.
99.58
86.31
40.65
30.70
43.57
23.94
80.79
30.59
29.10
2.40
Net Current Assets
376.38
369.46
350.58
324.42
253.70
158.18
130.96
93.32
81.33
62.12
Total Assets
669.30
429.98
1,127.26
943.11
798.34
912.42
767.70
529.52
273.49
189.35

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-57.42
-76.75
86.11
12.23
86.32
1.07
4.40
-6.20
-68.19
52.91
PBT
33.94
14.05
24.44
88.44
58.63
44.61
36.88
23.87
21.38
8.66
Adjustment
9.68
1.79
11.45
10.85
13.27
3.56
8.20
-1.38
0.52
2.91
Changes in Working Capital
-92.68
-90.25
61.56
-68.81
22.11
-40.00
-34.07
-24.37
-86.78
42.89
Cash after chg. in Working capital
-49.06
-74.41
97.46
30.48
94.01
8.17
11.02
-1.88
-64.88
54.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.36
-2.33
-11.34
-18.25
-7.69
-7.10
-6.62
-4.32
-3.31
-1.55
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
-15.17
47.31
-57.12
2.13
1.39
4.71
1.55
2.11
0.80
1.27
Net Fixed Assets
-0.35
-0.07
-6.02
-0.46
-0.04
7.32
-0.23
-0.10
-0.62
-0.28
Net Investments
10.00
45.53
-55.53
-21.21
0.00
0.04
-0.03
-0.95
0.16
0.00
Others
-24.82
1.85
4.43
23.80
1.43
-2.65
1.81
3.16
1.26
1.55
Cash from Financing Activity
75.66
7.15
-26.49
-31.95
-51.52
-16.54
-2.52
18.02
82.12
-49.79
Net Cash Inflow / Outflow
3.07
-22.29
2.51
-17.59
36.19
-10.76
3.43
13.93
14.73
4.38
Opening Cash & Equivalents
3.24
25.53
23.02
40.61
4.42
41.70
37.50
23.57
8.84
4.46
Closing Cash & Equivalent
6.31
3.24
25.53
23.02
40.61
30.94
40.93
37.50
23.57
8.84

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
16.21
14.89
15.53
14.42
11.35
9.16
7.65
5.90
5.22
4.10
ROA
4.99%
1.42%
1.77%
8.02%
5.73%
4.32%
4.90%
5.01%
7.73%
3.71%
ROE
7.52%
3.24%
5.73%
25.42%
24.97%
26.30%
28.56%
22.05%
23.38%
10.70%
ROCE
9.18%
5.46%
8.05%
31.46%
26.70%
22.41%
20.07%
12.76%
19.55%
12.44%
Fixed Asset Turnover
286.88
135.77
380.32
1246.53
1399.34
567.83
299.53
174.74
158.98
85.74
Receivable days
44.71
163.27
123.35
56.42
51.92
61.96
57.55
57.75
29.66
29.20
Inventory Days
8.13
11.07
4.99
7.27
9.24
7.19
5.65
8.28
12.78
35.21
Payable days
7.03
105.37
88.25
42.55
40.25
45.28
41.56
37.52
19.39
25.88
Cash Conversion Cycle
45.81
68.97
40.10
21.14
20.90
23.87
21.64
28.51
23.05
38.53
Total Debt/Equity
0.22
0.01
0.01
0.08
0.19
0.87
1.08
1.33
1.20
0.29
Interest Cover
10.14
3.96
11.10
10.72
4.38
3.75
4.07
10.36
4.86
2.97

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

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.