Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Trading

Rating :
75/99

BSE: 532713 | NSE: SAKUMA

14.70
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 14.70
  • 14.95
  • 14.65
  • 14.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  191309
  •  28.25
  •  20.20
  •  9.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 343.40
  • 11.57
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 419.31
  • 0.34%
  • 0.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.88%
  • 2.76%
  • 29.71%
  • FII
  • DII
  • Others
  • 0.16%
  • 0.00%
  • 5.49%

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
  • 6.06
  • 10.36
  • 11.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.03
  • 1.17
  • 0.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.88
  • 6.46
  • 6.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,026.36
612.95
67.45%
1,185.55
469.99
152.25%
666.49
130.30
411.50%
388.44
235.12
65.21%
Expenses
1,013.55
606.62
67.08%
1,172.68
467.51
150.84%
656.43
127.35
415.45%
385.04
231.13
66.59%
EBITDA
12.80
6.34
101.89%
12.87
2.48
418.95%
10.06
2.95
241.02%
3.40
3.99
-14.79%
EBIDTM
1.25%
1.03%
1.09%
0.53%
1.51%
2.26%
0.88%
1.70%
Other Income
0.57
1.52
-62.50%
4.85
3.04
59.54%
-1.57
1.02
-
2.09
-0.18
-
Interest
1.59
0.77
106.49%
1.50
0.77
94.81%
1.03
1.81
-43.09%
0.41
0.87
-52.87%
Depreciation
0.36
0.48
-25.00%
0.48
0.63
-23.81%
0.49
0.60
-18.33%
0.46
0.60
-23.33%
PBT
11.43
6.61
72.92%
15.74
4.12
282.04%
6.97
1.56
346.79%
4.62
2.34
97.44%
Tax
3.39
1.40
142.14%
2.51
1.05
139.05%
0.95
0.27
251.85%
1.64
0.45
264.44%
PAT
8.04
5.21
54.32%
13.23
3.07
330.94%
6.02
1.29
366.67%
2.98
1.89
57.67%
PATM
0.78%
0.85%
1.12%
0.65%
0.90%
0.99%
0.77%
0.80%
EPS
0.34
0.22
54.55%
0.56
0.13
330.77%
0.26
0.06
333.33%
0.13
0.09
44.44%

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
3,266.84
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
125.55%
114.80%
-47.82%
-41.65%
-4.02%
16.12%
24.96%
74.07%
14.00%
94.38%
 
Cost Of Goods Sold
2,884.64
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
382.20
333.73
167.51
137.58
303.82
266.03
152.46
201.56
109.03
136.30
95.13
GP Margin
11.70%
11.70%
12.61%
5.40%
6.96%
5.85%
3.89%
6.43%
6.06%
8.63%
11.71%
Total Expenditure
3,227.70
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
39.13
32.67
16.14
17.78
91.00
65.46
49.63
43.30
16.72
24.53
10.34
EBITDA Margin
1.20%
1.14%
1.21%
0.70%
2.09%
1.44%
1.27%
1.38%
0.93%
1.55%
1.27%
Other Income
5.94
6.88
5.07
10.40
7.13
10.98
11.78
6.29
10.53
3.18
3.60
Interest
4.53
3.71
4.75
2.42
9.10
17.33
16.21
12.00
2.55
5.54
4.40
Depreciation
1.79
1.90
2.41
1.32
0.60
0.47
0.60
0.71
0.84
0.80
0.89
PBT
38.76
33.94
14.05
24.44
88.44
58.63
44.61
36.88
23.87
21.38
8.66
Tax
8.49
6.50
3.02
6.16
18.61
9.62
8.29
5.09
3.74
3.49
1.87
Tax Rate
21.90%
19.15%
21.49%
25.20%
21.04%
16.41%
18.58%
13.80%
15.67%
16.32%
21.59%
PAT
30.27
27.44
11.03
18.29
69.83
49.01
36.32
32.25
19.58
16.31
6.42
PAT before Minority Interest
30.27
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
0.93%
0.96%
0.83%
0.72%
1.60%
1.08%
0.93%
1.03%
1.09%
1.03%
0.79%
PAT Growth
164.14%
148.78%
-39.69%
-73.81%
42.48%
34.94%
12.62%
64.71%
20.05%
154.05%
 
EPS
1.29
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

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.