Nifty
Sensex
:
:
16025.80
53749.26
-99.35 (-0.62%)
-303.35 (-0.56%)

Trading

Rating :
76/99

BSE: 532713 | NSE: SAKUMA

17.10
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  18.30
  •  18.50
  •  17.05
  •  17.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  513731
  •  90.06
  •  20.20
  •  6.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 399.92
  • 23.07
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 399.38
  • 0.29%
  • 1.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.88%
  • 0.00%
  • 29.98%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 8.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.10
  • -19.44
  • -32.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.96
  • -20.12
  • -29.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.13
  • -21.21
  • -45.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.00
  • 9.29
  • 7.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.01
  • 1.18
  • 0.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.66
  • 6.15
  • 5.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
666.49
130.30
411.50%
388.44
235.12
65.21%
612.95
493.01
24.33%
469.99
647.47
-27.41%
Expenses
656.43
127.35
415.45%
385.04
231.13
66.59%
606.62
486.29
24.74%
467.51
642.38
-27.22%
EBITDA
10.06
2.95
241.02%
3.40
3.99
-14.79%
6.34
6.73
-5.79%
2.48
5.09
-51.28%
EBIDTM
1.51%
2.26%
0.88%
1.70%
1.03%
1.36%
0.53%
0.79%
Other Income
-1.57
1.02
-
2.09
-0.18
-
1.52
1.19
27.73%
3.04
0.50
508.00%
Interest
1.03
1.81
-43.09%
0.41
0.87
-52.87%
0.77
1.30
-40.77%
0.77
1.30
-40.77%
Depreciation
0.49
0.60
-18.33%
0.46
0.60
-23.33%
0.48
0.59
-18.64%
0.63
0.54
16.67%
PBT
6.97
1.56
346.79%
4.62
2.34
97.44%
6.61
6.03
9.62%
4.12
3.75
9.87%
Tax
0.95
0.27
251.85%
1.64
0.45
264.44%
1.40
1.25
12.00%
1.05
0.65
61.54%
PAT
6.02
1.29
366.67%
2.98
1.89
57.67%
5.21
4.78
9.00%
3.07
3.09
-0.65%
PATM
0.90%
0.99%
0.77%
0.80%
0.85%
0.97%
0.65%
0.48%
EPS
0.26
0.06
333.33%
0.13
0.09
44.44%
0.22
0.22
0.00%
0.13
0.14
-7.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,137.87
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
979.15
Net Sales Growth
41.97%
-47.82%
-41.65%
-4.02%
16.12%
24.96%
74.07%
14.00%
94.38%
-17.05%
 
Cost Of Goods Sold
1,876.51
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
825.02
Gross Profit
261.36
167.51
137.58
303.82
266.03
152.46
201.56
109.03
136.30
95.13
154.12
GP Margin
12.23%
12.61%
5.40%
6.96%
5.85%
3.89%
6.43%
6.06%
8.63%
11.71%
15.74%
Total Expenditure
2,115.60
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
965.86
Power & Fuel Cost
-
0.05
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%
0.00%
0.01%
0.01%
0.01%
0.00%
Employee Cost
-
4.67
6.29
9.39
8.54
7.14
5.77
3.85
3.75
2.24
1.13
% Of Sales
-
0.35%
0.25%
0.22%
0.19%
0.18%
0.18%
0.21%
0.24%
0.28%
0.12%
Manufacturing Exp.
-
42.60
50.01
114.63
122.11
6.09
19.92
0.73
0.82
0.35
0.84
% Of Sales
-
3.21%
1.96%
2.63%
2.69%
0.16%
0.64%
0.04%
0.05%
0.04%
0.09%
General & Admin Exp.
-
6.36
4.28
7.86
10.85
15.44
8.85
6.62
9.61
19.32
68.89
% Of Sales
-
0.48%
0.17%
0.18%
0.24%
0.39%
0.28%
0.37%
0.61%
2.38%
7.04%
Selling & Distn. Exp.
-
91.13
53.01
76.18
56.75
65.36
112.30
79.35
96.10
46.29
67.58
% Of Sales
-
6.86%
2.08%
1.75%
1.25%
1.67%
3.58%
4.41%
6.09%
5.70%
6.90%
Miscellaneous Exp.
-
6.56
6.16
4.67
2.20
8.70
11.32
1.66
1.35
16.50
67.58
% Of Sales
-
0.49%
0.24%
0.11%
0.05%
0.22%
0.36%
0.09%
0.09%
2.03%
0.24%
EBITDA
22.28
16.14
17.78
91.00
65.46
49.63
43.30
16.72
24.53
10.34
13.29
EBITDA Margin
1.04%
1.21%
0.70%
2.09%
1.44%
1.27%
1.38%
0.93%
1.55%
1.27%
1.36%
Other Income
5.08
5.07
10.40
7.13
10.98
11.78
6.29
10.53
3.18
3.60
4.02
Interest
2.98
4.75
2.42
9.10
17.33
16.21
12.00
2.55
5.54
4.40
5.51
Depreciation
2.06
2.41
1.32
0.60
0.47
0.60
0.71
0.84
0.80
0.89
0.83
PBT
22.32
14.05
24.44
88.44
58.63
44.61
36.88
23.87
21.38
8.66
10.98
Tax
5.04
3.02
6.16
18.61
9.62
8.29
5.09
3.74
3.49
1.87
3.42
Tax Rate
22.58%
21.49%
25.20%
21.04%
16.41%
18.58%
13.80%
15.67%
16.32%
21.59%
31.15%
PAT
17.28
11.03
18.29
69.83
49.01
36.32
32.25
19.58
16.31
6.42
7.36
PAT before Minority Interest
17.28
11.03
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
0.00
0.46
-0.55
-1.58
-0.36
-0.20
PAT Margin
0.81%
0.83%
0.72%
1.60%
1.08%
0.93%
1.03%
1.09%
1.03%
0.79%
0.75%
PAT Growth
56.38%
-39.69%
-73.81%
42.48%
34.94%
12.62%
64.71%
20.05%
154.05%
-12.77%
 
EPS
0.74
0.47
0.78
2.98
2.09
1.55
1.37
0.83
0.70
0.27
0.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
349.15
331.12
307.42
242.07
150.49
125.72
96.91
85.69
67.28
59.57
Share Capital
23.46
21.33
21.33
21.33
16.43
16.43
16.43
16.43
16.43
16.43
Total Reserves
325.69
309.79
286.09
220.74
134.06
109.29
80.48
69.27
50.86
43.14
Non-Current Liabilities
26.45
27.97
21.01
15.63
10.91
9.68
0.57
0.70
0.86
1.02
Secured Loans
2.25
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
0.00
Long Term Provisions
0.62
0.59
0.32
0.21
0.14
0.00
0.00
0.00
0.00
0.00
Current Liabilities
54.39
768.18
614.68
540.64
751.02
630.93
430.54
186.04
120.65
115.28
Trade Payables
28.08
642.17
522.42
447.38
548.48
412.77
292.98
70.00
92.33
12.50
Other Current Liabilities
24.15
125.90
63.43
43.27
63.70
78.11
3.22
3.89
6.14
36.51
Short Term Borrowings
2.07
0.00
25.00
45.71
130.68
135.99
128.45
102.96
19.43
63.68
Short Term Provisions
0.09
0.11
3.83
4.29
8.17
4.07
5.89
9.18
2.76
2.60
Total Liabilities
429.99
1,127.27
943.11
798.34
912.42
767.70
529.52
273.49
189.35
176.07
Net Block
4.86
7.19
2.44
2.20
2.63
3.09
3.23
3.96
4.12
4.73
Gross Block
9.82
9.75
3.73
3.27
3.23
10.56
10.35
10.25
9.61
9.33
Accumulated Depreciation
4.97
2.56
1.29
1.07
0.60
7.48
7.13
6.29
5.49
4.61
Non Current Assets
5.87
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
0.00
Non Current Investment
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.01
0.17
0.17
Long Term Loans & Adv.
0.88
1.20
1.54
1.77
0.57
2.69
2.42
2.15
2.30
2.70
Other Non Current Assets
0.11
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
424.11
1,118.75
939.10
794.34
909.20
761.89
523.86
267.37
182.77
168.47
Current Investments
10.00
55.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
46.49
34.09
36.04
137.80
92.30
61.92
35.00
46.62
63.91
92.79
Sundry Debtors
268.54
920.14
812.63
537.06
756.07
573.20
414.76
154.79
101.74
28.19
Cash & Bank
5.52
63.54
47.89
66.02
30.94
41.70
37.50
23.57
8.84
4.46
Other Current Assets
93.56
4.82
11.84
9.89
29.89
85.06
36.60
42.40
8.29
43.03
Short Term Loans & Adv.
88.19
40.65
30.70
43.57
23.94
80.79
30.59
29.10
2.40
29.20
Net Current Assets
369.73
350.58
324.42
253.70
158.18
130.96
93.32
81.33
62.12
53.19
Total Assets
429.98
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-76.75
86.11
12.23
86.32
1.07
4.40
-6.20
-68.19
52.91
-45.54
PBT
14.05
24.44
88.44
58.63
44.61
36.88
23.87
21.38
8.66
10.98
Adjustment
1.79
11.45
10.85
13.27
3.56
8.20
-1.38
0.52
2.91
4.85
Changes in Working Capital
-90.25
61.56
-68.81
22.11
-40.00
-34.07
-24.37
-86.78
42.89
-57.53
Cash after chg. in Working capital
-74.41
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
0.00
Tax Paid
-2.33
-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
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
47.31
-57.12
2.13
1.39
4.71
1.55
2.11
0.80
1.27
-0.10
Net Fixed Assets
-0.07
-6.02
-0.46
-0.04
7.32
-0.23
-0.10
-0.62
-0.28
Net Investments
45.53
-55.53
-21.21
0.00
0.04
-0.03
-0.95
0.16
0.00
Others
1.85
4.43
23.80
1.43
-2.65
1.81
3.16
1.26
1.55
Cash from Financing Activity
7.15
-26.49
-31.95
-51.52
-16.54
-2.52
18.02
82.12
-49.79
18.48
Net Cash Inflow / Outflow
-22.29
2.51
-17.59
36.19
-10.76
3.43
13.93
14.73
4.38
-27.15
Opening Cash & Equivalents
25.53
23.02
40.61
4.42
41.70
37.50
23.57
8.84
4.46
31.61
Closing Cash & Equivalent
3.24
25.53
23.02
40.61
30.94
40.93
37.50
23.57
8.84
4.46

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
14.89
15.53
14.42
11.35
9.16
7.65
5.90
5.22
4.10
3.63
ROA
1.42%
1.77%
8.02%
5.73%
4.32%
4.90%
5.01%
7.73%
3.71%
4.29%
ROE
3.24%
5.73%
25.42%
24.97%
26.30%
28.56%
22.05%
23.38%
10.70%
12.69%
ROCE
5.46%
8.05%
31.46%
26.70%
22.41%
20.07%
12.76%
19.55%
12.44%
13.37%
Fixed Asset Turnover
135.77
380.32
1246.53
1399.34
567.83
299.53
174.74
158.98
85.74
104.92
Receivable days
163.27
123.35
56.42
51.92
61.96
57.55
57.75
29.66
29.20
10.51
Inventory Days
11.07
4.99
7.27
9.24
7.19
5.65
8.28
12.78
35.21
34.59
Payable days
105.37
88.25
42.55
40.25
45.28
41.56
37.52
19.39
25.88
4.85
Cash Conversion Cycle
68.97
40.10
21.14
20.90
23.87
21.64
28.51
23.05
38.53
40.25
Total Debt/Equity
0.01
0.01
0.08
0.19
0.87
1.08
1.33
1.20
0.29
1.07
Interest Cover
3.96
11.10
10.72
4.38
3.75
4.07
10.36
4.86
2.97
2.99

Top Investors:

News Update:


  • Sakuma Exports - Quarterly Results
    14th Feb 2022, 14:16 PM

    Read More

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.