Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Consumer Food

Rating :
53/99

BSE: 532143 | NSE: SKMEGGPROD

100.70
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 102.00
  • 103.90
  • 100.25
  • 102.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  119374
  •  121.14
  •  112.75
  •  51.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 263.30
  • 24.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 322.63
  • 0.50%
  • 2.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.44%
  • 0.99%
  • 37.67%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.47
  • -0.97
  • -1.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.79
  • -
  • 128.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.68
  • 43.93
  • 12.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.98
  • 19.91
  • 16.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.86
  • 1.59
  • 1.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.72
  • 8.94
  • 7.01

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
132.94
82.52
61.10%
78.49
61.40
27.83%
76.66
72.37
5.93%
64.80
72.22
-10.27%
Expenses
118.14
76.17
55.10%
74.13
54.49
36.04%
73.01
67.81
7.67%
63.08
67.63
-6.73%
EBITDA
14.80
6.35
133.07%
4.36
6.91
-36.90%
3.65
4.56
-19.96%
1.72
4.59
-62.53%
EBIDTM
11.13%
7.70%
5.55%
11.25%
4.76%
6.30%
2.65%
6.36%
Other Income
-1.35
0.90
-
0.57
2.35
-75.74%
3.15
2.30
36.96%
3.22
5.75
-44.00%
Interest
1.28
0.56
128.57%
1.58
1.75
-9.71%
0.78
0.69
13.04%
0.92
0.74
24.32%
Depreciation
2.41
1.58
52.53%
2.46
4.12
-40.29%
2.40
1.66
44.58%
3.01
1.67
80.24%
PBT
9.76
5.11
91.00%
0.89
3.39
-73.75%
3.62
4.51
-19.73%
1.01
7.93
-87.26%
Tax
2.66
1.42
87.32%
0.36
-0.58
-
1.02
0.93
9.68%
0.12
2.60
-95.38%
PAT
7.10
3.69
92.41%
0.53
3.97
-86.65%
2.60
3.58
-27.37%
0.89
5.33
-83.30%
PATM
5.34%
4.47%
0.68%
6.47%
3.39%
4.95%
1.37%
7.38%
EPS
2.69
1.41
90.78%
0.20
1.36
-85.29%
1.00
1.46
-31.51%
0.22
2.13
-89.67%

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
352.89
302.47
269.11
313.01
334.51
317.62
232.18
302.93
290.08
263.49
215.15
Net Sales Growth
22.31%
12.40%
-14.03%
-6.43%
5.32%
36.80%
-23.36%
4.43%
10.09%
22.47%
 
Cost Of Goods Sold
260.00
207.90
184.23
240.76
259.65
262.62
189.08
198.72
193.00
177.56
139.07
Gross Profit
92.89
94.56
84.88
72.24
74.86
55.00
43.10
104.21
97.09
85.93
76.08
GP Margin
26.32%
31.26%
31.54%
23.08%
22.38%
17.32%
18.56%
34.40%
33.47%
32.61%
35.36%
Total Expenditure
328.36
271.62
237.49
312.51
330.27
321.56
238.24
266.58
253.23
242.41
191.72
Power & Fuel Cost
-
11.93
9.61
11.89
12.86
12.12
11.18
13.76
13.36
10.83
10.82
% Of Sales
-
3.94%
3.57%
3.80%
3.84%
3.82%
4.82%
4.54%
4.61%
4.11%
5.03%
Employee Cost
-
16.96
15.53
16.24
14.19
12.13
13.33
16.48
14.29
8.93
7.21
% Of Sales
-
5.61%
5.77%
5.19%
4.24%
3.82%
5.74%
5.44%
4.93%
3.39%
3.35%
Manufacturing Exp.
-
19.58
14.74
18.62
15.11
12.64
10.59
20.71
19.17
18.74
16.34
% Of Sales
-
6.47%
5.48%
5.95%
4.52%
3.98%
4.56%
6.84%
6.61%
7.11%
7.59%
General & Admin Exp.
-
2.48
1.95
4.24
3.60
3.00
3.41
3.88
5.46
3.33
3.39
% Of Sales
-
0.82%
0.72%
1.35%
1.08%
0.94%
1.47%
1.28%
1.88%
1.26%
1.58%
Selling & Distn. Exp.
-
12.08
10.33
13.12
15.05
11.49
9.83
10.01
7.53
12.03
9.47
% Of Sales
-
3.99%
3.84%
4.19%
4.50%
3.62%
4.23%
3.30%
2.60%
4.57%
4.40%
Miscellaneous Exp.
-
0.69
1.10
7.64
9.80
7.57
0.81
3.01
0.44
10.99
9.47
% Of Sales
-
0.23%
0.41%
2.44%
2.93%
2.38%
0.35%
0.99%
0.15%
4.17%
2.52%
EBITDA
24.53
30.85
31.62
0.50
4.24
-3.94
-6.06
36.35
36.85
21.08
23.43
EBITDA Margin
6.95%
10.20%
11.75%
0.16%
1.27%
-1.24%
-2.61%
12.00%
12.70%
8.00%
10.89%
Other Income
5.59
7.84
13.27
20.84
13.64
19.79
23.35
13.72
16.70
10.18
8.26
Interest
4.56
3.84
3.86
6.12
4.37
5.12
5.00
2.64
5.11
8.44
11.85
Depreciation
10.28
24.22
20.68
6.95
6.49
6.13
12.04
12.08
13.31
12.63
18.45
PBT
15.28
10.64
20.33
8.26
7.03
4.60
0.24
35.36
35.13
10.19
1.39
Tax
4.16
2.93
4.35
2.85
1.18
3.29
-1.35
10.50
9.64
2.93
0.40
Tax Rate
27.23%
27.54%
21.40%
34.50%
16.79%
71.52%
-562.50%
29.69%
27.44%
28.75%
28.78%
PAT
11.12
7.72
15.95
5.39
5.88
1.25
1.62
24.53
25.44
7.19
1.00
PAT before Minority Interest
11.10
7.70
15.99
5.41
5.85
1.30
1.59
24.86
25.49
7.26
0.99
Minority Interest
-0.02
0.02
-0.04
-0.02
0.03
-0.05
0.03
-0.33
-0.05
-0.07
0.01
PAT Margin
3.15%
2.55%
5.93%
1.72%
1.76%
0.39%
0.70%
8.10%
8.77%
2.73%
0.46%
PAT Growth
-32.89%
-51.60%
195.92%
-8.33%
370.40%
-22.84%
-93.40%
-3.58%
253.82%
619.00%
 
EPS
4.23
2.94
6.06
2.05
2.24
0.48
0.62
9.33
9.67
2.73
0.38

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
119.99
114.61
99.60
96.68
92.25
91.40
91.53
70.25
46.29
39.81
Share Capital
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
Total Reserves
93.66
88.28
73.27
70.35
65.92
65.07
65.20
43.92
19.96
13.48
Non-Current Liabilities
15.10
14.47
11.42
12.34
8.45
6.68
8.83
14.92
38.83
58.40
Secured Loans
4.34
1.47
2.59
3.56
0.00
0.11
0.52
0.01
18.35
35.78
Unsecured Loans
0.00
0.00
1.68
1.65
0.00
0.00
0.00
5.00
15.34
15.34
Long Term Provisions
0.25
0.43
0.59
0.55
0.78
0.45
0.35
0.28
0.40
0.48
Current Liabilities
97.01
80.01
92.50
73.22
79.95
73.93
67.86
65.48
64.01
61.49
Trade Payables
14.73
17.70
25.53
30.45
34.11
25.29
22.48
21.15
17.87
21.76
Other Current Liabilities
7.66
6.98
3.18
2.25
1.18
3.33
6.89
2.65
10.68
8.55
Short Term Borrowings
72.82
53.17
62.86
39.07
43.72
43.62
35.02
37.13
30.75
29.84
Short Term Provisions
1.79
2.16
0.93
1.45
0.93
1.69
3.48
4.55
4.70
1.35
Total Liabilities
232.68
209.59
203.98
182.71
181.09
172.44
168.83
150.93
149.36
159.86
Net Block
70.39
69.40
64.66
62.45
64.00
61.09
66.27
67.33
72.81
88.71
Gross Block
181.34
170.90
157.97
148.87
144.18
135.20
134.69
130.73
128.75
139.72
Accumulated Depreciation
110.95
101.50
93.31
86.42
80.18
74.12
68.43
63.41
55.94
51.01
Non Current Assets
74.03
74.73
69.46
70.28
68.30
66.82
71.14
71.21
75.95
92.33
Capital Work in Progress
1.18
2.27
2.57
4.89
1.50
2.68
1.40
0.34
0.00
0.12
Non Current Investment
0.16
0.47
0.09
0.79
1.18
1.18
1.18
1.18
1.18
0.00
Long Term Loans & Adv.
2.29
2.59
2.14
2.16
1.62
1.86
2.29
2.36
1.96
2.32
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.18
Current Assets
158.66
134.87
134.52
112.41
112.79
105.62
97.69
79.71
73.41
67.54
Current Investments
15.47
15.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
92.84
79.56
75.28
47.90
47.07
58.07
53.98
49.35
36.92
40.58
Sundry Debtors
25.41
16.35
24.04
25.45
27.25
19.91
16.64
16.39
15.25
10.11
Cash & Bank
20.02
11.19
22.01
24.31
21.71
17.52
19.38
5.92
8.31
5.08
Other Current Assets
4.92
0.76
4.90
4.11
16.75
10.12
7.70
8.05
12.93
11.77
Short Term Loans & Adv.
4.47
11.71
8.30
10.63
11.55
7.70
6.82
7.16
6.52
3.59
Net Current Assets
61.65
54.86
42.02
39.19
32.84
31.69
29.83
14.23
9.40
6.05
Total Assets
232.69
209.60
203.98
182.69
181.09
172.44
168.83
150.92
149.36
159.87

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
1.89
25.62
-11.96
14.03
16.69
-4.35
30.08
36.62
26.66
10.76
PBT
10.33
20.70
7.56
7.03
4.60
0.24
35.36
35.13
10.19
0.99
Adjustment
12.51
11.86
12.40
8.55
10.76
9.60
9.03
12.17
16.59
24.40
Changes in Working Capital
-18.02
-1.45
-29.00
0.72
3.07
-13.70
-2.07
-6.01
-0.12
-14.63
Cash after chg. in Working capital
4.81
31.11
-9.03
16.30
18.44
-3.86
42.32
41.29
26.66
10.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.93
-5.49
-2.93
-2.27
-1.74
-0.49
-12.23
-4.67
0.00
0.00
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
-8.02
-17.01
-5.48
-6.02
-7.37
-0.70
-6.40
-1.92
7.52
-10.96
Net Fixed Assets
-9.35
-12.61
-6.78
-8.08
-7.79
-1.77
-5.02
-2.32
11.09
-43.72
Net Investments
-0.17
-15.30
0.00
0.00
0.00
0.00
0.00
0.00
-1.19
0.00
Others
1.50
10.90
1.30
2.06
0.42
1.07
-1.38
0.40
-2.38
32.76
Cash from Financing Activity
-4.69
-9.74
-8.65
-0.75
-5.22
-5.41
-10.23
-37.09
-30.95
0.38
Net Cash Inflow / Outflow
-10.83
-1.13
-26.09
7.25
4.10
-10.47
13.46
-2.39
3.23
0.18
Opening Cash & Equivalents
-41.98
-40.85
-14.76
-22.01
-26.11
-15.64
5.92
8.31
5.08
4.89
Closing Cash & Equivalent
-52.81
-41.98
-40.85
-14.76
-22.01
-26.11
19.38
5.92
8.31
5.08

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.)
45.57
43.53
37.83
36.72
35.03
34.71
34.76
26.68
17.58
15.12
ROA
3.48%
7.73%
2.80%
3.21%
0.74%
0.93%
15.55%
16.98%
4.70%
0.60%
ROE
6.57%
14.93%
5.51%
6.19%
1.42%
1.74%
30.73%
43.76%
16.86%
2.53%
ROCE
7.83%
14.31%
9.29%
8.20%
7.15%
3.99%
31.68%
34.80%
15.12%
10.40%
Fixed Asset Turnover
1.72
1.64
2.04
2.28
2.27
1.72
2.28
2.24
1.96
1.82
Receivable days
25.19
27.39
28.85
28.76
27.10
28.72
19.90
19.91
17.56
20.82
Inventory Days
104.02
105.00
71.82
51.82
60.42
88.08
62.25
54.28
53.68
60.10
Payable days
28.47
42.83
31.49
36.58
35.36
34.10
29.24
26.02
31.03
46.81
Cash Conversion Cycle
100.74
89.56
69.18
43.99
52.15
82.70
52.91
48.16
40.21
34.11
Total Debt/Equity
0.66
0.49
0.68
0.47
0.48
0.48
0.39
0.60
1.57
2.21
Interest Cover
3.77
6.27
2.35
2.61
1.90
1.05
14.40
7.88
2.21
1.12

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.