Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Consumer Food

Rating :
56/99

BSE: 532143 | NSE: SKMEGGPROD

85.35
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  86.05
  •  87.75
  •  84.80
  •  85.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  68346
  •  59.06
  •  99.50
  •  32.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 225.25
  • 13.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 271.35
  • 0.58%
  • 1.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.16%
  • 0.97%
  • 36.31%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.52
  • 0.66
  • -0.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -57.57
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -26.15
  • 62.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.57
  • 20.57
  • 19.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.92
  • 1.92
  • 1.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.87
  • 8.87
  • 7.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
82.52
63.11
30.76%
61.40
75.88
-19.08%
72.37
86.27
-16.11%
72.22
74.65
-3.26%
Expenses
76.17
58.71
29.74%
54.49
70.85
-23.09%
67.80
88.60
-23.48%
67.63
75.58
-10.52%
EBITDA
6.35
4.40
44.32%
6.91
5.03
37.38%
4.57
-2.33
-
4.59
-0.93
-
EBIDTM
7.70%
6.97%
11.25%
6.63%
6.31%
-2.70%
6.36%
-1.25%
Other Income
0.90
2.54
-64.57%
2.35
3.62
-35.08%
2.30
5.33
-56.85%
5.75
7.00
-17.86%
Interest
0.56
0.69
-18.84%
1.75
3.95
-55.70%
0.68
0.80
-15.00%
0.74
0.70
5.71%
Depreciation
1.58
1.74
-9.20%
4.12
1.82
126.37%
1.68
1.80
-6.67%
1.67
1.69
-1.18%
PBT
5.11
4.51
13.30%
3.39
2.88
17.71%
4.51
0.40
1,027.50%
7.93
3.68
115.49%
Tax
1.42
1.38
2.90%
-0.58
1.52
-
0.93
0.10
830.00%
2.60
0.91
185.71%
PAT
3.69
3.13
17.89%
3.97
1.36
191.91%
3.58
0.30
1,093.33%
5.33
2.77
92.42%
PATM
4.47%
4.96%
6.47%
1.79%
4.95%
0.35%
7.38%
3.71%
EPS
1.41
1.25
12.80%
1.36
0.55
147.27%
1.46
0.02
7,200.00%
2.13
0.93
129.03%

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
Mar 11
Net Sales
288.51
313.01
334.51
317.62
232.18
302.93
290.08
263.49
215.15
142.50
126.11
Net Sales Growth
-3.80%
-6.43%
5.32%
36.80%
-23.36%
4.43%
10.09%
22.47%
50.98%
13.00%
 
Cost Of Goods Sold
220.20
245.49
259.65
262.62
189.08
198.72
193.00
177.56
139.07
116.47
86.02
Gross Profit
68.31
67.51
74.86
55.00
43.10
104.21
97.09
85.93
76.08
26.03
40.08
GP Margin
23.68%
21.57%
22.38%
17.32%
18.56%
34.40%
33.47%
32.61%
35.36%
18.27%
31.78%
Total Expenditure
266.09
312.51
330.27
321.56
238.24
266.58
253.23
242.41
191.72
138.18
129.17
Power & Fuel Cost
-
11.89
12.86
12.12
11.18
13.76
13.36
10.83
10.82
0.00
7.47
% Of Sales
-
3.80%
3.84%
3.82%
4.82%
4.54%
4.61%
4.11%
5.03%
0%
5.92%
Employee Cost
-
16.25
14.19
12.13
13.33
16.48
14.29
8.93
7.21
5.99
6.15
% Of Sales
-
5.19%
4.24%
3.82%
5.74%
5.44%
4.93%
3.39%
3.35%
4.20%
4.88%
Manufacturing Exp.
-
13.89
15.11
12.64
10.59
20.71
19.17
18.74
16.34
0.00
17.93
% Of Sales
-
4.44%
4.52%
3.98%
4.56%
6.84%
6.61%
7.11%
7.59%
0%
14.22%
General & Admin Exp.
-
4.23
3.60
3.00
3.41
3.88
5.46
3.33
3.39
13.53
2.53
% Of Sales
-
1.35%
1.08%
0.94%
1.47%
1.28%
1.88%
1.26%
1.58%
9.49%
2.01%
Selling & Distn. Exp.
-
13.12
15.05
11.49
9.83
10.01
7.53
12.03
9.47
0.00
6.61
% Of Sales
-
4.19%
4.50%
3.62%
4.23%
3.30%
2.60%
4.57%
4.40%
0%
5.24%
Miscellaneous Exp.
-
7.64
9.80
7.57
0.81
3.01
0.44
10.99
5.42
2.18
6.61
% Of Sales
-
2.44%
2.93%
2.38%
0.35%
0.99%
0.15%
4.17%
2.52%
1.53%
1.94%
EBITDA
22.42
0.50
4.24
-3.94
-6.06
36.35
36.85
21.08
23.43
4.32
-3.06
EBITDA Margin
7.77%
0.16%
1.27%
-1.24%
-2.61%
12.00%
12.70%
8.00%
10.89%
3.03%
-2.43%
Other Income
11.30
20.84
13.64
19.79
23.35
13.72
16.70
10.18
8.26
0.00
6.44
Interest
3.73
6.12
4.37
5.12
5.00
2.64
5.11
8.44
11.85
11.67
9.09
Depreciation
9.05
6.95
6.49
6.13
12.04
12.08
13.31
12.63
18.45
9.01
6.97
PBT
20.94
8.26
7.03
4.60
0.24
35.36
35.13
10.19
1.39
-16.36
-12.67
Tax
4.37
2.85
1.18
3.29
-1.35
10.50
9.64
2.93
0.40
-5.45
-3.71
Tax Rate
20.87%
34.50%
16.79%
71.52%
-562.50%
29.69%
27.44%
28.75%
28.78%
33.31%
29.28%
PAT
16.57
5.39
5.88
1.25
1.62
24.53
25.44
7.19
1.00
-11.02
-9.02
PAT before Minority Interest
16.43
5.41
5.85
1.30
1.59
24.86
25.49
7.26
0.99
-10.91
-8.97
Minority Interest
-0.14
-0.02
0.03
-0.05
0.03
-0.33
-0.05
-0.07
0.01
-0.11
-0.05
PAT Margin
5.74%
1.72%
1.76%
0.39%
0.70%
8.10%
8.77%
2.73%
0.46%
-7.73%
-7.15%
PAT Growth
119.18%
-8.33%
370.40%
-22.84%
-93.40%
-3.58%
253.82%
619.00%
-
-
 
EPS
6.30
2.05
2.24
0.48
0.62
9.33
9.67
2.73
0.38
-4.19
-3.43

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
Mar 11
Shareholder's Funds
99.60
96.68
92.25
91.40
91.53
70.25
46.29
39.81
38.47
50.28
Share Capital
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
Total Reserves
73.27
70.35
65.92
65.07
65.20
43.92
19.96
13.48
12.14
23.95
Non-Current Liabilities
11.42
12.34
8.45
6.68
8.83
14.92
38.83
58.40
51.87
98.53
Secured Loans
2.59
3.56
0.00
0.11
0.52
0.01
18.35
35.78
49.98
81.48
Unsecured Loans
1.68
1.65
0.00
0.00
0.00
5.00
15.34
15.34
0.00
10.08
Long Term Provisions
0.59
0.55
0.78
0.45
0.35
0.28
0.40
0.48
0.32
0.00
Current Liabilities
92.50
73.22
79.95
73.93
67.86
65.48
64.01
61.49
77.05
22.17
Trade Payables
25.53
30.45
34.11
25.29
22.48
21.15
17.87
21.76
33.23
19.33
Other Current Liabilities
3.18
2.25
1.18
3.33
6.89
2.65
10.68
8.55
4.15
2.84
Short Term Borrowings
62.86
39.07
43.72
43.62
35.02
37.13
30.75
29.84
38.44
0.00
Short Term Provisions
0.93
1.45
0.93
1.69
3.48
4.55
4.70
1.35
1.24
0.00
Total Liabilities
203.98
182.71
181.09
172.44
168.83
150.93
149.36
159.86
167.56
171.05
Net Block
64.66
62.45
64.00
61.09
66.27
67.33
72.81
88.71
96.12
104.35
Gross Block
157.97
148.87
144.18
135.20
134.69
130.73
128.75
139.72
96.12
141.77
Accumulated Depreciation
93.31
86.42
80.18
74.12
68.43
63.41
55.94
51.01
0.00
37.42
Non Current Assets
69.46
70.28
68.30
66.82
71.14
71.21
75.95
92.33
106.63
105.54
Capital Work in Progress
2.57
4.89
1.50
2.68
1.40
0.34
0.00
0.12
0.00
0.00
Non Current Investment
0.09
0.79
1.18
1.18
1.18
1.18
1.18
0.00
0.00
1.18
Long Term Loans & Adv.
2.14
2.16
1.62
1.86
2.29
2.36
1.96
2.32
9.32
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.18
1.18
0.00
Current Assets
134.52
112.41
112.79
105.62
97.69
79.71
73.41
67.54
60.94
65.51
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
75.28
47.90
47.07
58.07
53.98
49.35
36.92
40.58
30.26
31.49
Sundry Debtors
24.04
25.45
27.25
19.91
16.64
16.39
15.25
10.11
14.44
12.13
Cash & Bank
22.01
24.31
21.71
17.52
19.38
5.92
8.31
5.08
4.89
2.63
Other Current Assets
13.20
4.11
5.20
2.42
7.70
8.05
12.93
11.77
11.34
19.26
Short Term Loans & Adv.
8.30
10.63
11.55
7.70
6.82
7.16
6.52
3.59
0.55
12.71
Net Current Assets
42.02
39.19
32.84
31.69
29.83
14.23
9.40
6.05
-16.12
43.34
Total Assets
203.98
182.69
181.09
172.44
168.83
150.92
149.36
159.87
167.57
171.05

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
Mar 11
Cash From Operating Activity
-11.96
14.03
16.69
-4.35
30.08
36.62
26.66
10.76
5.82
2.20
PBT
8.26
7.03
4.60
0.24
35.36
35.13
10.19
0.99
-10.91
-8.79
Adjustment
11.71
8.55
10.76
9.60
9.03
12.17
16.59
24.40
6.74
6.82
Changes in Working Capital
-29.00
0.72
3.07
-13.70
-2.07
-6.01
-0.12
-14.63
9.99
4.22
Cash after chg. in Working capital
-9.03
16.30
18.44
-3.86
42.32
41.29
26.66
10.76
5.82
2.25
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
-2.27
-1.74
-0.49
-12.23
-4.67
0.00
0.00
0.00
-0.05
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
-5.48
-6.02
-7.37
-0.70
-6.40
-1.92
7.52
-10.96
-0.28
-4.69
Net Fixed Assets
-6.78
-8.08
-7.79
-1.77
-5.02
-2.32
11.09
-43.72
45.65
-4.20
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
-1.19
0.00
1.19
-1.19
Others
1.30
2.06
0.42
1.07
-1.38
0.40
-2.38
32.76
-47.12
0.70
Cash from Financing Activity
-8.65
-0.75
-5.22
-5.41
-10.23
-37.09
-30.95
0.38
-3.28
0.84
Net Cash Inflow / Outflow
-26.09
7.25
4.10
-10.47
13.46
-2.39
3.23
0.18
2.26
-1.65
Opening Cash & Equivalents
-14.76
-22.01
-26.11
-15.64
5.92
8.31
5.08
4.89
2.63
2.82
Closing Cash & Equivalent
-40.85
-14.76
-22.01
-26.11
19.38
5.92
8.31
5.08
4.89
1.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
37.83
36.72
35.03
34.71
34.76
26.68
17.58
15.12
14.61
19.10
ROA
2.80%
3.21%
0.74%
0.93%
15.55%
16.98%
4.70%
0.60%
-6.45%
-5.17%
ROE
5.51%
6.19%
1.42%
1.74%
30.73%
43.76%
16.86%
2.53%
-24.59%
-16.50%
ROCE
9.29%
8.20%
7.15%
3.99%
31.68%
34.80%
15.12%
10.40%
-3.49%
-2.50%
Fixed Asset Turnover
2.04
2.28
2.27
1.72
2.28
2.24
1.96
1.82
1.20
0.98
Receivable days
28.85
28.76
27.10
28.72
19.90
19.91
17.56
20.82
34.02
41.73
Inventory Days
71.82
51.82
60.42
88.08
62.25
54.28
53.68
60.10
79.08
93.88
Payable days
31.49
36.58
35.36
34.10
29.24
26.02
31.03
46.81
73.46
55.37
Cash Conversion Cycle
69.19
43.99
52.15
82.70
52.91
48.16
40.21
34.11
39.64
80.24
Total Debt/Equity
0.68
0.47
0.48
0.48
0.39
0.60
1.57
2.21
2.30
1.82
Interest Cover
2.35
2.61
1.90
1.05
14.40
7.88
2.21
1.12
-0.40
-0.39

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.