Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Consumer Food

Rating :
45/99

BSE: 532143 | NSE: SKMEGGPROD

68.20
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  69.60
  •  70.10
  •  68.00
  •  69.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  60859
  •  41.82
  •  99.50
  •  42.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 180.23
  • 15.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 224.78
  • 1.46%
  • 1.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.30%
  • 1.02%
  • 37.52%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 6.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.56
  • 3.00
  • -6.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.64
  • -
  • 36.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 58.00
  • 39.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.83
  • 20.15
  • 17.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.91
  • 1.84
  • 1.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.79
  • 8.94
  • 6.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
64.80
72.22
-10.27%
82.52
63.11
30.76%
61.40
75.88
-19.08%
72.37
86.27
-16.11%
Expenses
63.08
67.63
-6.73%
76.17
58.71
29.74%
54.49
70.85
-23.09%
67.80
88.60
-23.48%
EBITDA
1.72
4.59
-62.53%
6.35
4.40
44.32%
6.91
5.03
37.38%
4.57
-2.33
-
EBIDTM
2.65%
6.36%
7.70%
6.97%
11.25%
6.63%
6.31%
-2.70%
Other Income
3.22
5.75
-44.00%
0.90
2.54
-64.57%
2.35
3.62
-35.08%
2.30
5.33
-56.85%
Interest
0.92
0.74
24.32%
0.56
0.69
-18.84%
1.75
3.95
-55.70%
0.68
0.80
-15.00%
Depreciation
3.01
1.67
80.24%
1.58
1.74
-9.20%
4.12
1.82
126.37%
1.68
1.80
-6.67%
PBT
1.01
7.93
-87.26%
5.11
4.51
13.30%
3.39
2.88
17.71%
4.51
0.40
1,027.50%
Tax
0.12
2.60
-95.38%
1.42
1.38
2.90%
-0.58
1.52
-
0.93
0.10
830.00%
PAT
0.89
5.33
-83.30%
3.69
3.13
17.89%
3.97
1.36
191.91%
3.58
0.30
1,093.33%
PATM
1.37%
7.38%
4.47%
4.96%
6.47%
1.79%
4.95%
0.35%
EPS
0.22
2.13
-89.67%
1.41
1.25
12.80%
1.36
0.55
147.27%
1.46
0.02
7,200.00%

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
281.09
269.11
313.01
334.51
317.62
232.18
302.93
290.08
263.49
215.15
142.50
Net Sales Growth
-5.51%
-14.03%
-6.43%
5.32%
36.80%
-23.36%
4.43%
10.09%
22.47%
50.98%
 
Cost Of Goods Sold
213.14
184.23
240.76
259.65
262.62
189.08
198.72
193.00
177.56
139.07
116.47
Gross Profit
67.95
84.88
72.24
74.86
55.00
43.10
104.21
97.09
85.93
76.08
26.03
GP Margin
24.17%
31.54%
23.08%
22.38%
17.32%
18.56%
34.40%
33.47%
32.61%
35.36%
18.27%
Total Expenditure
261.54
248.98
312.51
330.27
321.56
238.24
266.58
253.23
242.41
191.72
138.18
Power & Fuel Cost
-
9.61
11.89
12.86
12.12
11.18
13.76
13.36
10.83
10.82
0.00
% Of Sales
-
3.57%
3.80%
3.84%
3.82%
4.82%
4.54%
4.61%
4.11%
5.03%
0%
Employee Cost
-
15.53
16.24
14.19
12.13
13.33
16.48
14.29
8.93
7.21
5.99
% Of Sales
-
5.77%
5.19%
4.24%
3.82%
5.74%
5.44%
4.93%
3.39%
3.35%
4.20%
Manufacturing Exp.
-
14.52
18.62
15.11
12.64
10.59
20.71
19.17
18.74
16.34
0.00
% Of Sales
-
5.40%
5.95%
4.52%
3.98%
4.56%
6.84%
6.61%
7.11%
7.59%
0%
General & Admin Exp.
-
2.18
4.24
3.60
3.00
3.41
3.88
5.46
3.33
3.39
13.53
% Of Sales
-
0.81%
1.35%
1.08%
0.94%
1.47%
1.28%
1.88%
1.26%
1.58%
9.49%
Selling & Distn. Exp.
-
10.33
13.12
15.05
11.49
9.83
10.01
7.53
12.03
9.47
0.00
% Of Sales
-
3.84%
4.19%
4.50%
3.62%
4.23%
3.30%
2.60%
4.57%
4.40%
0%
Miscellaneous Exp.
-
12.59
7.64
9.80
7.57
0.81
3.01
0.44
10.99
5.42
0.00
% Of Sales
-
4.68%
2.44%
2.93%
2.38%
0.35%
0.99%
0.15%
4.17%
2.52%
1.53%
EBITDA
19.55
20.13
0.50
4.24
-3.94
-6.06
36.35
36.85
21.08
23.43
4.32
EBITDA Margin
6.96%
7.48%
0.16%
1.27%
-1.24%
-2.61%
12.00%
12.70%
8.00%
10.89%
3.03%
Other Income
8.77
13.27
20.84
13.64
19.79
23.35
13.72
16.70
10.18
8.26
0.00
Interest
3.91
3.86
6.12
4.37
5.12
5.00
2.64
5.11
8.44
11.85
11.67
Depreciation
10.39
9.20
6.95
6.49
6.13
12.04
12.08
13.31
12.63
18.45
9.01
PBT
14.02
20.33
8.26
7.03
4.60
0.24
35.36
35.13
10.19
1.39
-16.36
Tax
1.89
4.35
2.85
1.18
3.29
-1.35
10.50
9.64
2.93
0.40
-5.45
Tax Rate
13.48%
21.40%
34.50%
16.79%
71.52%
-562.50%
29.69%
27.44%
28.75%
28.78%
33.31%
PAT
12.13
15.95
5.39
5.88
1.25
1.62
24.53
25.44
7.19
1.00
-11.02
PAT before Minority Interest
12.04
15.99
5.41
5.85
1.30
1.59
24.86
25.49
7.26
0.99
-10.91
Minority Interest
-0.09
-0.04
-0.02
0.03
-0.05
0.03
-0.33
-0.05
-0.07
0.01
-0.11
PAT Margin
4.32%
5.93%
1.72%
1.76%
0.39%
0.70%
8.10%
8.77%
2.73%
0.46%
-7.73%
PAT Growth
19.86%
195.92%
-8.33%
370.40%
-22.84%
-93.40%
-3.58%
253.82%
619.00%
-
 
EPS
4.61
6.06
2.05
2.24
0.48
0.62
9.33
9.67
2.73
0.38
-4.19

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
114.61
99.60
96.68
92.25
91.40
91.53
70.25
46.29
39.81
38.47
Share Capital
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
Total Reserves
88.28
73.27
70.35
65.92
65.07
65.20
43.92
19.96
13.48
12.14
Non-Current Liabilities
14.47
11.42
12.34
8.45
6.68
8.83
14.92
38.83
58.40
51.87
Secured Loans
1.47
2.59
3.56
0.00
0.11
0.52
0.01
18.35
35.78
49.98
Unsecured Loans
0.00
1.68
1.65
0.00
0.00
0.00
5.00
15.34
15.34
0.00
Long Term Provisions
0.43
0.59
0.55
0.78
0.45
0.35
0.28
0.40
0.48
0.32
Current Liabilities
80.01
92.50
73.22
79.95
73.93
67.86
65.48
64.01
61.49
77.05
Trade Payables
17.70
25.53
30.45
34.11
25.29
22.48
21.15
17.87
21.76
33.23
Other Current Liabilities
6.98
3.18
2.25
1.18
3.33
6.89
2.65
10.68
8.55
4.15
Short Term Borrowings
53.17
62.86
39.07
43.72
43.62
35.02
37.13
30.75
29.84
38.44
Short Term Provisions
2.16
0.93
1.45
0.93
1.69
3.48
4.55
4.70
1.35
1.24
Total Liabilities
209.59
203.98
182.71
181.09
172.44
168.83
150.93
149.36
159.86
167.56
Net Block
69.40
64.66
62.45
64.00
61.09
66.27
67.33
72.81
88.71
96.12
Gross Block
170.90
157.97
148.87
144.18
135.20
134.69
130.73
128.75
139.72
96.12
Accumulated Depreciation
101.50
93.31
86.42
80.18
74.12
68.43
63.41
55.94
51.01
0.00
Non Current Assets
74.73
69.46
70.28
68.30
66.82
71.14
71.21
75.95
92.33
106.63
Capital Work in Progress
2.27
2.57
4.89
1.50
2.68
1.40
0.34
0.00
0.12
0.00
Non Current Investment
0.47
0.09
0.79
1.18
1.18
1.18
1.18
1.18
0.00
0.00
Long Term Loans & Adv.
2.59
2.14
2.16
1.62
1.86
2.29
2.36
1.96
2.32
9.32
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.18
1.18
Current Assets
134.87
134.52
112.41
112.79
105.62
97.69
79.71
73.41
67.54
60.94
Current Investments
15.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
79.56
75.28
47.90
47.07
58.07
53.98
49.35
36.92
40.58
30.26
Sundry Debtors
16.35
24.04
25.45
27.25
19.91
16.64
16.39
15.25
10.11
14.44
Cash & Bank
11.19
22.01
24.31
21.71
17.52
19.38
5.92
8.31
5.08
4.89
Other Current Assets
12.47
4.90
4.11
5.20
10.12
7.70
8.05
12.93
11.77
11.34
Short Term Loans & Adv.
11.73
8.30
10.63
11.55
7.70
6.82
7.16
6.52
3.59
0.55
Net Current Assets
54.86
42.02
39.19
32.84
31.69
29.83
14.23
9.40
6.05
-16.12
Total Assets
209.60
203.98
182.69
181.09
172.44
168.83
150.92
149.36
159.87
167.57

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
25.74
-11.96
14.03
16.69
-4.35
30.08
36.62
26.66
10.76
5.82
PBT
20.70
7.56
7.03
4.60
0.24
35.36
35.13
10.19
0.99
-10.91
Adjustment
11.86
12.40
8.55
10.76
9.60
9.03
12.17
16.59
24.40
6.74
Changes in Working Capital
-1.33
-29.00
0.72
3.07
-13.70
-2.07
-6.01
-0.12
-14.63
9.99
Cash after chg. in Working capital
31.23
-9.03
16.30
18.44
-3.86
42.32
41.29
26.66
10.76
5.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.49
-2.93
-2.27
-1.74
-0.49
-12.23
-4.67
0.00
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
-17.01
-5.48
-6.02
-7.37
-0.70
-6.40
-1.92
7.52
-10.96
-0.28
Net Fixed Assets
-12.61
-6.78
-8.08
-7.79
-1.77
-5.02
-2.32
11.09
-43.72
45.65
Net Investments
-15.30
0.00
0.00
0.00
0.00
0.00
0.00
-1.19
0.00
1.19
Others
10.90
1.30
2.06
0.42
1.07
-1.38
0.40
-2.38
32.76
-47.12
Cash from Financing Activity
-9.86
-8.65
-0.75
-5.22
-5.41
-10.23
-37.09
-30.95
0.38
-3.28
Net Cash Inflow / Outflow
-1.13
-26.09
7.25
4.10
-10.47
13.46
-2.39
3.23
0.18
2.26
Opening Cash & Equivalents
-40.85
-14.76
-22.01
-26.11
-15.64
5.92
8.31
5.08
4.89
2.63
Closing Cash & Equivalent
-41.98
-40.85
-14.76
-22.01
-26.11
19.38
5.92
8.31
5.08
4.89

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.)
43.53
37.83
36.72
35.03
34.71
34.76
26.68
17.58
15.12
14.61
ROA
7.73%
2.80%
3.21%
0.74%
0.93%
15.55%
16.98%
4.70%
0.60%
-6.45%
ROE
14.93%
5.51%
6.19%
1.42%
1.74%
30.73%
43.76%
16.86%
2.53%
-24.59%
ROCE
14.31%
9.29%
8.20%
7.15%
3.99%
31.68%
34.80%
15.12%
10.40%
-3.49%
Fixed Asset Turnover
1.64
2.04
2.28
2.27
1.72
2.28
2.24
1.96
1.82
1.20
Receivable days
27.39
28.85
28.76
27.10
28.72
19.90
19.91
17.56
20.82
34.02
Inventory Days
105.00
71.82
51.82
60.42
88.08
62.25
54.28
53.68
60.10
79.08
Payable days
32.41
31.49
36.58
35.36
34.10
29.24
26.02
31.03
46.81
73.46
Cash Conversion Cycle
99.98
69.18
43.99
52.15
82.70
52.91
48.16
40.21
34.11
39.64
Total Debt/Equity
0.49
0.68
0.47
0.48
0.48
0.39
0.60
1.57
2.21
2.30
Interest Cover
6.27
2.35
2.61
1.90
1.05
14.40
7.88
2.21
1.12
-0.40

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.