Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Consumer Food

Rating :
62/99

BSE: 532143 | NSE: SKMEGGPROD

252.30
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  257.90
  •  259.95
  •  250.05
  •  257.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  158586
  •  401.32
  •  560.40
  •  165.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 678.66
  • 7.94
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 673.77
  • 0.97%
  • 2.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.11%
  • 1.51%
  • 32.82%
  • FII
  • DII
  • Others
  • 2.21%
  • 0.00%
  • 8.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.65
  • 14.62
  • 34.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.20
  • 102.43
  • 35.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.58
  • 66.80
  • 68.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.62
  • 15.02
  • 12.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.15
  • 1.93
  • 2.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.25
  • 6.85
  • 7.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
162.28
186.67
-13.07%
152.93
181.74
-15.85%
175.68
160.43
9.51%
210.23
132.94
58.14%
Expenses
151.74
143.23
5.94%
132.54
135.92
-2.49%
134.40
139.24
-3.48%
159.89
118.50
34.93%
EBITDA
10.54
43.44
-75.74%
20.39
45.82
-55.50%
41.28
21.19
94.81%
50.34
14.44
248.61%
EBIDTM
6.49%
23.27%
13.33%
25.21%
23.50%
13.21%
23.95%
10.86%
Other Income
9.27
3.31
180.06%
0.59
-4.67
-
-0.08
0.15
-
1.81
-1.35
-
Interest
2.58
3.77
-31.56%
2.79
1.77
57.63%
2.52
2.58
-2.33%
2.43
1.28
89.84%
Depreciation
3.20
2.70
18.52%
2.95
2.78
6.12%
2.71
2.65
2.26%
2.65
2.41
9.96%
PBT
14.03
40.28
-65.17%
15.24
36.60
-58.36%
35.97
16.11
123.28%
47.07
9.40
400.74%
Tax
3.98
10.41
-61.77%
3.67
9.39
-60.92%
9.08
4.26
113.15%
11.81
2.56
361.33%
PAT
10.05
29.87
-66.35%
11.57
27.21
-57.48%
26.89
11.85
126.92%
35.26
6.84
415.50%
PATM
6.19%
16.00%
7.57%
14.97%
15.31%
7.39%
16.77%
5.15%
EPS
3.82
11.28
-66.13%
4.45
10.32
-56.88%
10.79
4.62
133.55%
13.39
2.62
411.07%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
701.12
661.77
302.47
269.11
313.01
334.51
317.62
232.18
302.93
290.08
263.49
Net Sales Growth
5.94%
118.79%
12.40%
-14.03%
-6.43%
5.32%
36.80%
-23.36%
4.43%
10.09%
 
Cost Of Goods Sold
459.65
390.71
207.90
184.23
240.76
259.65
262.62
189.08
198.72
193.00
177.56
Gross Profit
241.47
271.06
94.56
84.88
72.24
74.86
55.00
43.10
104.21
97.09
85.93
GP Margin
34.44%
40.96%
31.26%
31.54%
23.08%
22.38%
17.32%
18.56%
34.40%
33.47%
32.61%
Total Expenditure
578.57
517.63
271.62
237.49
312.51
330.27
321.56
238.24
266.58
253.23
242.41
Power & Fuel Cost
-
19.92
11.93
9.61
11.89
12.86
12.12
11.18
13.76
13.36
10.83
% Of Sales
-
3.01%
3.94%
3.57%
3.80%
3.84%
3.82%
4.82%
4.54%
4.61%
4.11%
Employee Cost
-
24.68
16.96
15.53
16.24
14.19
12.13
13.33
16.48
14.29
8.93
% Of Sales
-
3.73%
5.61%
5.77%
5.19%
4.24%
3.82%
5.74%
5.44%
4.93%
3.39%
Manufacturing Exp.
-
40.72
19.10
14.74
18.62
15.11
12.64
10.59
20.71
19.17
18.74
% Of Sales
-
6.15%
6.31%
5.48%
5.95%
4.52%
3.98%
4.56%
6.84%
6.61%
7.11%
General & Admin Exp.
-
3.59
2.96
1.95
4.24
3.60
3.00
3.41
3.88
5.46
3.33
% Of Sales
-
0.54%
0.98%
0.72%
1.35%
1.08%
0.94%
1.47%
1.28%
1.88%
1.26%
Selling & Distn. Exp.
-
33.34
12.08
10.33
13.12
15.05
11.49
9.83
10.01
7.53
12.03
% Of Sales
-
5.04%
3.99%
3.84%
4.19%
4.50%
3.62%
4.23%
3.30%
2.60%
4.57%
Miscellaneous Exp.
-
4.66
0.69
1.10
7.64
9.80
7.57
0.81
3.01
0.44
12.03
% Of Sales
-
0.70%
0.23%
0.41%
2.44%
2.93%
2.38%
0.35%
0.99%
0.15%
4.17%
EBITDA
122.55
144.14
30.85
31.62
0.50
4.24
-3.94
-6.06
36.35
36.85
21.08
EBITDA Margin
17.48%
21.78%
10.20%
11.75%
0.16%
1.27%
-1.24%
-2.61%
12.00%
12.70%
8.00%
Other Income
11.59
1.28
7.84
13.27
20.84
13.64
19.79
23.35
13.72
16.70
10.18
Interest
10.32
9.41
3.84
3.86
6.12
4.37
5.12
5.00
2.64
5.11
8.44
Depreciation
11.51
33.62
24.22
20.68
6.95
6.49
6.13
12.04
12.08
13.31
12.63
PBT
112.31
102.39
10.64
20.33
8.26
7.03
4.60
0.24
35.36
35.13
10.19
Tax
28.54
26.54
2.93
4.35
2.85
1.18
3.29
-1.35
10.50
9.64
2.93
Tax Rate
25.41%
25.92%
27.54%
21.40%
34.50%
16.79%
71.52%
-562.50%
29.69%
27.44%
28.75%
PAT
83.77
75.93
7.41
15.95
5.39
5.88
1.25
1.62
24.53
25.44
7.19
PAT before Minority Interest
83.80
75.99
7.39
15.99
5.41
5.85
1.30
1.59
24.86
25.49
7.26
Minority Interest
0.03
-0.06
0.02
-0.04
-0.02
0.03
-0.05
0.03
-0.33
-0.05
-0.07
PAT Margin
11.95%
11.47%
2.45%
5.93%
1.72%
1.76%
0.39%
0.70%
8.10%
8.77%
2.73%
PAT Growth
10.56%
924.70%
-53.54%
195.92%
-8.33%
370.40%
-22.84%
-93.40%
-3.58%
253.82%
 
EPS
31.85
28.87
2.82
6.06
2.05
2.24
0.48
0.62
9.33
9.67
2.73

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
194.66
119.99
114.61
99.60
96.68
92.25
91.40
91.53
70.25
46.29
Share Capital
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
Total Reserves
168.33
93.66
88.28
73.27
70.35
65.92
65.07
65.20
43.92
19.96
Non-Current Liabilities
29.09
15.10
14.47
11.42
12.34
8.45
6.68
8.83
14.92
38.83
Secured Loans
13.47
4.34
1.47
2.59
3.56
0.00
0.11
0.52
0.01
18.35
Unsecured Loans
0.58
0.00
0.00
1.68
1.65
0.00
0.00
0.00
5.00
15.34
Long Term Provisions
0.25
0.25
0.43
0.59
0.55
0.78
0.45
0.35
0.28
0.40
Current Liabilities
114.42
97.01
80.01
92.50
73.22
79.95
73.93
67.86
65.48
64.01
Trade Payables
24.40
14.73
17.70
25.53
30.45
34.11
25.29
22.48
21.15
17.87
Other Current Liabilities
13.19
7.66
6.98
3.18
2.25
1.18
3.33
6.89
2.65
10.68
Short Term Borrowings
72.40
72.82
53.17
62.86
39.07
43.72
43.62
35.02
37.13
30.75
Short Term Provisions
4.44
1.79
2.16
0.93
1.45
0.93
1.69
3.48
4.55
4.70
Total Liabilities
338.83
232.68
209.59
203.98
182.71
181.09
172.44
168.83
150.93
149.36
Net Block
75.14
70.39
69.40
64.66
62.45
64.00
61.09
66.27
67.33
72.81
Gross Block
196.63
181.35
170.90
157.97
148.87
144.18
135.20
134.69
130.73
128.75
Accumulated Depreciation
121.49
110.95
101.50
93.31
86.42
80.18
74.12
68.43
63.41
55.94
Non Current Assets
101.54
74.03
74.73
69.46
70.28
68.30
66.82
71.14
71.21
75.95
Capital Work in Progress
23.66
1.18
2.27
2.57
4.89
1.50
2.68
1.40
0.34
0.00
Non Current Investment
0.30
0.16
0.47
0.09
0.79
1.18
1.18
1.18
1.18
1.18
Long Term Loans & Adv.
2.45
2.29
2.59
2.14
2.16
1.62
1.86
2.29
2.36
1.96
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
237.29
158.66
134.87
134.52
112.41
112.79
105.62
97.69
79.71
73.41
Current Investments
4.04
15.47
15.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
118.78
92.84
79.56
75.28
47.90
47.07
58.07
53.98
49.35
36.92
Sundry Debtors
37.90
25.41
16.35
24.04
25.45
27.25
19.91
16.64
16.39
15.25
Cash & Bank
58.95
20.02
11.19
22.01
24.31
21.71
17.52
19.38
5.92
8.31
Other Current Assets
17.62
0.45
0.76
4.90
14.74
16.75
10.12
7.70
8.05
12.93
Short Term Loans & Adv.
17.22
4.47
11.71
8.30
10.63
11.55
7.70
6.82
7.16
6.52
Net Current Assets
122.87
61.65
54.86
42.02
39.19
32.84
31.69
29.83
14.23
9.40
Total Assets
338.83
232.69
209.60
203.98
182.69
181.09
172.44
168.83
150.92
149.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
60.15
1.89
25.62
-11.96
14.03
16.69
-4.35
30.08
36.62
26.66
PBT
102.53
10.33
20.70
7.56
7.03
4.60
0.24
35.36
35.13
10.19
Adjustment
18.86
12.51
11.86
12.40
8.55
10.76
9.60
9.03
12.17
16.59
Changes in Working Capital
-34.68
-18.02
-1.45
-29.00
0.72
3.07
-13.70
-2.07
-6.01
-0.12
Cash after chg. in Working capital
86.71
4.81
31.11
-9.03
16.30
18.44
-3.86
42.32
41.29
26.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.56
-2.93
-5.49
-2.93
-2.27
-1.74
-0.49
-12.23
-4.67
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
-15.87
-8.02
-17.01
-5.48
-6.02
-7.37
-0.70
-6.40
-1.92
7.52
Net Fixed Assets
-37.77
-9.35
-12.61
-6.78
-8.08
-7.79
-1.77
-5.02
-2.32
11.09
Net Investments
11.43
-0.17
-15.30
0.00
0.00
0.00
0.00
0.00
0.00
-1.19
Others
10.47
1.50
10.90
1.30
2.06
0.42
1.07
-1.38
0.40
-2.38
Cash from Financing Activity
-4.93
-4.69
-9.74
-8.65
-0.75
-5.22
-5.41
-10.23
-37.09
-30.95
Net Cash Inflow / Outflow
39.35
-10.83
-1.13
-26.09
7.25
4.10
-10.47
13.46
-2.39
3.23
Opening Cash & Equivalents
-52.81
-41.98
-40.85
-14.76
-22.01
-26.11
-15.64
5.92
8.31
5.08
Closing Cash & Equivalent
-13.46
-52.81
-41.98
-40.85
-14.76
-22.01
-26.11
19.38
5.92
8.31

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
73.93
45.57
43.53
37.83
36.72
35.03
34.71
34.76
26.68
17.58
ROA
26.59%
3.34%
7.73%
2.80%
3.21%
0.74%
0.93%
15.55%
16.98%
4.70%
ROE
48.30%
6.30%
14.93%
5.51%
6.19%
1.42%
1.74%
30.73%
43.76%
16.86%
ROCE
46.45%
7.66%
14.31%
9.29%
8.20%
7.15%
3.99%
31.68%
34.80%
15.12%
Fixed Asset Turnover
3.50
1.72
1.64
2.04
2.28
2.27
1.72
2.28
2.24
1.96
Receivable days
17.46
25.19
27.39
28.85
28.76
27.10
28.72
19.90
19.91
17.56
Inventory Days
58.36
104.02
105.00
71.82
51.82
60.42
88.08
62.25
54.28
53.68
Payable days
18.28
28.47
42.83
31.49
36.58
35.36
34.10
29.24
26.02
31.03
Cash Conversion Cycle
57.54
100.74
89.56
69.18
43.99
52.15
82.70
52.91
48.16
40.21
Total Debt/Equity
0.45
0.66
0.49
0.68
0.47
0.48
0.48
0.39
0.60
1.57
Interest Cover
11.90
3.69
6.27
2.35
2.61
1.90
1.05
14.40
7.88
2.21

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.