Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Consumer Food

Rating :
60/99

BSE: 532143 | NSE: SKMEGGPROD

43.20
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  45.30
  •  46.50
  •  42.65
  •  44.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  40410
  •  17.69
  •  56.45
  •  20.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 114.01
  • 15.75
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 133.23
  • 1.15%
  • 1.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.69%
  • 1.47%
  • 35.06%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.90
  • 2.89
  • 12.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.82
  • -24.60
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.75
  • -25.39
  • 53.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.68
  • 31.68
  • 30.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.95
  • 0.95
  • 0.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.52
  • 12.52
  • 11.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
63.11
76.21
-17.19%
75.88
0.00
0
86.27
88.43
-2.44%
74.65
93.84
-20.45%
Expenses
58.71
77.48
-24.23%
70.85
0.00
0
88.60
89.78
-1.31%
75.58
88.46
-14.56%
EBITDA
4.40
-1.27
-
5.03
0.00
0
-2.33
-1.35
-
-0.93
5.38
-
EBIDTM
6.97%
-1.67%
6.63%
0.00%
-2.70%
-1.53%
-1.25%
5.74%
Other Income
2.54
4.89
-48.06%
3.62
0.00
0
5.33
1.76
202.84%
7.00
0.54
1,196.30%
Interest
0.69
0.67
2.99%
3.95
0.00
0
0.80
0.98
-18.37%
0.70
0.62
12.90%
Depreciation
1.74
1.65
5.45%
1.82
0.00
0
1.80
1.63
10.43%
1.69
1.61
4.97%
PBT
4.51
1.30
246.92%
2.88
0.00
0
0.40
-2.20
-
3.68
3.70
-0.54%
Tax
1.38
0.32
331.25%
1.53
0.00
0
0.11
0.26
-57.69%
0.91
1.62
-43.83%
PAT
3.13
0.98
219.39%
1.35
0.00
0
0.29
-2.46
-
2.77
2.08
33.17%
PATM
4.96%
1.29%
1.78%
0.00%
0.34%
-2.78%
3.71%
2.22%
EPS
1.19
0.37
221.62%
0.51
0.00
0
0.11
-0.94
-
1.05
0.79
32.91%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
334.51
317.62
232.18
302.93
290.08
263.49
215.15
142.50
126.11
118.91
Net Sales Growth
-
5.32%
36.80%
-23.36%
4.43%
10.09%
22.47%
50.98%
13.00%
6.05%
 
Cost Of Goods Sold
-
259.65
262.62
189.08
198.72
193.00
177.56
139.07
116.47
86.02
70.43
Gross Profit
-
74.86
55.00
43.10
104.21
97.09
85.93
76.08
26.03
40.08
48.47
GP Margin
-
22.38%
17.32%
18.56%
34.40%
33.47%
32.61%
35.36%
18.27%
31.78%
40.76%
Total Expenditure
-
325.53
321.56
238.24
266.58
253.23
242.41
191.72
138.18
129.17
111.41
Power & Fuel Cost
-
12.86
12.12
11.18
13.76
13.36
10.83
10.82
0.00
7.47
7.02
% Of Sales
-
3.84%
3.82%
4.82%
4.54%
4.61%
4.11%
5.03%
0%
5.92%
5.90%
Employee Cost
-
14.18
12.13
13.33
16.48
14.29
8.93
7.21
5.99
6.15
5.98
% Of Sales
-
4.24%
3.82%
5.74%
5.44%
4.93%
3.39%
3.35%
4.20%
4.88%
5.03%
Manufacturing Exp.
-
15.47
12.64
10.59
20.71
19.17
18.74
16.34
0.00
17.93
14.31
% Of Sales
-
4.62%
3.98%
4.56%
6.84%
6.61%
7.11%
7.59%
0%
14.22%
12.03%
General & Admin Exp.
-
3.25
3.00
3.41
3.88
5.46
3.33
3.39
13.53
2.53
2.67
% Of Sales
-
0.97%
0.94%
1.47%
1.28%
1.88%
1.26%
1.58%
9.49%
2.01%
2.25%
Selling & Distn. Exp.
-
15.05
11.49
9.83
10.01
7.53
12.03
9.47
0.00
6.61
4.91
% Of Sales
-
4.50%
3.62%
4.23%
3.30%
2.60%
4.57%
4.40%
0%
5.24%
4.13%
Miscellaneous Exp.
-
5.07
7.57
0.81
3.01
0.44
10.99
5.42
2.18
2.45
4.91
% Of Sales
-
1.52%
2.38%
0.35%
0.99%
0.15%
4.17%
2.52%
1.53%
1.94%
5.11%
EBITDA
-
8.98
-3.94
-6.06
36.35
36.85
21.08
23.43
4.32
-3.06
7.50
EBITDA Margin
-
2.68%
-1.24%
-2.61%
12.00%
12.70%
8.00%
10.89%
3.03%
-2.43%
6.31%
Other Income
-
8.90
19.79
23.35
13.72
16.70
10.18
8.26
0.00
6.44
6.28
Interest
-
4.37
5.12
5.00
2.64
5.11
8.44
11.85
11.67
9.09
8.14
Depreciation
-
6.49
6.13
12.04
12.08
13.31
12.63
18.45
9.01
6.97
5.32
PBT
-
7.03
4.60
0.24
35.36
35.13
10.19
1.39
-16.36
-12.67
0.32
Tax
-
1.18
3.29
-1.35
10.50
9.64
2.93
0.40
-5.45
-3.71
-0.65
Tax Rate
-
16.79%
71.52%
-562.50%
29.69%
27.44%
28.75%
28.78%
33.31%
29.28%
-203.13%
PAT
-
5.88
1.25
1.62
24.53
25.44
7.19
1.00
-11.02
-9.02
0.97
PAT before Minority Interest
-
5.85
1.30
1.59
24.86
25.49
7.26
0.99
-10.91
-8.97
0.97
Minority Interest
-
0.03
-0.05
0.03
-0.33
-0.05
-0.07
0.01
-0.11
-0.05
0.00
PAT Margin
-
1.76%
0.39%
0.70%
8.10%
8.77%
2.73%
0.46%
-7.73%
-7.15%
0.82%
PAT Growth
-
370.40%
-22.84%
-93.40%
-3.58%
253.82%
619.00%
-
-
-
 
EPS
-
2.24
0.48
0.62
9.33
9.67
2.73
0.38
-4.19
-3.43
0.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
96.68
92.25
91.40
91.53
70.25
46.29
39.81
38.47
50.28
58.40
Share Capital
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
26.33
Total Reserves
70.35
65.92
65.07
65.20
43.92
19.96
13.48
12.14
23.95
32.07
Non-Current Liabilities
10.69
8.45
6.68
8.83
14.92
38.83
58.40
51.87
98.53
97.28
Secured Loans
3.56
0.00
0.11
0.52
0.01
18.35
35.78
49.98
81.48
83.00
Unsecured Loans
0.00
0.00
0.00
0.00
5.00
15.34
15.34
0.00
10.08
3.40
Long Term Provisions
0.55
0.78
0.45
0.35
0.28
0.40
0.48
0.32
0.00
0.00
Current Liabilities
74.86
79.95
73.93
67.86
65.48
64.01
61.49
77.05
22.17
20.29
Trade Payables
32.10
34.11
25.29
22.48
21.15
17.87
21.76
33.23
19.33
18.46
Other Current Liabilities
2.25
1.18
3.33
6.89
2.65
10.68
8.55
4.15
2.84
1.76
Short Term Borrowings
39.07
43.72
43.62
35.02
37.13
30.75
29.84
38.44
0.00
0.00
Short Term Provisions
1.45
0.93
1.69
3.48
4.55
4.70
1.35
1.24
0.00
0.07
Total Liabilities
182.70
181.09
172.44
168.83
150.93
149.36
159.86
167.56
171.05
175.98
Net Block
62.45
64.00
61.09
66.27
67.33
72.81
88.71
96.12
104.35
84.72
Gross Block
148.87
144.18
135.20
134.69
130.73
128.75
139.72
96.12
141.77
115.73
Accumulated Depreciation
86.42
80.18
74.12
68.43
63.41
55.94
51.01
0.00
37.42
31.00
Non Current Assets
70.28
68.30
66.82
71.14
71.21
75.95
92.33
106.63
105.54
106.58
Capital Work in Progress
4.89
1.50
2.68
1.40
0.34
0.00
0.12
0.00
0.00
21.85
Non Current Investment
0.79
1.18
1.18
1.18
1.18
1.18
0.00
0.00
1.18
0.00
Long Term Loans & Adv.
2.16
1.62
1.86
2.29
2.36
1.96
2.32
9.32
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
1.18
1.18
0.00
0.00
Current Assets
112.41
112.79
105.62
97.69
79.71
73.41
67.54
60.94
65.51
69.41
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
47.90
47.07
58.07
53.98
49.35
36.92
40.58
30.26
31.49
33.39
Sundry Debtors
25.45
27.25
19.91
16.64
16.39
15.25
10.11
14.44
12.13
16.71
Cash & Bank
24.31
21.71
17.52
19.38
5.92
8.31
5.08
4.89
2.63
3.57
Other Current Assets
14.74
5.20
2.42
0.88
8.05
12.93
11.77
11.34
19.26
15.74
Short Term Loans & Adv.
10.63
11.55
7.70
6.82
7.16
6.52
3.59
0.55
12.71
10.26
Net Current Assets
37.55
32.84
31.69
29.83
14.23
9.40
6.05
-16.12
43.34
49.12
Total Assets
182.69
181.09
172.44
168.83
150.92
149.36
159.87
167.57
171.05
175.99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
15.67
16.69
-4.35
30.08
36.62
26.66
10.76
5.82
2.20
-2.12
PBT
7.03
4.60
0.24
35.36
35.13
10.19
0.99
-10.91
-8.79
0.32
Adjustment
8.55
10.76
9.60
9.03
12.17
16.59
24.40
6.74
6.82
10.03
Changes in Working Capital
2.37
3.07
-13.70
-2.07
-6.01
-0.12
-14.63
9.99
4.22
-11.68
Cash after chg. in Working capital
17.95
18.44
-3.86
42.32
41.29
26.66
10.76
5.82
2.25
-1.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.27
-1.74
-0.49
-12.23
-4.67
0.00
0.00
0.00
-0.05
-0.80
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
-6.02
-7.37
-0.70
-6.40
-1.92
7.52
-10.96
-0.28
-4.69
-27.68
Net Fixed Assets
-8.08
-7.79
-1.77
-5.02
-2.32
11.09
-43.72
45.65
-4.20
-27.78
Net Investments
0.00
0.00
0.00
0.00
0.00
-1.19
0.00
1.19
-1.19
0.00
Others
2.06
0.42
1.07
-1.38
0.40
-2.38
32.76
-47.12
0.70
0.10
Cash from Financing Activity
-2.40
-5.22
-5.41
-10.23
-37.09
-30.95
0.38
-3.28
0.84
30.43
Net Cash Inflow / Outflow
7.25
4.10
-10.47
13.46
-2.39
3.23
0.18
2.26
-1.65
0.63
Opening Cash & Equivalents
-22.01
-26.11
-15.64
5.92
8.31
5.08
4.89
2.63
2.82
2.20
Closing Cash & Equivalent
-14.76
-22.01
-26.11
19.38
5.92
8.31
5.08
4.89
1.17
2.82

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
36.72
35.03
34.71
34.76
26.68
17.58
15.12
14.61
19.10
22.18
ROA
3.21%
0.74%
0.93%
15.55%
16.98%
4.70%
0.60%
-6.45%
-5.17%
0.62%
ROE
6.19%
1.42%
1.74%
30.73%
43.76%
16.86%
2.53%
-24.59%
-16.50%
1.68%
ROCE
8.25%
7.15%
3.99%
31.68%
34.80%
15.12%
10.40%
-3.49%
-2.50%
6.71%
Fixed Asset Turnover
2.28
2.27
1.72
2.28
2.24
1.96
1.82
1.20
0.98
1.13
Receivable days
28.76
27.10
28.72
19.90
19.91
17.56
20.82
34.02
41.73
40.08
Inventory Days
51.82
60.42
88.08
62.25
54.28
53.68
60.10
79.08
93.88
83.03
Payable days
37.47
35.36
34.10
29.24
26.02
31.03
46.81
73.46
55.37
42.90
Cash Conversion Cycle
43.10
52.15
82.70
52.91
48.16
40.21
34.11
39.64
80.24
80.21
Total Debt/Equity
0.45
0.48
0.48
0.39
0.60
1.57
2.21
2.30
1.82
1.48
Interest Cover
2.61
1.90
1.05
14.40
7.88
2.21
1.12
-0.40
-0.39
1.04

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.