Nifty
Sensex
:
:
14529.15
49099.99
-568.20 (-3.76%)
-1939.32 (-3.80%)

Consumer Food

Rating :
57/99

BSE: 532143 | NSE: SKMEGGPROD

50.55
26-Feb-2021
  • Open
  • High
  • Low
  • Previous Close
  •  50.75
  •  51.80
  •  50.10
  •  50.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  43562
  •  22.16
  •  68.00
  •  20.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 132.70
  • 9.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 178.80
  • 0.99%
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.09%
  • 0.73%
  • 35.60%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.58%

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
  • 21.48
  • 21.48
  • 21.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.96
  • 1.96
  • 1.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.08
  • 9.08
  • 8.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
72.37
86.27
-16.11%
72.22
74.65
-3.26%
63.11
76.21
-17.19%
75.88
79.80
-4.91%
Expenses
67.80
88.60
-23.48%
67.63
75.58
-10.52%
58.71
77.48
-24.23%
70.85
79.53
-10.91%
EBITDA
4.57
-2.33
-
4.59
-0.93
-
4.40
-1.27
-
5.03
0.27
1,762.96%
EBIDTM
6.31%
-2.70%
6.36%
-1.25%
6.97%
-1.67%
6.63%
0.34%
Other Income
2.30
5.33
-56.85%
5.75
7.00
-17.86%
2.54
4.89
-48.06%
3.62
6.56
-44.82%
Interest
0.68
0.80
-15.00%
0.74
0.70
5.71%
0.69
0.67
2.99%
3.95
2.18
81.19%
Depreciation
1.68
1.80
-6.67%
1.67
1.69
-1.18%
1.74
1.65
5.45%
1.82
1.66
9.64%
PBT
4.51
0.40
1,027.50%
7.93
3.68
115.49%
4.51
1.30
246.92%
2.88
2.99
-3.68%
Tax
0.93
0.10
830.00%
2.60
0.91
185.71%
1.38
0.32
331.25%
1.53
-1.16
-
PAT
3.58
0.30
1,093.33%
5.33
2.77
92.42%
3.13
0.98
219.39%
1.35
4.15
-67.47%
PATM
4.95%
0.35%
7.38%
3.71%
4.96%
1.29%
1.78%
5.20%
EPS
1.46
0.02
7,200.00%
2.13
0.93
129.03%
1.25
0.28
346.43%
0.55
1.06
-48.11%

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
283.58
313.01
334.51
317.62
232.18
302.93
290.08
263.49
215.15
142.50
126.11
Net Sales Growth
-10.52%
-6.43%
5.32%
36.80%
-23.36%
4.43%
10.09%
22.47%
50.98%
13.00%
 
Cost Of Goods Sold
214.59
245.49
259.65
262.62
189.08
198.72
193.00
177.56
139.07
116.47
86.02
Gross Profit
68.99
67.51
74.86
55.00
43.10
104.21
97.09
85.93
76.08
26.03
40.08
GP Margin
24.33%
21.57%
22.38%
17.32%
18.56%
34.40%
33.47%
32.61%
35.36%
18.27%
31.78%
Total Expenditure
264.99
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
18.59
0.50
4.24
-3.94
-6.06
36.35
36.85
21.08
23.43
4.32
-3.06
EBITDA Margin
6.56%
0.16%
1.27%
-1.24%
-2.61%
12.00%
12.70%
8.00%
10.89%
3.03%
-2.43%
Other Income
14.21
20.84
13.64
19.79
23.35
13.72
16.70
10.18
8.26
0.00
6.44
Interest
6.06
6.12
4.37
5.12
5.00
2.64
5.11
8.44
11.85
11.67
9.09
Depreciation
6.91
6.95
6.49
6.13
12.04
12.08
13.31
12.63
18.45
9.01
6.97
PBT
19.83
8.26
7.03
4.60
0.24
35.36
35.13
10.19
1.39
-16.36
-12.67
Tax
6.44
2.85
1.18
3.29
-1.35
10.50
9.64
2.93
0.40
-5.45
-3.71
Tax Rate
32.48%
34.50%
16.79%
71.52%
-562.50%
29.69%
27.44%
28.75%
28.78%
33.31%
29.28%
PAT
13.39
5.39
5.88
1.25
1.62
24.53
25.44
7.19
1.00
-11.02
-9.02
PAT before Minority Interest
13.43
5.41
5.85
1.30
1.59
24.86
25.49
7.26
0.99
-10.91
-8.97
Minority Interest
0.04
-0.02
0.03
-0.05
0.03
-0.33
-0.05
-0.07
0.01
-0.11
-0.05
PAT Margin
4.72%
1.72%
1.76%
0.39%
0.70%
8.10%
8.77%
2.73%
0.46%
-7.73%
-7.15%
PAT Growth
63.29%
-8.33%
370.40%
-22.84%
-93.40%
-3.58%
253.82%
619.00%
-
-
 
EPS
5.09
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.