No Record Found
sector: FMCG
as on 4/22/2021 3:34:57 PM
₹ 99.6 -0.10 -0.10No Record Found
Invest wise with Expert advice
Get better recommendations Make better investments.
Get better recommendations Make better investments.
By continuing, I accept the Terms & Conditions and agree to receive communication on Whatsapp
Demat Account
Trading Account
PROMOTER - TOTAL50.10%
Indian: 50.10%
Foreign: 0%
NON-PROMOTER - TOTAL 49.90%
Institutions: 2.68%
Non-Institutions: 47.22%
CUSTODIES - 0.00%
Custodies: 0.00%
Y/e 31 Mar( In .Cr) | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Revenue | 533.09 | 1554.01 | 1409.87 | 1167.70 |
yoy growth (%) | (65.70) | 10.22 | 20.74 | 16.38 |
Raw materials | (553.66) | (1,212.04) | (1,135.83) | (928.35) |
As % of sales | 103.86 | 77.99 | 80.56 | 79.50 |
Employee costs | (6.31) | (43.50) | (34.69) | (28.26) |
As % of sales | 1.18 | 2.80 | 2.46 | 2.42 |
Other costs | (119.30) | (164.97) | (112.55) | (95.84) |
As % of sales | 22.38 | 10.62 | 7.98 | 8.21 |
Operating profit | (146.18) | 133.51 | 126.79 | 115.25 |
OPM | (27.42) | 8.59 | 8.99 | 9.87 |
Depreciation | (0.20) | (49.07) | (43.20) | (39.57) |
Interest expense | (0.30) | (33.43) | (29.43) | (40.52) |
Other income | 59.88 | 2.65 | 1.26 | 1.47 |
Profit before tax | (86.80) | 53.66 | 55.42 | 36.62 |
Taxes | (22.38) | (6.39) | (27.39) | (13.47) |
Tax rate | 25.78 | (11.90) | (49.42) | (36.79) |
Minorities and other | -- | -- | -- | -- |
Adj. profit | (109.18) | 47.27 | 28.03 | 23.15 |
Exceptional items | -- | -- | 18.91 | -- |
Net profit | (109.18) | 47.27 | 46.94 | 23.15 |
yoy growth (%) | (330.95) | 0.71 | 102.78 | (10.93) |
NPM | (20.48) | 3.04 | 3.33 | 1.98 |
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Equity capital | 97.68 | 97.68 | 97.68 | 97.68 |
Preference capital | -- | -- | -- | -- |
Reserves | 373.03 | 682.34 | 633.18 | 590.54 |
Net worth | 470.71 | 780.02 | 730.86 | 688.22 |
Minority interest | -- | -- | -- | -- |
Debt | -- | -- | 207.35 | 358.30 |
Deferred tax liabilities (net) | -- | 8.27 | 47.94 | 42.62 |
Total liabilities | 470.71 | 788.29 | 986.15 | 1089.14 |
Fixed assets | 2.31 | -- | 453.82 | 441.53 |
Intangible assets | -- | -- | -- | -- |
Investments | -- | -- | -- | -- |
Deferred tax asset (net) | -- | 14.52 | 35.55 | 26.75 |
Net working capital | (478.42) | 765.75 | 368.24 | 455.26 |
Inventories | 1.57 | 0.24 | 132.41 | 133.25 |
Inventory Days | 1.07 | -- | 31.10 | 34.50 |
Sundry debtors | 145.88 | 0.50 | 222.09 | 271.11 |
Debtor days | 99.88 | -- | 52.16 | 70.19 |
Other current assets | 1668.28 | 1440.44 | 106.27 | 137.12 |
Sundry creditors | (155.56) | (13) | (76.23) | (63.37) |
Creditor days | 106.51 | -- | 17.91 | 16.41 |
Other current liabilities | (2,138.59) | (662.43) | (16.30) | (22.85) |
Cash | 946.81 | 8.01 | 128.53 | 165.58 |
Total assets | 470.70 | 788.28 | 986.14 | 1089.12 |
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Profit before tax | (86.80) | 53.66 | 55.42 | 36.62 |
Depreciation | (0.20) | (49.07) | (43.20) | (39.57) |
Tax paid | (22.38) | (6.39) | (27.39) | (13.47) |
Working capital 27,893 | 219.62 | 113.35 | -- | (113.35) |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 110.24 | 111.55 | (15.17) | (129.77) |
Capital expenditure | (425.14) | 121.07 | -- | (121.07) |
Free cash flow | (314.90) | 232.62 | (15.17) | (250.84) |
Equity raised | 788.67 | 1133.87 | 1138.04 | 1161.90 |
Investments | (0.07) | (0.06) | -- | 0.06 |
Debt financing/disposal | (370.22) | 49.19 | -- | (49.19) |
Dividends paid | -- | -- | 3.91 | 3.91 |
Net in cash | 103.48 | 1415.62 | 1126.78 | 865.84 |
Y/e 31 Mar | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | -65.696 | 10.224 | 20.739 | 16.379 |
Op profit growth | -209.49 | 5.303 | 10.015 | 11.339 |
EBIT growth | -199.327 | 2.639 | 9.989 | 10.078 |
Net profit growth | -330.95 | 0.709 | 102.778 | -10.925 |
Profitability ratios (%) | ||||
OPM | -27.422 | 8.592 | 8.993 | 9.87 |
EBIT margin | -16.227 | 5.604 | 6.018 | 6.607 |
Net profit margin | -20.481 | 3.042 | 3.33 | 1.983 |
RoCE | -11.876 | 8.393 | 8.837 | 9.564 |
RoNW | -4.543 | 1.666 | 1.76 | 1.161 |
RoA | -3.747 | 1.139 | 1.222 | 0.717 |
Per share ratios (₹) | ||||
EPS | -11.18 | 4.84 | 4.81 | 2.37 |
Dividend per share | 0 | 0 | 0.4 | 0.4 |
Cash EPS | -11.199 | -0.184 | 0.383 | -1.681 |
Book value per share | -11.876 | 8.393 | 8.837 | 9.564 |
Valuation ratios | ||||
P/E | -4.87 | 30.961 | 25.291 | 46.287 |
P/CEPS | -4.862 | -814.829 | 317.675 | -65.267 |
P/B | 1.13 | 2.003 | 1.727 | 1.66 |
EV/EBIDTA | 4.808 | 11.328 | 10.784 | 10.433 |
Payout (%) | ||||
Dividend payout | 0 | 0 | 8.323 | 16.877 |
Tax payout | 25.78 | -11.902 | -49.424 | -36.791 |
Liquidity ratios | ||||
Debtor days | 125.972 | 57.92 | 64.391 | 67.944 |
Inventory days | 45.867 | 31.199 | 28.628 | 23.655 |
Creditor days | -62.275 | -17.935 | -17.081 | -21.582 |
Leverage ratios | ||||
Interest coverage | 289.508 | -2.605 | -2.883 | -1.904 |
Net debt / equity | -2.011 | 0.108 | 0.28 | 0.226 |
Net debt / op. profit | 6.477 | 0.59 | 1.52 | 1.268 |
Cost breakup (₹) | ||||
Material costs | -103.86 | -77.994 | -80.563 | -79.502 |
Employee costs | -1.184 | -2.799 | -2.46 | -2.42 |
Other costs | -22.379 | -10.615 | -7.983 | -8.208 |
Particulars ( Rupees In Crores.) | -- | -- | -- | -- | -- |
---|---|---|---|---|---|
Gross Sales | -- | -- | -- | -- | |
Excise Duty | -- | -- | -- | -- | |
Net Sales | -- | -- | -- | -- | |
Other Operating Income | -- | -- | -- | -- | |
Other Income | -- | -- | -- | -- | |
Total Income | -- | -- | -- | -- | |
Total Expenditure ** | -- | -- | -- | -- | |
PBIDT | -- | -- | -- | -- | |
Interest | -- | -- | -- | -- | |
PBDT | -- | -- | -- | -- | |
Depreciation | -- | -- | -- | -- | |
Minority Interest Before NP | -- | -- | -- | -- | |
Tax | -- | -- | -- | -- | |
Deferred Tax | -- | -- | -- | -- | |
Reported Profit After Tax | -- | -- | -- | -- | |
Minority Interest After NP | -- | -- | -- | -- | |
Net Profit after Minority Interest | -- | -- | -- | -- | |
Extra-ordinary Items | -- | -- | -- | -- | |
Adjusted Profit After Extra-ordinary item | -- | -- | -- | -- | |
EPS (Unit Curr.) | -- | -- | -- | -- | |
Book Value (Unit Curr.) | -- | -- | -- | -- | |
Dividend (%) | -- | -- | -- | -- | |
Equity | -- | -- | -- | -- | |
Public Shareholding (Number) | -- | -- | -- | -- | |
Public Shareholding (%) | -- | -- | -- | -- | |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | |
Non Encumbered - No. of Shares | -- | -- | -- | -- | |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | |
PBIDTM(%) | -- | -- | -- | -- | |
PBDTM(%) | -- | -- | -- | -- | |
PATM(%) | -- | -- | -- | -- |
No Record Found
Particulars ( Rupees In Crores.) | -- | -- | -- | -- | -- |
---|---|---|---|---|---|
Gross Sales | -- | -- | -- | -- | |
Excise Duty | -- | -- | -- | -- | |
Net Sales | -- | -- | -- | -- | |
Other Operating Income | -- | -- | -- | -- | |
Other Income | -- | -- | -- | -- | |
Total Income | -- | -- | -- | -- | |
Total Expenditure ** | -- | -- | -- | -- | |
PBIDT | -- | -- | -- | -- | |
Interest | -- | -- | -- | -- | |
PBDT | -- | -- | -- | -- | |
Depreciation | -- | -- | -- | -- | |
Minority Interest Before NP | -- | -- | -- | -- | |
Tax | -- | -- | -- | -- | |
Deferred Tax | -- | -- | -- | -- | |
Reported Profit After Tax | -- | -- | -- | -- | |
Minority Interest After NP | -- | -- | -- | -- | |
Net Profit after Minority Interest | -- | -- | -- | -- | |
Extra-ordinary Items | -- | -- | -- | -- | |
Adjusted Profit After Extra-ordinary item | -- | -- | -- | -- | |
EPS (Unit Curr.) | -- | -- | -- | -- | |
Book Value (Unit Curr.) | -- | -- | -- | -- | |
Dividend (%) | -- | -- | -- | -- | |
Equity | -- | -- | -- | -- | |
Public Shareholding (Number) | -- | -- | -- | -- | |
Public Shareholding (%) | -- | -- | -- | -- | |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | |
Non Encumbered - No. of Shares | -- | -- | -- | -- | |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | |
PBIDTM(%) | -- | -- | -- | -- | |
PBDTM(%) | -- | -- | -- | -- | |
PATM(%) | -- | -- | -- | -- |
No Record Found
Company Name | LTP (₹) | P/E (%) | Mkt.Cap (₹Cr.) | NP Qtr (₹Cr.) | Div.Yield (%) | Sales Qtr (₹.Cr) | Book Value (₹) |
---|---|---|---|---|---|---|---|
Hindustan Unilever Ltd | 2,379.60 | 54.92 | 5,59,108.74 | 2,406.00 | 1.77 | 14,693.00 | 216.94 |
Nestle India Ltd | 2,508.55 | 75.86 | 2,41,863.64 | 934.17 | 1.03 | 5,254.43 | 34.65 |
Varun Beverages Ltd | 1,442.25 | 102.29 | 1,87,406.50 | 118.63 | 0.17 | 1,846.30 | 54.45 |
Godrej Consumer Products Ltd | 1,322.05 | 110.17 | 1,35,221.96 | -700.91 | 0.00 | 2,007.49 | 93.39 |
Britannia Industries Ltd | 5,171.05 | 59.76 | 1,24,554.20 | 530.15 | 1.42 | 3,862.93 | 146.45 |
Prabhat Dairy Limited and its subsidiaries (together referred to as The Group) are engaged in the business of procurement and processing of milk and sale of milk and milk products like Ghee, Flavored Milk, Skimmed Milk Powder, Whole Milk Powder, Cheese, Paneer and Sweetened Condensed Milk etc. catering to the needs of retail as well as the industrial trade sector. It is an integrated milk and dairy products company in India catering to institutional as well as retail customers. The company sells products under its retail consumer brands as well as ingredient products or as co-manufactured products to a number of institutional and multinational companies. As of June 30, 2015, it had an aggregate milk processing capacity of 1.5 million litres per day.The company has established large, automated production facilities with advanced equipment at Shrirampur (Ahmednagar) and at Navi Mumbai, with an aggregate milk processing capacity of 1.5 million litres per day. These facilities are in close proximity to its milk procurement region as well as target market. The company has received several quality certifications relating to its products and production facilities, including certifications from the Food Safety and Standards Authority of India (FSSAI) for certain of its products; the AGMARK quality certification for ghee and butter; the IS 1166:1986 certification for condensed milk, partly skimmed and skimmed condensed milk. It has also received Halal certifications for skimmed milk... Read More
Reports by
Reports by
No Record Found
www.indiainfoline.com is part of the IIFL Group, a leading financial services player and a diversified NBFC. The site provides comprehensive and real time information on Indian corporates, sectors, financial markets and economy. On the site we feature industry and political leaders, entrepreneurs, and trend setters. The research, personal finance and market tutorial sections are widely followed by students, academia, corporates and investors among others.
Copyright © IIFL Securities Ltd. All rights Reserved.
Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This certificate demonstrates that IIFL as an organization has defined and put in place best-practice information security processes.
www.indiainfoline.com is part of the IIFL Group, a leading financial services player and a diversified NBFC. The site provides comprehensive and real time information on Indian corporates, sectors, financial markets and economy. On the site we feature industry and political leaders, entrepreneurs, and trend setters. The research, personal finance and market tutorial sections are widely followed by students, academia, corporates and investors among others.
Copyright © IIFL Securities Ltd. All rights Reserved.
Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This certificate demonstrates that IIFL as an organization has defined and put in place best-practice information security processes.