Simran Farms Ltd - Stock Valuation and Financial Performance

BSE: 519566 | NSE: | Agriculture | Small Cap

Simran Farms Share Price

116 -2.00 -1.69%
as on 19-Mar'24 09:45

DeciZen - make an informed investing decision on Simran Farms

M-Cap below 100cr DeciZen not available

Simran Farms stock performance -

mw4me loader
P/E Ratio (SA):
7.28
Market Cap:
44.7 Cr.
52-wk low:
87.5
52-wk high:
250

Is Simran Farms Ltd an attractive stock to invest in?

1. Is Simran Farms Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Simran Farms Ltd is a below average quality company.

2. Is Simran Farms Ltd undervalued or overvalued?

The key valuation ratios of Simran Farms Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Simran Farms Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Simran Farms Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Simran Farms:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Simran Farms Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 8.1%9.6%7.2%8.5%11.4%9.7%-46.9%35.3%19.9%8.1%-
Value Creation
Index
-0.4-0.3-0.5-0.4-0.2-0.3-4.41.50.4-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 360444447410341320281322394367451
Sales YoY Gr.-23.4%0.7%-8.3%-16.8%-6.2%-12.1%14.6%22.2%-6.8%-
Adj EPS 1.72.11.62.410.610.7-56.932.922.48.416.2
YoY Gr.-22.6%-23.8%49.7%350.2%0.9%-633%NA-31.9%-62.3%-
BVPS (₹) 40.341.242.746.256.667.21043.470.679.680
Adj Net
Profit
0.60.80.60.944-21.612.58.53.26
Cash Flow from Ops. 3.2-12.9-16.83.89.516-710.6-2.4-6.4-
Debt/CF from Ops. 2-2.2-2.910.33.61.8-4.22.6-11.5-4.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 0.2%1.5%9.3%-6.8%
Adj EPS 19.6%-4.4%NA-62.3%
BVPS7.9%7.1%99.7%12.7%
Share Price 23.6% 10.7% 18.7% 3.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
4.35.13.75.320.617.2-147.3123.239.311.220.3
Op. Profit
Mgn %
11.31.62.33.13.1-9.37.82.81.82
Net Profit
Mgn %
0.20.20.10.21.21.3-7.73.92.20.91.4
Debt to
Equity
0.41.832.21.61.27.81.711-
Working Cap
Days
6373949788747358527238
Cash Conv.
Cycle
8132532322411-58202

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 1.00

Sales growth is good in last 4 quarters at 29.71%

Return on Equity has declined versus last 3 years average to 20.30%

Sales growth has been subdued in last 3 years 9.29%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Simran Farms Ltd.

Standalone Consolidated
TTM EPS (₹) 16.2 16.4
TTM Sales (₹ Cr.) 451 451
BVPS (₹.) 80 81.9
Reserves (₹ Cr.) 27 27
P/BV 1.48 1.44
PE 7.28 7.18
From the Market
52 Week Low / High (₹) 87.50 / 250.00
All Time Low / High (₹) 0.55 / 273.00
Market Cap (₹ Cr.) 44.7
Equity (₹ Cr.) 3.8
Face Value (₹) 10
Industry PE 23.1

Management X-Ray of Simran Farms:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Simran Farms

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales359.71444.01447.17410.03340.97319.92281.12322.08393.70366.96
Operating Expenses 356.32438.45440.08400.79330.48309.91307.37297.03382.65360.26
Manufacturing Costs43.9452.3048.7145.6537.0436.3532.6230.2232.6535.96
Material Costs285.99351.81356.94323.45264.30246.11248.84240.08318.90292.82
Employee Cost 7.259.5510.6110.9911.9811.4511.7311.2012.1012.92
Other Costs 19.1424.7923.8120.6917.1516.0114.1715.5418.9918.57
Operating Profit 3.395.567.099.2410.5010.01-26.2425.0511.056.70
Operating Profit Margin (%) 0.9%1.3%1.6%2.3%3.1%3.1%-9.3%7.8%2.8%1.8%
Other Income 0.010.160.030.220.310.050.260.350.150.31
Interest 1.233.434.786.093.381.871.201.771.932.08
Depreciation 1.321.762.0622.102.102.102.102.091.96
Exceptional Items 000000002.670.39
Profit Before Tax 0.850.530.291.375.336.09-29.2721.539.853.36
Tax 0.22-0.25-0.300.481.392.05-7.739.05-0.49-0.14
Profit After Tax 0.630.770.590.893.944.04-21.5412.4910.353.49
PAT Margin (%) 0.2%0.2%0.1%0.2%1.2%1.3%-7.7%3.9%2.6%1.0%
Adjusted EPS (₹)1.72.01.52.410.410.7-56.832.927.39.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 15.2715.6116.2017.5321.4725.493.7916.4426.7830.19
Share Capital 3.793.793.793.793.793.793.793.793.793.79
Reserves 11.4811.8212.4113.7417.6821.70012.6522.9826.39
Minority Interest0000000000
Debt6.6027.0447.7637.5933.7929.1729.4727.5327.6029.66
Long Term Debt1.696.624.870.710.851.521.900.200.200.84
Short Term Debt4.9120.4242.9036.8832.9427.6527.5627.3327.3928.82
Trade Payables56.0779.2874.5057.4834.3342.5254.4940.6243.3551.98
Others Liabilities 10.076.987.114.886.426.02-3.126.241.730.96
Total Liabilities 88.01128.90145.57117.4896.01103.2184.6390.8299.45112.79

Fixed Assets

Gross Block22.7127.0231.1532.6038.1639.1740.4740.0743.9147.81
Accumulated Depreciation8.7610.8812.8714.8716.4018.4619.9821.2523.2725.12
Net Fixed Assets13.9516.1418.2817.7421.7720.7220.5018.8220.6422.69
CWIP 0.231.05000000.6900
Investments 1.321.321.321.321.321.321.321.321.321.32
Inventories55.6281.3795.4181.6055.4447.4438.8838.3050.0171.25
Trade Receivables12.3620.9320.5610.058.819.789.897.748.239.78
Cash Equivalents 1.513.913.302.064.8520.2211.5019.0815.906.03
Others Assets3.024.186.704.723.833.742.554.883.361.72
Total Assets 88.01128.90145.57117.4896.01103.2184.6390.8299.45112.79

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 3.24-12.86-16.793.779.5416.03-7.0310.57-2.43-6.35
PBT 0.850.530.291.375.336.09-29.2721.539.853.36
Adjustment 2.263.613.904.543.032.602.472.50-0.222.41
Changes in Working Capital 0.13-16.92-20.89-1.892.428.9420.58-11.4-9.86-11.7
Tax Paid 0-0.08-0.10-0.25-1.25-1.60-0.81-2.07-2.20-0.41
Cash Flow From Investing Activity -4.32-5.22-2.72-1.48-6.24-1.06-1.85-1.08-0.45-3.59
Capex -4.08-4.38-4.22-1.46-6.23-1.06-1.85-1.08-0.55-3.60
Net Investments 0000000000
Others -0.24-0.831.50-0.02-0.010000.100
Cash Flow From Financing Activity -0.0220.4818.91-3.53-0.510.400.16-1.91-0.290.07
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 06.530.230000-1.710.010.63
Interest Paid -1.03-1.57-1.82-2.57-0.65-0.27-0.22-0.20-0.30-0.56
Dividend Paid 0000000000
Others 1.0115.5220.49-0.960.140.670.38000
Net Cash Flow -1.102.40-0.61-1.242.7915.37-8.727.57-3.17-9.88
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)4.185.023.685.2920.2117.19-147.14123.4547.8812.26
ROCE (%)11.1911.999.2312.2715.5414.34-63.4759.9723.829.44
Asset Turnover Ratio4.584.093.263.123.193.212.993.674.143.46
PAT to CFO Conversion(x)5.14-16.7-28.464.242.423.97N/A0.85-0.23-1.82
Working Capital Days
Receivable Days101417141011131079
Inventory Days51567279735956444160
Payable Days65707974635771724859

Simran Farms Ltd Stock News

Simran Farms Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Simran Farms on 19-Mar-2024 09:45 is ₹116.0.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 19-Mar-2024 09:45 the market cap of Simran Farms stood at ₹44.74.
The latest P/E ratio of Simran Farms as of 19-Mar-2024 09:45 is 7.28.
The latest P/B ratio of Simran Farms as of 19-Mar-2024 09:45 is 1.48.
The 52-week high of Simran Farms is ₹250.0 and the 52-week low is ₹87.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Simran Farms is ₹451.1 ( Cr.) .

About Simran Farms Ltd

Simran Farms was incorporated on October 26, 1984 and started its production in February, 25 1990 as a private limited company; and was converted into a public limited company with effect from September 2, 1993. The Certificate from Registrar of Companies giving effect of conversion to Public Limited Company was received on October 15, 1993 with effect from September 2, 1993.

The company is an existing profit making dividend paying company with installed capacity of 12,000 grower birds and 22,500 layer birds for the purposes of producing hatching eggs. Looking at the growth potential, the company is embarking upon expanding programme for increasing the capacity of grower birds to 36,000 and layer birds to 72,000 per annum for the purpose of expanding the capacity from 3.37 million poultry hatching eggs to 14.17 million poultry hatching eggs p.a. The company was in the process of identifying suitable land with necessary infrastructure for putting up the project, due to which the company could not go ahead with the project however after identifying the land the company immediately implemented the project and started the commercial production from February 1990. Further, the company has not faced any labour problems/litigation defaults and there was no closure.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.