Source Natural Foods and Herbal Supplements Ltd - Stock Valuation and Financial Performance

BSE: 531398 | NSE: | Pharmaceuticals & Drugs | Small Cap

Source Natural Foods Share Price

86.80 -1.41 -1.60%
as on 23-Apr'24 15:45

DeciZen - make an informed investing decision on Source Natural Foods

M-Cap below 100cr DeciZen not available

Source Natural Foods and Herbal Supplements stock performance -

mw4me loader
P/E Ratio (SA):
22.15
Market Cap:
55.9 Cr.
52-wk low:
74.5
52-wk high:
115

Is Source Natural Foods and Herbal Supplements Ltd an attractive stock to invest in?

1. Is Source Natural Foods and Herbal Supplements Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Source Natural Foods and Herbal Supplements Ltd is a average quality company.

2. Is Source Natural Foods and Herbal Supplements Ltd undervalued or overvalued?

The key valuation ratios of Source Natural Foods and Herbal Supplements Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Source Natural Foods and Herbal Supplements Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Source Natural Foods and Herbal Supplements 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 Source Natural Foods:

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.
Source Natural Foods and Herbal Supplements Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 3.6%3.2%8%20.1%10.5%12.6%18.1%27.7%17.5%14.3%-
Value Creation
Index
-0.8-0.8-0.40.4-0.3-0.10.31.00.30.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4.56.510.915.910.812.813.624.921.519.827
Sales YoY Gr.-44.1%67.1%45.8%-32%18.2%6.1%83.1%-13.5%-8.1%-
Adj EPS 0.30.30.72.21.21.62.65.33.83.33.9
YoY Gr.--21.2%153.9%230.3%-43.1%28.2%60.4%106.3%-28.1%-12.7%-
BVPS (₹) 6.77.78.610.812.113.715.220.524.227.529.7
Adj Net
Profit
0.20.20.41.40.811.63.42.42.13
Cash Flow from Ops. 0.20.40.4-0.70.12.6-0.44.5-0.72.5-
Debt/CF from Ops. 00.20.2-2.816.40.1-3.10.2-0.10-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 17.8%12.8%13.4%-8.1%
Adj EPS 29.2%21.6%9%-12.7%
BVPS17%17.9%21.9%13.6%
Share Price 23.5% 2.1% -15.8% -10.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
4.63.2822.410.912.417.729.516.912.713.7
Op. Profit
Mgn %
8.510.98.811.51312.417.616.817.917.916.8
Net Profit
Mgn %
3.82.53.98.87.4812.113.611.310.79.3
Debt to
Equity
0000.30.200.10.100-
Working Cap
Days
727767105242166179130184248110
Cash Conv.
Cycle
2332305817213213810313215985

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 13.35%

Sales growth is good in last 4 quarters at 52.43%

Return on Equity has declined versus last 3 years average to 13.70%

Net Profit has been subdued in last 3 years 8.97%

Latest Financials - Source Natural Foods and Herbal Supplements Ltd.

Standalone Consolidated
TTM EPS (₹) 3.9 -
TTM Sales (₹ Cr.) 27.3 -
BVPS (₹.) 29.7 -
Reserves (₹ Cr.) 13 -
P/BV 2.92 -
PE 22.15 -
From the Market
52 Week Low / High (₹) 74.50 / 115.00
All Time Low / High (₹) 1.00 / 224.90
Market Cap (₹ Cr.) 55.9
Equity (₹ Cr.) 6.4
Face Value (₹) 10
Industry PE 47.6

Management X-Ray of Source Natural Foods:

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 Source Natural Foods

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
Sales4.546.5410.9315.9410.8412.8113.5924.8821.5319.79
Operating Expenses 4.165.839.9614.119.4311.2211.2020.7017.6816.25
Manufacturing Costs0.911.131.341.711.6621.822.592.381.69
Material Costs1.252.093.435.293.944.814.859.919.439.85
Employee Cost 0.891.231.441.841.882.132.292.543.863.14
Other Costs 1.111.383.745.271.942.282.245.6621.57
Operating Profit 0.390.710.971.831.411.592.394.183.853.54
Operating Profit Margin (%) 8.5%10.9%8.8%11.5%13.0%12.4%17.6%16.8%17.9%17.9%
Other Income 0.0100.010.010.0100.020.340.490.01
Interest 00.010.010.070.240.200.230.100.240.39
Depreciation 0.220.540.490.350.350.340.340.370.420.43
Exceptional Items 0000000-0.0100
Profit Before Tax 0.170.160.481.410.831.061.854.033.682.74
Tax 000.050.010.030.030.210.661.250.61
Profit After Tax 0.170.160.431.400.801.031.643.372.432.12
PAT Margin (%) 3.8%2.4%3.9%8.8%7.4%8.0%12.1%13.6%11.3%10.7%
Adjusted EPS (₹)0.30.30.72.21.21.62.65.23.83.3
Dividend Payout Ratio (%)0%0%0%0%0%63%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 3.474.715.566.977.778.799.7913.1615.6017.72
Share Capital 5.206.106.446.446.446.446.446.446.446.44
Reserves -1.73-1.39-0.880.531.332.363.356.739.1611.28
Minority Interest0000000000
Debt00.090.081.911.770.161.120.930.020
Long Term Debt00.070.060.300.180.100.100.030.020
Short Term Debt00.020.021.611.600.061.020.9100
Trade Payables0.310.620.771.220.390.600.780.601.492.13
Others Liabilities 1.720.580.211.140.750.610.601.011.671.61
Total Liabilities 5.5066.6211.2410.6810.1712.2815.7118.7821.46

Fixed Assets

Gross Block5.616.016.156.727.127.457.538.449.909.83
Accumulated Depreciation1.742.352.843.193.543.884.214.574.895.25
Net Fixed Assets3.873.663.313.533.583.573.313.8854.58
CWIP 00000000.3400
Investments 0000000000
Inventories0.491.251.351.682.191.971.231.742.763.82
Trade Receivables0.350.230.834.394.133.336.795.997.747.41
Cash Equivalents 0.470.550.780.200.020.760.012.710.872.91
Others Assets0.310.320.341.440.760.530.941.072.402.73
Total Assets 5.5066.6211.2410.6810.1712.2815.7118.7821.46

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 0.190.380.38-0.690.112.64-0.364.46-0.702.51
PBT 0.170.160.431.400.831.061.854.053.682.74
Adjustment 0.250.550.490.410.530.470.29-0.17-0.68-0.04
Changes in Working Capital -0.23-0.33-0.54-2.51-1.251.11-2.50.59-2.07-0.19
Tax Paid 0000000000
Cash Flow From Investing Activity -0.64-0.40-0.16-1.950.14-0.31-0.71-2.050.070.06
Capex -0.60-0.40-0.14-0.57-0.40-0.33-0.08-0.92-1.540.08
Net Investments 0000000000
Others -0.04-0.01-0.02-1.380.540.03-0.63-1.131.61-0.02
Cash Flow From Financing Activity 0.250.110.012.06-0.42-1.600.320.28-1.20-0.53
Net Proceeds from Shares 2.47000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0-0.01-0.01-0.06-0.21-0.16-0.16-0.10-0.15-0.24
Dividend Paid 000000-0.64000
Others -2.220.110.022.12-0.21-1.431.130.38-1.04-0.29
Net Cash Flow -0.200.080.23-0.58-0.180.74-0.742.69-1.832.04
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)5.863.868.3122.4210.8712.417.6529.416.9212.73
ROCE (%)3.563.228.9420.411.6713.5620.8933.0826.418.71
Asset Turnover Ratio0.951.231.881.9511.361.351.781.250.98
PAT to CFO Conversion(x)1.122.380.88-0.490.142.56-0.221.32-0.291.18
Working Capital Days
Receivable Days181516551419612294116140
Inventory Days32454032645339223861
Payable Days85827469753852264167

Source Natural Foods and Herbal Supplements Ltd Stock News

Source Natural Foods and Herbal Supplements Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Source Natural Foods on 23-Apr-2024 15:45 is ₹86.80.
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 23-Apr-2024 15:45 the market cap of Source Natural Foods stood at ₹55.87.
The latest P/E ratio of Source Natural Foods as of 23-Apr-2024 15:45 is 22.15.
The latest P/B ratio of Source Natural Foods as of 23-Apr-2024 15:45 is 2.92.
The 52-week high of Source Natural Foods is ₹115.0 and the 52-week low is ₹74.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Source Natural Foods is ₹27.30 ( Cr.) .

About Source Natural Foods and Herbal Supplements Ltd

Inwinex Pharmaceuticals, incorporated in 1995, is engaged in the manufacture of pharmaceuticals. Earlier known as Inwinex Laboratories, it got its present name on March 2, 2007.

The company has been incurring losses for past couple of years on account of partial shutdown of the factory for renovation and inadequate working capital facilities. The factory, located at Hyderabad in Andhra Pradesh, has been completely shut down since April 12, 2006 due to inadequacy of working capital.

In 2000, company decided to hive-off the bulk drug unit and diversify into software related activities by changing the main clause. And in 2001, the company has signed an agreement with CDSL, NSDL and Venture Capital and Corporate Investment for dematerialization.

Business areas of the company:

The company manufactures antibiotics, norfloxacin, pefloxacin, enrofloxacin and electrolyte supplements.

Read More Read Less
You have 0 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.