SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Devi Sea Foods Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Aquaculture | Small Cap | Devi Sea Foods Share Price

BSE Share Price
Not Listed

Devi Sea Foods Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Aquaculture | Small Cap | Devi Sea Foods Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹7,522.5
TTM Sales
₹1,828 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
24.7
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
21.48%
Return on Capital Employed (ROCE)
28.02%
Return on Assets (ROA)
18.59%
Operating Profit Margin
12.1%
Net Profit Margin
9.49%
Gross Profit Margin
13.9%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
42.84%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
38.97%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
44.26%
Asset Quality
Promoter Holding
96.90%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹720 Cr.
Equity
₹0 Cr.
Face Value
₹2
All Time Low / High
- / -

10 Year X-Ray :

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.

Value Creation

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
ROCE % 24.7%33.2%32.9%26.3%30.7%55.3%34.3%29.4%23.9%28%-
Value Creation
Index
0.81.41.40.91.23.01.5NANANA-

Growth Parameters

Sales 4407918808521,2201,6501,8282,0851,9762,8231,828
Sales YoY Gr.-79.5%11.4%-3.2%43.1%35.2%10.8%14.1%-5.2%42.8%-
Adj EPS 465.91,0891,2851,2351,902.130.627.732.531.344.67,522.5
YoY Gr.-133.8%18%-3.9%54%-98.4%-9.3%17.4%-3.8%42.6%-
BVPS (₹) 2,959.14,050.75,283.37,605.29,642.296.4122154.2185.1230.50
Adj Net
Profit
18.643.651.449.476.11831661951882680
Cash Flow from Ops. 47.38.126.110.223.975.621965.217289.4-
Debt/CF from Ops. 1.311.4294.20.60.30.30.40.5-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 22.9%18.3%15.6%42.8%
Adj EPS -22.9%-52.8%17.2%42.6%
BVPS-24.7%-52.6%23.6%24.5%
Share Price - - - -

Key Financial Parameters

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
Return on
Equity %
16.831.127.519.222.13825.423.618.421.56526.9
Op. Profit
Mgn %
8.19.410.29.71118.214.611.712.512.1NAN
Net Profit
Mgn %
4.25.55.85.86.211.19.19.49.59.50
Debt to
Equity
0.50.60.20.30.30.10.100.10-
Working Cap
Days
9163708786899188110970
Cash Conv.
Cycle
665461716770707090760

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Sales440.46790.64880.48852.391,220.051,649.901,827.532,084.641,976.392,823.07
Operating Expenses + 404.94716.38790.50771.681,086.011,350.501,578.501,841.311,730.302,481.09
Manufacturing Costs15.0140.0448.3449.5852.9991.09101.2042.7345.8563.07
Material Costs329625.93686.48665.04964.981,168.211,340.991,614.861,497.362,143.46
Employee Cost 8.6411.3015.9020.1127.7535.2348.2042.5650.7357.89
Other Costs 52.2939.1139.7736.9440.2955.9788.11141.16136.37216.67
Operating Profit 35.5274.2689.9880.71134.04299.40249.03243.33246.09341.98
Operating Profit Margin (%) 8.1%9.4%10.2%9.5%11.0%18.1%13.6%11.7%12.5%12.1%
Other Income + 11.483.153.7914.9313.7922.6617.0239.0835.9353.48
Exceptional Items 0000000-2.45-3.030
Interest 2.894.983.122.678.607.515.593.411.692.26
Depreciation 4.695.218.709.0212.6015.7922.2023.5325.2230.88
Profit Before Tax 39.4267.2181.9583.96126.63298.77238.26253.02252.07362.33
Tax 15.3823.5529.7329.5645.10103.6484.4259.5266.4594.54
Profit After Tax 24.0443.6652.2254.3981.53195.13153.84193.49185.62267.78
PAT Margin (%) 5.5%5.5%5.9%6.4%6.7%11.8%8.4%9.3%9.4%9.5%
Adjusted EPS (₹)601.11,091.61,305.51,359.92,038.232.525.632.330.944.6
Dividend Payout Ratio (%)33.30%0%3.80%3.70%0%0%0%0%0%0%

Valuation of Devi Sea Foods - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22

Equity and Liabilities

Shareholders Fund + 118.37162.03211.33304.21385.69578.67731.80925.241,110.641,383.09
Share Capital 444441212121212
Reserves 114.37158.03207.33300.21381.69566.67719.80913.241,098.641,371.09
Debt +62.5992.5051.4591.14100.6542.4367.0912.1464.8243.71
Long Term Debt00010.6910.699.647.520.190.070.06
Short Term Debt62.5992.5051.4580.4589.9632.7959.5711.9564.7443.66
Minority Interest0000000000
Trade Payables0.321.162.915.381724.9517.9624.7645.6053.14
Others Liabilities 15.048.299.3732.8349.4161.5040.8066.9768.97111.50
Total Liabilities 196.32263.98275.07433.56552.75707.55857.651,029.121,290.031,591.44

Fixed Assets

Net Fixed Assets +37.4440.8843.5968.9595.0995.69125.39152.99193.40242.13
Gross Block71.8679.9791.5596.10134.63123.60175.42226.41291.91371.16
Accumulated Depreciation34.4239.0947.9627.1439.5427.9250.0373.4198.51129.03
CWIP 0.260.910.0300.1135.4513.1427.3715.1646.11
Investments 1.621.672.7071.7277.6076.1583.10188.14185.61193.57
Inventories6.1310.427.7036.9469.21135.67116.76154.98211.11321.14
Trade Receivables69.60149.88132.98162.80207.11273.38227.90354.30339.03419.73
Cash Equivalents 52.7550.4962.5851.6743.3728.47194.62100.84268.84236.24
Others Assets 28.519.7425.5041.4760.2762.7596.7450.4976.89132.52
Total Assets 196.32263.98275.07433.56552.75707.55857.651,029.121,290.031,591.44

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Cash Flow From Operating Activity + 47.298.0926.0510.1723.9275.59219.1365.21171.8689.44
PBT 39.4267.2181.9583.96126.63298.77238.26253.02252.07362.33
Adjustment -4.196.22-21.221.9810.610.0228.3232.5328.7240.44
Changes in Working Capital 27.44-41.8-34.68-47.38-78.59-129.761.91-141.87-12.13-180.05
Tax Paid -15.38-23.550-28.39-34.72-93.51-109.36-66.01-63.24-98.34
Cash Flow From Investing Activity + 10.66-6.20-9.35-22.68-26.09-19.27-145.62-115.25-224.45-42.29
Capex 7.11-9.15-10.94-25-36.98-43.80-31.11-53.76-61.20-105.28
Net Investments 000-1.8631.9000-104.8200
Others 3.552.951.594.18-2124.53-114.5143.34-163.2563
Cash Flow From Financing Activity + -11.61-4.16-4.6231.522.28-63.1419.48-49.4743.75-22.57
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 000-1.18-0-1.05-2.11-47.5000
Interest Paid -2.25-4.16-2.21-3.05-7.23-4.43-4.60-1.98-1.58-1.43
Dividend Paid -9.360-2.41-4.810-0.48-0.58000
Others -00040.559.52-57.1826.78045.33-21.14
Net Cash Flow 46.35-2.2712.09190.12-6.8292.98-99.51-8.8424.59

Financial Ratio

PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Ratios
ROE (%)21.6631.1427.9721.123.6340.4723.4823.3518.2421.48
ROCE (%)24.733.1532.8926.3230.6855.3134.3429.4123.9428.02
Asset Turnover Ratio2.413.443.272.412.472.622.342.211.71.96
PAT to CFO Conversion(x)1.970.190.50.190.290.391.420.340.930.33
Working Capital Days
Receivable Days60.1050.7058.6063.3055.3053.2050.10516449.10
Inventory Days6.403.803.809.6015.9022.7025.2023.8033.8034.40
Payable Days1.100.401.102.304.206.605.804.808.608.40

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Devi Sea Foods Ltd FAQs

The current trading price of Devi Sea Foods on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Devi Sea Foods stood at ₹0.00 Cr

The latest P/E ratio of Devi Sea Foods as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Devi Sea Foods as of 31-Dec-1969 is 0.00.

The 52-week high of Devi Sea Foods is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Devi Sea Foods is ₹1,828 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Devi Sea Foods Ltd

No data to display
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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×