SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Cepham Milk Specialities Ltd (524810)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 524810 NSE: Consumer Food | Small Cap | Cepham Milk Special Share Price

BSE Share Price
Not Listed

Cepham Milk Specialities Ltd (524810)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 524810 NSE: Consumer Food | Small Cap | Cepham Milk Special Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹3 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹11.9
TTM Sales
₹11.1 Cr.
Book Value per Share
₹10
P/E Ratio
0.18
Industry PE
55.5
Price to Book (P/B)
0.22
Price to Sales (P/S)
0.24
EV/EBITDA
0.20
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Return on Capital Employed (ROCE)
0.00%
Return on Assets (ROA)
51.09%
Operating Profit Margin
28.1%
Net Profit Margin
134.41%
Gross Profit Margin
133.4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-95.54%
Operating Profit Growth (1 Year)
-
-53.37%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
100.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
-
Equity
₹12.5 Cr.
Face Value
₹10
All Time Low / High
₹1.05 / 9.00

Cepham Milk Specialities stock performance

Key Ratios
mw4me loader

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'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14TTM
ROCE % 18.4%-0.8%-36%-4%0%0%0%21.1%11.2%0%-

Growth Parameters

Sales 11676.939.7105005252124811.111
Sales YoY Gr.--33.6%-48.4%163.8%-100%NANA901.2%-52.3%-95.5%-
Adj EPS -11-14.5-5.3-2.300-3.75.9-0.111.911.9
YoY Gr.-NANANANANANANA-102.1%NA-
BVPS (₹) -63-77.5-84.7-86.400-82.8-78.2-80.1-67.210
Adj Net
Profit
-13.7-18.1-6.6-2.900-4.67.3-0.214.915
Cash Flow from Ops. 0.10.52.1-10.8000-1542180-
Debt/CF from Ops. 933.5262.959.8-12.2000-1.90.40-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -23%NA-40.3%-95.5%
Adj EPS NANANANA
BVPSNANANANA
Share Price - - - -

Key Financial Parameters

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14TTM
Return on
Equity %
17.420.66.52.8004.6-7.70.2-17.6-41.6
Op. Profit
Mgn %
4.72.5-7.9-0.900-3.74.22.728.113.8
Net Profit
Mgn %
-11.8-23.5-16.7-2.800-8.91.4-0.1134.4134.5
Debt to
Equity
-1.4-1.3-1.2-1.200-0.7-3-1-0-
Working Cap
Days
0911837600256931668000
Cash Conv.
Cycle
018531300149771332510

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'11Mar'12Mar'13Mar'14
Sales115.7476.9039.67104.6352.03520.92248.2611.06
Operating Expenses + 110.3274.9942.81105.5653.96498.84241.597.96
Manufacturing Costs15.9810.917.5910.441.530.070.030.11
Material Costs83.4554.2830.6786.4847.52491.98229.854
Employee Cost 2.333.122.181.941.061.341.420.82
Other Costs 8.556.672.376.703.855.4510.293.03
Operating Profit 5.421.92-3.14-0.93-1.9322.086.673.11
Operating Profit Margin (%) 4.7%2.5%-7.9%-0.9%-3.7%4.2%2.7%28.1%
Other Income + 0.030.160.191.190.110.905.0512.25
Exceptional Items 2.57-0.01-3.931.13-0.03-2.2000
Interest 17.6717.700.051.060.3912.6211.690.29
Depreciation 2.262.312.382.372.392.360.180.20
Profit Before Tax -11.90-17.95-9.30-2.05-4.635.79-0.1514.87
Tax 00.130.070.100000
Profit After Tax -11.90-18.08-9.37-2.14-4.635.79-0.1514.87
PAT Margin (%) -10.3%-23.5%-23.6%-2.1%-8.9%1.1%-0.1%134.4%
Adjusted EPS (₹)-9.5-14.5-7.5-1.7-3.74.6-0.111.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%

Valuation of Cepham Milk Special - 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'05Mar'06Mar'07Mar'08Mar'11Mar'12Mar'13Mar'14

Equity and Liabilities

Shareholders Fund + -78.73-96.81-105.88-108.02-103.45-97.66-97.81-82.82
Share Capital 12.5012.5012.5012.5012.5012.5012.5012.50
Reserves -91.23-109.31-118.38-120.52-115.94-110.15-110.31-95.32
Debt +110.06127.27126.83131.4849.12208.180.720.72
Long Term Debt110.06127.27126.83131.486.676.6700
Short Term Debt000042.45201.500.720.72
Minority Interest00000000
Trade Payables7.668.6512.0612.831.8320.333.445.01
Others Liabilities 5.296.8012.409.24123.28108.86117.06111.89
Total Liabilities 44.2845.9145.4245.5370.78239.7123.4134.80

Fixed Assets

Net Fixed Assets +25.7125.1322.9820.6414.131.581.611.36
Gross Block44.8946.6246.8546.8847.541.584.884.84
Accumulated Depreciation19.1821.4923.8726.2433.4103.283.48
CWIP 000000.120.240.24
Investments 00000000
Inventories5.385.479.179.412.695.721.961.77
Trade Receivables6.427.107.497.4443.01217.555.9419.28
Cash Equivalents 0.270.482.230.800.762.371.460.31
Others Assets 6.507.733.557.2410.1812.3712.1911.83
Total Assets 44.2845.9145.4245.5370.78239.7123.4134.80

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'12Mar'13Mar'14
Cash Flow From Operating Activity + 0.120.482.12-10.75-154.49218.320
PBT -14.57-18.08-9.37-2.145.79-0.150
Adjustment 17.9618.112.383.4014.9816.190
Changes in Working Capital -3.270.469.11-10.98-175.26202.280
Tax Paid 0000000
Cash Flow From Investing Activity + -0.76-1.73-0.23-0.0310.24-0.170
Capex -0.76-1.73-0.23-0.0310.18-0.080
Net Investments 0000000
Others 00000.06-0.100
Cash Flow From Financing Activity + 0.841.45-0.149.35145.72219.140
Net Proceeds from Shares 0004.70000
Net Proceeds from Borrowing 0.841.45-0.44-1.35000
Interest Paid 0000-12.6211.690
Dividend Paid 0000000
Others -000.306158.34207.460
Net Cash Flow 0.190.201.75-1.431.47437.290

Financial Ratio

PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'11Mar'12Mar'13Mar'14
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio2.641.720.882.330.983.72.110.39
PAT to CFO Conversion(x)N/AN/AN/AN/AN/A37.71N/A0
Working Capital Days
Receivable Days2031.9065.9025.70161.5082.70146.70407.60
Inventory Days16.8025.6066.203238.702.70560.30
Payable Days33.5054.80123.3052.5056.308.2018.90385.20

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

Cepham Milk Specialities Ltd FAQs

The current trading price of Cepham Milk Special 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 Cepham Milk Special stood at ₹2.69 Cr

The latest P/E ratio of Cepham Milk Special as of 31-Dec-1969 is 0.18.

The latest P/B ratio of Cepham Milk Special as of 31-Dec-1969 is 0.22.

The 52-week high of Cepham Milk Special is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cepham Milk Special is ₹11.06 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Cepham Milk Specialities Ltd

Cepham Milk Specialities was incorporated on April 10,1991. It was promoted by Punjab State Industrial Development Corporation (PSIDC) and Dewan Pruthi along with Cepham Organics (belonging to the Cepham group). Other companies promoted by the group include Rajasthan Anbitiotics, Cebon India, etc. CMSL is managed by chairman P S Bajwai and managing director Dewan Pruthi.

The company came out with a public issue at a premium of Rs 10, aggregating Rs 7.53 crore, in January 95, to part-finance the manufacture of casein and lactose. Total project cost was estimated at Rs 46 crore.

Business of the company:

The company is the manufacturer of lactose monohydrate, milk calcium, desi ghee, acid casein, sodium caseinate, whey protein concetrate and lactulose. The company has a technical collaboration with West Falia Separator, Germany, to manufacture casein and lactose, its major products. CMSL has also entered into a buyback agreement with Sophia Burson, Japan, which will buy its entire production of casein for a period of ten years.

The company has received Export Certificate Award from APEDA, ministry of commerce for excellent performance in export.

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:

×