Milkfood Ltd - Stock Valuation and Financial Performance

BSE: 507621 | NSE: | Consumer Food | Small Cap

Milkfood Share Price

528.20 7.45 1.43%
as on 25-Apr'24 16:01

DeciZen - make an informed investing decision on Milkfood

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Milkfood stock performance -

mw4me loader
P/E Ratio (SA):
48.55
Market Cap:
321.9 Cr.
52-wk low:
490
52-wk high:
684.9

Is Milkfood Ltd an attractive stock to invest in?

1. Is Milkfood Ltd a good quality company?

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

2. Is Milkfood Ltd undervalued or overvalued?

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

3. Is Milkfood Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Milkfood 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 Milkfood:

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.
Milkfood 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 % 7.8%6.5%7.9%6.4%9%9.5%7.9%4.3%4.4%7.3%-
Value Creation
Index
-0.4-0.5-0.4-0.5-0.4-0.3-0.4-0.7-0.7-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 431371373389491531551368316467449
Sales YoY Gr.--13.9%0.5%4.3%26.3%8.1%3.9%-33.3%-14.1%47.8%-
Adj EPS 2.221.92.316.721.21757.119.410.9
YoY Gr.--7.7%-6.4%22.1%619.8%27%-19.8%-70.8%43.4%173.1%-
BVPS (₹) 68.870.872.7184.8200.8221.5238.6243.4250.9266.9271.3
Adj Net
Profit
1.110.91.18.210.48.32.43.59.57
Cash Flow from Ops. 21.85.740.526.627.333.919.613.314.2-29.7-
Debt/CF from Ops. 3.714.62.33.22.61.73.85.55.1-4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 0.9%-1%-5.4%47.8%
Adj EPS 27.4%3.1%4.5%173.1%
BVPS16.3%5.9%3.8%6.4%
Share Price 17.8% 7.4% 19.1% -11.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
3.32.92.71.88.7107.42.12.97.44
Op. Profit
Mgn %
44.35.75.55.45.34.55.44.15.14.6
Net Profit
Mgn %
0.30.30.30.31.721.50.71.121.5
Debt to
Equity
2.42.42.70.90.70.50.60.60.60.9-
Working Cap
Days
94119107907169741181379847
Cash Conv.
Cycle
4554575940303455674612

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 4.80%

Debt to equity has declined versus last 3 years average to 0.92

Sales growth is good in last 4 quarters at 10.04%

Sales growth has been subdued in last 3 years -5.36%

Net Profit has been subdued in last 3 years 4.54%

Latest Financials - Milkfood Ltd.

Standalone Consolidated
TTM EPS (₹) 10.9 10.9
TTM Sales (₹ Cr.) 449 449
BVPS (₹.) 271.3 271.2
Reserves (₹ Cr.) 134 134
P/BV 1.95 1.95
PE 48.55 48.55
From the Market
52 Week Low / High (₹) 490.00 / 684.85
All Time Low / High (₹) 4.00 / 728.00
Market Cap (₹ Cr.) 322
Equity (₹ Cr.) 6.1
Face Value (₹) 10
Industry PE 66.1

Management X-Ray of Milkfood:

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 Milkfood

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
Sales431371373389491531551368316467
Operating Expenses 413355352368465503527348303444
Manufacturing Costs21211516192223161829
Material Costs363310311328418445468299250373
Employee Cost 14131313152021212325
Other Costs 15111312121615121317
Operating Profit 17162121262825201324
Operating Profit Margin (%) 4.0%4.3%5.7%5.4%5.4%5.2%4.5%5.4%4.1%5.1%
Other Income 3221001033
Interest 119131210888710
Depreciation 6695678976
Exceptional Items 000-4000000
Profit Before Tax 3220101393211
Tax 21112301-12
Profit After Tax 111-181082310
PAT Margin (%) 0.3%0.3%0.2%-0.3%1.7%1.9%1.5%0.7%1.1%2.1%
Adjusted EPS (₹)2.42.01.9-2.016.720.917.25.07.119.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%13%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 3435369098108117119123131
Share Capital 5555555555
Reserves 2930318593103112114118126
Minority Interest0000000000
Debt707381756351616266107
Long Term Debt1814221912912161871
Short Term Debt51595957514249474937
Trade Payables41392025334431281640
Others Liabilities 7684667765819410110053
Total Liabilities 220231204268259285302310305331

Fixed Assets

Gross Block152159173172177186208214211220
Accumulated Depreciation5158665121823302630
Net Fixed Assets101101107167165168185184184190
CWIP 2122122250
Investments 0000000000
Inventories81896575756859332064
Trade Receivables815171652233535832
Cash Equivalents 1221153110
Others Assets2722117122022383744
Total Assets 220231204268259285302310305331

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 22640272734201314-30
PBT -5220101393211
Adjustment 8142222171517171113
Changes in Working Capital 5-1017538-3-62-51
Tax Paid 0000-2-2-3-1-1-3
Cash Flow From Investing Activity -8-6-16-9-5-10-22-8-5-7
Capex -11-7-16-9-5-10-22-8-5-7
Net Investments 0000000000
Others 2100000000
Cash Flow From Financing Activity -131-25-19-23-200-7-836
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 000-40000253
Interest Paid -11-9-13-12-10-8-8-8-7-10
Dividend Paid 000000000-1
Others -211-12-2-12-1291-3-7
Net Cash Flow 010-104-2-20-1
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)3.572.932.65-1.598.669.927.462.072.897.7
ROCE (%)12.189.5111.458.0611.7412.659.5964.979.49
Asset Turnover Ratio2.031.651.721.651.861.951.881.21.031.47
PAT to CFO Conversion(x)22640N/A3.383.42.56.54.67-3
Working Capital Days
Receivable Days81116168918436435
Inventory Days66847566564942453033
Payable Days34473526253230363227

Milkfood Ltd Stock News

Milkfood Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Milkfood on 25-Apr-2024 16:01 is ₹528.2.
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 25-Apr-2024 16:01 the market cap of Milkfood stood at ₹321.9.
The latest P/E ratio of Milkfood as of 25-Apr-2024 16:01 is 48.55.
The latest P/B ratio of Milkfood as of 25-Apr-2024 16:01 is 1.95.
The 52-week high of Milkfood is ₹684.9 and the 52-week low is ₹490.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Milkfood is ₹448.7 ( Cr.) .

About Milkfood Ltd

Milkfood Limited was set up in the year 1973 with the first Plant at Bahadurgarh, on the Rajpura Patiala Road in the State of Punjab. The company is promoted by Karamjit Jaiswal. The Jaiswal family are also promoters of Jagatjit Industries Limited, which has interests in Alcoholic Beverages (AC Black, Aristocrat Premium, ACP , Bonnie Scot) , Malted Foods, Plastic and Glass Bottling and Real Estate. The Group has a Gross Turnover in excess of INR 5500 Million.

The company manufactures Pure Ghee, Skimmed Milk Powder , Whole Milk Powder, and Dairy Whitener . From the intial installed capacity of 80 MT of milk processing per day at Patiala during 1974 the Company at has enhanced the processing capacity from time to time and the present milk processing capacity of all Plants is 1500 MT per day.

In the year 1987 the company commissioned its second plant at Gurgoan in the State of Haryana for the manufacture of Cultured Desserts like Long Life Yoghurts, UHT Milk , Juices etc. and Frozen Desserts Yoghurts like Ice Creams. The Ice Cream brand 'Milkfood 100% Ice cream' still conjurs up memories even years after it's sale to Hindustan Lever.

The company has taken on lease a Dairy Plant in 2003 at Hamira, Distt. Kapurthala, in the State of Punjab to supplement the production capacities by 200 MT of milk processing per day. The capacity has since been enhanced to 500 MT of Milk Processing per day.

In 2005, the company has taken expansion plans further to the State of Uttar Pradesh where a fully modernised facility has been set up at Village Agwanpur, Tehsil Moradabad to add capacity of 500 MT of milk processing per day. The plant has commenced production in November 2005.

Further expansion plans for manufacture of Export Oriented and Value added products like Casein , Demineralised Whey Powder , Whey Protien Concentrates has been initiated at the Bahadurgarh facility, which is likely to be commissioned by end of 2006. Capacity expansion will enable the Bahadurgarh plant to process 700 MT of milk per day.

Milkfood has three plants:

Patiala Plant- The plant has facilities to manufacture Anhydrous Milk Fat (Ghee) , Milk powders (Skimmed Milk Powder, Whole Milk Powder). The plant is being upgraded to manufacture value added products like Casein, Demineralised Whey powder, Lactose and Whey Protein Concentrate powders of different percentages.

Hanira Plant- The plant has facilities to manufacture Anhydrous Milk Fat (Pure Ghee) , Milk Powders (Skimmed Milk Powder , Whole Milk Powder, Dairy Whitener & Infant Foods). The plant has facility to produce powder with disc and nozzle atomization resulting into powders of low or high density. A Three stage spray drying system with facility of Lecithination helps in production of instant powders. A separate facility for production of malted food is available.

Moradabad Plant- The plant has facilities to manufacture Anhydrous Milk Fat (Pure Ghee), Milk Powders (Skimmed Milk powder, Whole Milk Powder).Among the private sector corporations in India the company is one of the largest supplier for Milk Powders to the institutions i.e Glaxo Smithkline , Cadburys, Nestle , Mother Dairy , Metro Dairy , Lotus Chocolate.

The company also exports Skimmed Milk Powder and Whole Milk Powder to the South Asian countries of Pakistan, Bangladesh , Nepal, Sri Lanka , Afghanistan and Myanamar.

For distribution of products, Redistribution depots are established at Gurgoan , Delhi , Kolkatta , Chandigarh and Mumbai apart from Agents spread over almost all states.

Products manufactured by the company include:

  • Pure Ghee
  • Skimmed Milk Powder
  • Whole Milk Powder
  • Dairy Creamer
  • Dairy Whitener

Future plans

A 100% Export Oriented Unit is being set up at the existing facilities at Bahadurgarh, Patiala to manufacture Casein which commands a premium price in Export markets of USA, Europe and Japan. India being the largest and cheapest producer of Milk holds comparative price advantage in the product which has varied applications from Food Products, Pharma to Technology products. Demineralised Whey Powder is a by product which has both a Domestic and Export market.

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.