Sunil Agro Foods Ltd (530953) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 530953 | NSE: | Consumer Food | Small Cap

Sunil Agro Foods Share Price

92.90 4.18 4.71%
as on 05-Dec'25 12:14

Sunil Agro Foods Ltd (530953) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 530953 | NSE: | Consumer Food | Small Cap

DeciZen - make an informed investing decision on Sunil Agro Foods

Based on:

M-Cap below 100cr DeciZen not available

Sunil Agro Foods stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
26.6 Cr.
52-wk low:
82.5
52-wk high:
146.9

Is Sunil Agro Foods Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Sunil Agro Foods: Login to view analysis.

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.
Sunil Agro Foods 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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 6.8%11.3%10.3%8.3%9.4%9.1%9%8%8.5%3.5%-
Value Creation
Index
-0.5-0.2-0.3-0.4-0.3-0.4-0.4-0.4-0.4-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 110133142135139155176210229230221
Sales YoY Gr.-20.5%7.1%-5.1%3.2%11.1%13.9%19%9.1%0.8%-
Adj EPS 0.72.62.11.21.52.63.532.9-3.8-0.3
YoY Gr.-253.4%-17.4%-44.6%30.5%65.6%36.5%-15.2%-1%-228.8%-
BVPS (₹) 38.640.142.243.143.946.850.653.356.65353.5
Adj Net
Profit
0.20.80.60.40.50.81.10.90.9-1.1-0
Cash Flow from Ops. 3.4-0.71.71.69.11.9-6.12.74.49.6-
Debt/CF from Ops. 5.1-34.513.816.62.513.3-5.813.88.93.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 8.6%10.6%9.3%0.8%
Adj EPS -220%-219.6%-202.6%-228.8%
BVPS3.6%3.8%1.6%-6.5%
Share Price 14.1% 21.6% -16.2% -34.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
1.96.65.22.83.55.67.25.75.3-6.9-0.6
Op. Profit
Mgn %
1.732.72.42.72.932.62.61.22
Net Profit
Mgn %
0.20.60.50.30.30.50.60.40.4-0.5-0
Debt to
Equity
1.51.91.92.11.81.82.42.32.320
Working Cap
Days
716570808186929310411464
Cash Conv.
Cycle
404048575247586061611

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Sunil Agro Foods Ltd.

Standalone Consolidated
TTM EPS (₹) -0.3 -
TTM Sales (₹ Cr.) 221 -
BVPS (₹.) 53.5 -
Reserves (₹ Cr.) 13 -
P/BV 1.66 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 82.52 / 146.90
All Time Low / High (₹) 2.90 / 271.00
Market Cap (₹ Cr.) 26.6
Equity (₹ Cr.) 3
Face Value (₹) 10
Industry PE 59.8

Management X-Ray of Sunil Agro 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 (%)

Valuation of Sunil Agro Foods - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Sunil Agro Foods

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales110.10132.70142.13134.94139.27154.67176.17209.61228.58230.31
Operating Expenses 108.21128.78138.25131.69135.53150.18170.85204.23222.75227.48
Manufacturing Costs6.477.807.498.518.089.5112.8612.8412.7412.25
Material Costs96.95116.24125.20117.69122.09134.28151.52184.30202.94208.49
Employee Cost 1.631.842.182.112.092.282.612.382.892.78
Other Costs 3.162.903.383.393.284.113.874.714.193.96
Operating Profit 1.883.923.883.253.744.495.325.385.832.82
Operating Profit Margin (%) 1.7%3.0%2.7%2.4%2.7%2.9%3.0%2.6%2.5%1.2%
Other Income 1.100.960.921.521.290.580.410.480.470.66
Interest 1.532.422.792.332.782.432.633.093.463.26
Depreciation 1.161.291.121.621.471.651.681.701.681.66
Exceptional Items 0000000000
Profit Before Tax 0.291.170.880.830.780.991.421.081.15-1.44
Tax 0.080.330.240.370.320.230.380.190.27-0.35
Profit After Tax 0.220.840.640.450.460.761.050.890.88-1.09
PAT Margin (%) 0.2%0.6%0.5%0.3%0.3%0.5%0.6%0.4%0.4%-0.5%
Adjusted EPS (₹)0.72.82.11.51.52.63.53.02.9-3.6
Dividend Payout Ratio (%)0%18%23%33%0%0%14%17%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 11.5912.0312.6712.9413.1814.0415.1816.011715.90
Share Capital 3333333333
Reserves 8.599.029.679.9410.1711.0412.181313.9912.90
Minority Interest0000000000
Debt15.0718.1221.8626.2121.7723.6533.5635.1132.3731.24
Long Term Debt3.163.504.043.1911.0910.5912.144.262.321.34
Short Term Debt11.9114.6217.8123.0310.6813.0721.4230.8530.0529.89
Trade Payables6.724.335.384.7511.3216.9312.8020.0728.3934.84
Others Liabilities 3.526.816.222.573.504.145.025.0511.886.77
Total Liabilities 36.9141.2946.1346.4749.7858.7766.5676.2389.6388.75

Fixed Assets

Gross Block18.8719.6322.5824.5126.7428.8030.5431.1733.2633.38
Accumulated Depreciation8.109.3610.488.8310.1911.8412.8714.4316.1117.72
Net Fixed Assets 10.7710.2712.1015.6816.5516.9617.6716.7417.1515.66
CWIP 2.514.263.480.800.430.5000.340.050.09
Investments 0.340.240.240.240.240.100.170.220.300.29
Inventories9.9611.4711.4511.6714.3222.5032.1239.7048.3949.85
Trade Receivables9.689.5514.8514.7315.4016.3514.0816.6620.7820.01
Cash Equivalents 1.201.670.810.190.330.220.360.210.550.46
Others Assets 2.443.823.203.152.502.142.162.362.412.40
Total Assets 36.9141.2946.1346.4749.7858.7766.5676.2389.6388.75

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 3.42-0.651.741.619.131.88-6.132.734.369.61
PBT 0.291.170.900.840.780.991.421.081.15-1.44
Adjustment 2.563.273.553.644.144.084.304.795.114.74
Changes in Working Capital 0.7-4.91-2.57-2.654.33-3.07-11.76-2.85-1.66.54
Tax Paid -0.13-0.18-0.15-0.22-0.13-0.12-0.09-0.29-0.31-0.22
Cash Flow From Investing Activity -3.85-2.03-0.91-2.01-2.40-1.49-1.85-1.29-1.83-0.05
Capex -2.70-0.94-2.95-5.08-2.34-2.06-2.41-1.10-1.80-0.16
Net Investments 0-0.500.890.42-0.01-0-0-0.08-0.080
Others -1.15-0.601.152.65-0.050.570.56-0.110.050.11
Cash Flow From Financing Activity 0.442.65-0.790.17-6.49-0.518.12-1.55-2.19-9.66
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 1.92000000000
Interest Paid -1.45-2.41-2.63-2.32-2.76-2.42-2.60-3.06-3.42-3.24
Dividend Paid 0-00-0.15-0.1500-0.1500
Others -0.035.061.842.64-3.581.9210.721.671.23-6.42
Net Cash Flow 0.02-0.030.04-0.220.23-0.110.14-0.110.34-0.09

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)1.97.085.213.553.535.627.165.715.31-6.65
ROCE (%)6.7511.3210.338.289.369.068.997.978.453.51
Asset Turnover Ratio3.163.393.252.912.892.852.812.942.762.58
PAT to CFO Conversion(x)15.55-0.772.723.5819.852.47-5.843.074.95N/A
Working Capital Days
Receivable Days28263140393732273032
Inventory Days33292931344357637078
Payable Days24171416243836334455

Sunil Agro Foods Ltd Stock News

Sunil Agro Foods Ltd FAQs

The current trading price of Sunil Agro Foods on 05-Dec-2025 12:14 is ₹92.90.
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 04-Dec-2025 the market cap of Sunil Agro Foods stood at ₹26.64.
The latest P/E ratio of Sunil Agro Foods as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Sunil Agro Foods as of 04-Dec-2025 is 1.66.
The 52-week high of Sunil Agro Foods is ₹146.9 and the 52-week low is ₹82.52.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sunil Agro Foods is ₹221.0 ( Cr.) .

About Sunil Agro Foods Ltd

Sunil Agro Foods Limited (SAFL) is a Flagship company belonging to B.Shantilal. It is a well established and has been in existence for the last 17 years. The Company is marketing their product under the brand name ‘Sunil’.The Company’s clients include Britannia Industries Limited, MTR Foods Limited, ITC Foods Limited, TTK Health Care Limited, Nilgiris, Goodbread, SPV Foods, Polykrop and other Bakeries, Confectioneries and many big, small wholesale customers.

Business profile:

SAFL holds good market share in Karnataka. The Company is a manufacture of Wheat products namely Maida (Wheat Flour), Sooji (Semolina), Atta - (Wheat Resultant Atta) and Bran (Wheat Bran) as well as Whole Wheat Atta extracted out of wheat. The marketing network spread all over south, sound tie-up in marketing, locational advantage (with infrastructure facilities) favorable demand supply gap, growing consumer trends and assured off take of production.

In total the group has 400 tonnes per day capacity to grind wheat into wheat products. The group presently utilizes 70% of its total capacity.

Subsidiaries:

  • Belgaum Roller Flour Mills Limited
  • Brindavan Roller Flour Mills Limited

Products:

  • Maida -Used in bread, biscuits, pasta preparations.
  • Sooji- Used in Hotel and household daily consumption.
  • Atta- Used in Hotel and Household daily consumption.
  • Bran-Used in Cattle and Poultry feeds.
  • Specialty -Producing to suit the customer’s requirement.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×