Sunil Agro Foods Ltd - Stock Valuation and Financial Performance

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

Sunil Agro Foods Share Price

146 -1.10 -0.75%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Sunil Agro Foods

M-Cap below 100cr DeciZen not available

Sunil Agro Foods stock performance -

mw4me loader
P/E Ratio (SA):
52.34
Market Cap:
44.2 Cr.
52-wk low:
135
52-wk high:
271

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

1. Is Sunil Agro Foods Ltd a good quality company?

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

2. Is Sunil Agro Foods Ltd undervalued or overvalued?

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

3. Is Sunil Agro Foods Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Sunil Agro Foods 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 Sunil Agro 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.
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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 8.5%7.3%4.8%7.8%7.3%5.2%6.3%6.5%6.4%5.8%-
Value Creation
Index
-0.4-0.5-0.7-0.4-0.5-0.6-0.6-0.5-0.5-0.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 136104110133142135139155176210223
Sales YoY Gr.--23.1%5.4%20.5%7.1%-5.1%3.2%11.1%13.9%19%-
Adj EPS 3.32.30.72.62.11.21.52.63.532.8
YoY Gr.--29.8%-68.4%253.4%-17.4%-44.6%30.5%65.6%36.5%-15.2%-
BVPS (₹) 36.837.938.640.142.243.143.946.850.653.355.8
Adj Net
Profit
10.70.20.80.60.40.50.81.10.91
Cash Flow from Ops. 0.75.33.4-0.71.71.69.11.9-6.12.7-
Debt/CF from Ops. 19.62.65.1-34.513.816.62.513.3-5.813.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 4.9%8.1%14.6%19%
Adj EPS -1.2%6.7%24.2%-15.2%
BVPS4.2%4.8%6.7%5.5%
Share Price 24.6% 43.3% 64.2% 3.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
9.26.21.96.65.22.83.55.67.25.75.2
Op. Profit
Mgn %
2.22.41.732.72.42.72.932.62.5
Net Profit
Mgn %
0.70.70.20.60.50.30.30.50.60.40.4
Debt to
Equity
1.31.21.51.91.92.11.81.82.42.3-
Working Cap
Days
5073716570808186929350
Cash Conv.
Cycle
334240404857524758602

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 14.60%

Net Profit is growing at healthy rate in last 3 years 24.19%

Sales growth is good in last 4 quarters at 11.97%

Return on Equity has declined versus last 3 years average to 5.20%

Debt to equity has increased versus last 3 years average to 2.34

Latest Financials - Sunil Agro Foods Ltd.

Standalone Consolidated
TTM EPS (₹) 2.8 -
TTM Sales (₹ Cr.) 223 -
BVPS (₹.) 55.8 -
Reserves (₹ Cr.) 14 -
P/BV 2.64 -
PE 52.34 -
From the Market
52 Week Low / High (₹) 135.00 / 271.00
All Time Low / High (₹) 2.90 / 271.00
Market Cap (₹ Cr.) 44.2
Equity (₹ Cr.) 3
Face Value (₹) 10
Industry PE 64.9

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Sunil Agro 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
Sales135.86104.42110.10132.70142.13134.94139.27154.67176.17209.61
Operating Expenses 132.82101.89108.21128.78138.25131.69135.53150.18170.85204.23
Manufacturing Costs4.786.166.477.807.498.518.089.5112.8612.84
Material Costs123.2991.0596.95116.24125.20117.69122.09134.28151.52184.30
Employee Cost 1.201.641.631.842.182.112.092.282.612.41
Other Costs 3.553.043.162.903.383.393.284.113.874.68
Operating Profit 3.042.521.883.923.883.253.744.495.325.38
Operating Profit Margin (%) 2.2%2.4%1.7%3.0%2.7%2.4%2.7%2.9%3.0%2.6%
Other Income 0.731.061.100.960.921.521.290.580.410.48
Interest 1.481.601.532.422.792.332.782.432.633.09
Depreciation 0.790.981.161.291.121.621.471.651.681.70
Exceptional Items 0000000000
Profit Before Tax 1.501.010.291.170.880.830.780.991.421.08
Tax 0.430.160.080.330.240.370.320.230.380.19
Profit After Tax 1.070.840.220.840.640.450.460.761.050.89
PAT Margin (%) 0.8%0.8%0.2%0.6%0.5%0.3%0.3%0.5%0.6%0.4%
Adjusted EPS (₹)3.62.80.72.82.11.51.52.63.53.0
Dividend Payout Ratio (%)14%18%0%18%23%33%0%0%14%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 11.0511.3711.5912.0312.6712.9413.1814.0415.1816.01
Share Capital 3333333333
Reserves 8.058.378.599.029.679.9410.1711.0412.1813
Minority Interest0000000000
Debt13.2513.1515.0718.1221.8626.2121.7723.6533.5635.11
Long Term Debt1.240.993.163.504.043.1911.0910.5912.144.26
Short Term Debt12.0112.1611.9114.6217.8123.0310.6813.0721.4230.85
Trade Payables4.076.236.724.335.384.7511.3216.9312.8020.07
Others Liabilities 2.181.983.526.816.222.573.504.145.025.05
Total Liabilities 30.5432.7436.9141.2946.1346.4749.7858.7766.5676.23

Fixed Assets

Gross Block14.1616.0118.8719.6322.5824.5126.7428.8030.5431.17
Accumulated Depreciation5.696.948.109.3610.488.8310.1911.8412.8714.43
Net Fixed Assets8.469.0710.7710.2712.1015.6816.5516.9617.6716.74
CWIP 0.151.822.514.263.480.800.430.5000.34
Investments 0.560.510.340.240.240.240.240.100.170.22
Inventories9.5510.019.9611.4711.4511.6714.3222.5032.1239.70
Trade Receivables7.637.429.689.5514.8514.7315.4016.3514.0816.66
Cash Equivalents 0.310.641.201.670.810.190.330.220.360.21
Others Assets3.873.272.443.823.203.152.502.142.162.36
Total Assets 30.5432.7436.9141.2946.1346.4749.7858.7766.5676.23

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 0.705.323.42-0.651.741.619.131.88-6.132.73
PBT 1.501.010.291.170.900.840.780.991.421.08
Adjustment 1.922.182.563.273.553.644.144.084.304.79
Changes in Working Capital -2.722.450.7-4.91-2.57-2.654.33-3.07-11.76-2.85
Tax Paid 0-0.33-0.13-0.18-0.15-0.22-0.13-0.12-0.09-0.29
Cash Flow From Investing Activity -0.53-3.53-3.85-2.03-0.91-2.01-2.40-1.49-1.85-1.29
Capex -1-3.41-2.70-0.94-2.95-5.08-2.34-2.06-2.41-0.75
Net Investments 0.330.090-0.500.890.42-0.0100-0.08
Others 0.14-0.22-1.15-0.601.152.65-0.050.570.56-0.45
Cash Flow From Financing Activity -0.24-1.820.442.65-0.790.17-6.49-0.518.12-1.55
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 1.3401.920000000
Interest Paid -1.41-1.54-1.45-2.41-2.63-2.32-2.76-2.42-2.60-3.06
Dividend Paid -0.17-0.17000-0.15-0.1500-0.15
Others 0-0.11-0.035.061.842.64-3.581.9210.721.67
Net Cash Flow -0.06-0.040.02-0.030.04-0.220.23-0.110.14-0.11
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)10.047.531.97.085.213.553.535.627.165.71
ROCE (%)12.4910.426.7511.3210.338.289.369.068.997.97
Asset Turnover Ratio4.833.33.163.393.252.912.892.852.812.94
PAT to CFO Conversion(x)0.656.3315.55-0.772.723.5819.852.47-5.843.07
Working Capital Days
Receivable Days19262826314039373227
Inventory Days22343329293134435763
Payable Days8212417141624383633

Sunil Agro Foods Ltd Stock News

Sunil Agro Foods Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sunil Agro Foods on 28-Mar-2024 16:01 is ₹146.0.
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 28-Mar-2024 16:01 the market cap of Sunil Agro Foods stood at ₹44.17.
The latest P/E ratio of Sunil Agro Foods as of 28-Mar-2024 16:01 is 52.34.
The latest P/B ratio of Sunil Agro Foods as of 28-Mar-2024 16:01 is 2.64.
The 52-week high of Sunil Agro Foods is ₹271.0 and the 52-week low is ₹135.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sunil Agro Foods is ₹222.8 ( 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.
Read More Read Less
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
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.