SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Sunil Agro Foods Ltd (530953)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 530953 NSE: Consumer Food | Small Cap | Sunil Agro Foods Share Price

₹81.70 -4.30 (-5.00%)

As on 04-Jun'26 16:59

Sunil Agro Foods Ltd (530953)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 530953 NSE: Consumer Food | Small Cap | Sunil Agro Foods Share Price

₹81.70 -4.30 (-5.00%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹25 Cr.
Current Price
₹81.7
52-Week Low / High
₹73 / 108
TTM EPS
₹1.3
TTM Sales
₹195 Cr.
Book Value per Share
₹54.3
P/E Ratio
61.49
Higher than its 5-year historical median
Industry PE
55.5
Price to Book (P/B)
1.50
Lower than its 5-year historical median
Price to Sales (P/S)
0.13
Lower than its 5-year historical median
EV/EBITDA
10.27
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-6.65%
Underperforms industry median
Return on Capital Employed (ROCE)
3.51%
Underperforms industry median
Return on Assets (ROA)
-1.23%
Operating Profit Margin
1.2%
Net Profit Margin
-0.48%
Gross Profit Margin
0.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
0.76%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-51.63%
Net Profit Growth (1 Year)
-
-223.86%
Asset Quality
Promoter Holding
72.30%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹13 Cr.
Equity
₹3 Cr.
Face Value
₹10
All Time Low / High
₹2.90 / 271.00

Sunil Agro Foods stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Sunil Agro Foods Ltd a good quality company?
Sunil Agro Foods Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Sunil Agro Foods Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Sunil Agro Foods Ltd vs industry peers?
Sunil Agro Foods Ltd revenue CAGR is 10.58%, compared to the industry median CAGR of 7.03%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Sunil Agro Foods Ltd?
Promoters hold 72.30% of the Sunil Agro Foods Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Sunil Agro Foods Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 6.2% based on the current price.

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.
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

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

Sales 110133142135139155176210229230195
Sales YoY Gr.-20.5%7.1%-5.1%3.2%11.1%13.9%19%9.1%0.8%-
Adj EPS 0.72.62.11.21.52.63.532.9-3.81.3
YoY Gr.-253.4%-17.4%-44.6%30.5%65.6%36.5%-15.2%-1%-228.8%-
BVPS (₹) 38.640.142.243.143.946.850.653.356.65354.3
Adj Net
Profit
0.20.80.60.40.50.81.10.90.9-1.10
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

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 4.3% 15.8% -20.1% -12.1%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
1.96.65.22.83.55.67.25.75.3-6.92.5
Op. Profit
Mgn %
1.732.72.42.72.932.62.61.22.9
Net Profit
Mgn %
0.20.60.50.30.30.50.60.40.4-0.50.2
Debt to
Equity
1.51.91.92.11.81.82.42.32.320
Working Cap
Days
716570808186929310411478
Cash Conv.
Cycle
404048575247586061611

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
Exceptional Items 0000000000
Interest 1.532.422.792.332.782.432.633.093.463.26
Depreciation 1.161.291.121.621.471.651.681.701.681.66
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%23.30%33%0%0%14.40%16.90%0%0%

Valuation of Sunil Agro 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'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
Debt +15.0718.1221.8626.2121.7723.6533.5635.1132.3731.24
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
Minority Interest0000000000
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

Net Fixed Assets +10.7710.2712.1015.6816.5516.9617.6716.7417.1515.66
Gross Block18.8719.6322.5824.5126.7428.8030.5431.1733.2633.38
Accumulated Depreciation8.109.3610.488.8310.1911.8412.8714.4316.1117.72
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

Financial 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 Days28.4026.5031.304039.5037.5031.5026.8029.9032.30
Inventory Days33.1029.5029.4031.3034.1043.4056.6062.5070.3077.90
Payable Days24.4017.4014.2015.702438.4035.8032.5043.6055.40

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Sunil Agro Foods Ltd FAQs

The current trading price of Sunil Agro Foods on 04-Jun-2026 16:59 is ₹81.70.

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 03-Jun-2026 the market cap of Sunil Agro Foods stood at ₹24.53 Cr

The latest P/E ratio of Sunil Agro Foods as of 03-Jun-2026 is 61.49.

The latest P/B ratio of Sunil Agro Foods as of 03-Jun-2026 is 1.50.

The 52-week high of Sunil Agro Foods is ₹107.8 and the 52-week low is ₹73.28.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sunil Agro Foods is ₹195 ( Cr.) .

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

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

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.

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.
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

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:

×