Sanwaria Consumer Ltd - Stock Valuation and Financial Performance

BSE: 519260 | NSE: SANWARIA | Edible Oil | Small Cap

Sanwaria Consumer Share Price

0.49 0.00 0.00%
as on 26-Mar'24 16:00

DeciZen - make an informed investing decision on Sanwaria Consumer

M-Cap below 100cr DeciZen not available

Sanwaria Consumer stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
36.1 Cr.
52-wk low:
0.4
52-wk high:
0.5

Is Sanwaria Consumer Ltd an attractive stock to invest in?

1. Is Sanwaria Consumer Ltd a good quality company?

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

2. Is Sanwaria Consumer Ltd undervalued or overvalued?

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

3. Is Sanwaria Consumer Ltd a good buy now?

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

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.
Sanwaria Consumer 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 % 6.2%5.3%6.8%6.9%9.1%13.3%-118.9%-1.8%-1.6%-1.3%-
Value Creation
Index
-0.6-0.6-0.5-0.5-0.4-0.1NANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2,4592,6452,6953,5125,0535,3042,8650.4000
Sales YoY Gr.-7.6%1.9%30.3%43.9%5%-46%-100%-100%NA-
Adj EPS 0.40.40.40.61.22.1-16.6-0.1-0.1-0.1-0.1
YoY Gr.-2.9%13.9%43.9%94.9%84.4%-881.1%NANANA-
BVPS (₹) 3.43.84.15.16.28.4-8.2-8.3-8.4-8.4-8.5
Adj Net
Profit
24.12528.643.784.7156-1,219-6.2-5.4-4.2-4
Cash Flow from Ops. 98.314.312.478.2-15.815654.52.6-1.11.2-
Debt/CF from Ops. 9.955.468.612.7-62.76.316.7352.8-802.9767.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%-100%NA
Adj EPS -182.2%-155.4%NANA
BVPS-210.6%-206.3%NANA
Share Price -18% -44.3% -7.5% 16.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
98.68.511.116.825.1-2917.51.10.90.70.7
Op. Profit
Mgn %
32.843.23.75.1-44.1-62100NAN
Net Profit
Mgn %
111.11.21.72.9-42.6-1430.200-INF
Debt to
Equity
4.1332.62.21.6-1.5-1.5-1.5-1.5-
Working Cap
Days
1431621711381051111232,26,738000
Cash Conv.
Cycle
103124125114921011162,20,465000

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 0.70%

Sales growth has been subdued in last 3 years -100.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Sanwaria Consumer Ltd.

Standalone Consolidated
TTM EPS (₹) -0.1 -0.1
TTM Sales (₹ Cr.) 0 0
BVPS (₹.) -8.5 -8.5
Reserves (₹ Cr.) -698 -697
P/BV -0.06 -0.06
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.35 / 0.54
All Time Low / High (₹) 0.01 / 74.17
Market Cap (₹ Cr.) 36.1
Equity (₹ Cr.) 73.6
Face Value (₹) 1
Industry PE 73.1

Management X-Ray of Sanwaria Consumer:

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 Sanwaria Consumer

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
Sales2,458.642,644.672,695.253,512.445,053.135,303.792,864.720.4300
Operating Expenses 2,386.102,570.452,588.353,401.854,866.055,031.864,128.033.121.210.95
Manufacturing Costs23.0920.7021.0922.2119.8434.6017.580.7400
Material Costs2,285.632,474.202,522.563,322.264,758.434,912.543,128.530.4000
Employee Cost 3.584.303.863.594.014.713.941.070.150.17
Other Costs 73.8071.2540.8453.7983.7780.01977.990.911.060.78
Operating Profit 72.5474.22106.89110.58187.08271.93-1,263.31-2.68-1.21-0.95
Operating Profit Margin (%) 3.0%2.8%4.0%3.1%3.7%5.1%-44.1%-621.0%--
Other Income 14.0417.8511.9713.3711.8514.01115.591.881.101.08
Interest 50.5053.0171.0166.9174.4083.2065.28000
Depreciation 4.806.647.937.278.037.496.936.516.515.15
Exceptional Items 00-18.420000000
Profit Before Tax 31.2832.4221.5149.78116.50195.25-1,219.94-7.32-6.63-5.02
Tax 7.217.395.836.1031.8239.20-0.95-1.14-1.27-0.79
Profit After Tax 24.0725.0415.6843.6884.69156.06-1,218.99-6.18-5.36-4.22
PAT Margin (%) 1.0%0.9%0.6%1.2%1.7%2.9%-42.6%-1,430.2%--
Adjusted EPS (₹)0.40.40.20.61.22.1-16.6-0.1-0.1-0.1
Dividend Payout Ratio (%)0%0%0%8%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 279.57304.61320.29414.26494.13651.15-567.59-573.77-579.13-583.35
Share Capital 34.8134.8034.8036.8073.6173.6173.6173.6173.6173.61
Reserves 244.77269.80285.48377.45420.52577.54-641.20-647.38-652.74-656.96
Minority Interest0000000000
Debt977.29791.66850.53993.42990.84978.34912.08912.93913.56913.56
Long Term Debt37.3746.309.349.3818.6966.7822.4623.0523.0523.05
Short Term Debt939.93745.36841.19984.04972.15911.56889.62889.88890.50890.50
Trade Payables43.12266.42193.9745.4666.5550.129.7910.119.549.52
Others Liabilities 40.1963.37113.2759.03180.58115.9830.6831.6128.4727.67
Total Liabilities 1,340.171,426.061,478.061,512.171,732.101,795.59384.96380.88372.44367.40

Fixed Assets

Gross Block134.25137.77162.36162.36162.36162.83160.47160.47160.47160.47
Accumulated Depreciation33.5640.2048.1355.4063.4370.9275.8182.3288.8393.98
Net Fixed Assets100.7097.57114.23106.9698.9391.9184.6678.1571.6466.49
CWIP 4.1837.7800000000
Investments 36.5736.3036.3036.3136.3036.2031.1831.1831.1831.18
Inventories543.29538.86534.12505.27524.91442.281.531.451.451.45
Trade Receivables457.56581.08673.77727.16916.031,176.81259.90260.16259.82259.44
Cash Equivalents 67.9635.3315.7316.6329.2610.550.683.061.331.78
Others Assets129.9299.14103.90119.84126.6637.8476.897.027.06
Total Assets 1,340.171,426.061,478.061,512.171,732.101,795.59384.96380.88372.44367.40

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 98.3414.2912.3978.21-15.79156.1354.542.59-1.141.19
PBT 31.2832.4239.9249.78116.50157.13-1,218.99-7.32-5.36-4.22
Adjustment 37.3325.8350.0164.957369.254.697.586.455.09
Changes in Working Capital 32.46-40.78-55.2-36.22-204.9-69.641268.842.33-2.230.32
Tax Paid -2.73-3.19-3.92-0.29-0.39-0.610000
Cash Flow From Investing Activity -42.37-37.832.959.14-14.0729.6366.50-1.441.440.03
Capex 21.92-37.12-2.999.060-0.460.31-1.5000
Net Investments 0-12.435.430-15.1618.051.8401.38-0.02
Others -64.2911.720.510.081.0912.0564.350.070.060.06
Cash Flow From Financing Activity -36.80-21.79-29.51-77.3927.33-186.43-129.07-0.28-0.65-0.79
Net Proceeds from Shares 00500100-1000000
Net Proceeds from Borrowing 0000.039.3148.09-45.28-0.54-1.27-0.79
Interest Paid -45.93-30.72-42.55-57.32-63.45-73.92-62.11000
Dividend Paid 0000-5.5200000
Others 9.138.94-36.96-20.11-13.02-60.59-21.690.260.620
Net Cash Flow 19.17-45.33-14.179.95-2.53-0.66-8.030.87-0.350.43
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)10.699.955.7113.2320.329.12N/AN/AN/AN/A
ROCE (%)8.937.528.269.1413.0817.73N/AN/AN/AN/A
Asset Turnover Ratio2.131.911.862.353.123.012.63000
PAT to CFO Conversion(x)4.090.570.791.79-0.191N/AN/AN/AN/A
Working Capital Days
Receivable Days69728573597292000
Inventory Days577573543733281,26000
Payable Days252333134439,10800

Sanwaria Consumer Ltd Stock News

Sanwaria Consumer Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sanwaria Consumer on 26-Mar-2024 16:00 is ₹0.49.
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 26-Mar-2024 16:00 the market cap of Sanwaria Consumer stood at ₹36.07.
The latest P/E ratio of Sanwaria Consumer as of 26-Mar-2024 16:00 is 0.00.
The latest P/B ratio of Sanwaria Consumer as of 26-Mar-2024 16:00 is -0.06.
The 52-week high of Sanwaria Consumer is ₹0.54 and the 52-week low is ₹0.35.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sanwaria Consumer is ₹0.00 ( Cr.) .

About Sanwaria Consumer Ltd

Sanwaria Agro Oils (SAOL), a Sanwaria Group company was incorporated on April 22, 1991 and has its registered office at Itarsi and corporate office at Bhopal.

SAOL had set up a solvent extraction plant with crushing capacity of 200 Tonnes Per Day of Soyabean & other minor oil seeds at Industrial area , Kheda Itarsi and commenced commercial production from 5th December ,1993 .

In August 2001 the company set up a refinery with the capacity of 75 tonnes per day . The company had also received 'BEST CAPACITY UTILIZATION AWARD' from SOPA from financial year 98-99 to 2001-2002 as the company had achieved 103% capacity utilization as against the Industry average of 35%. Subsequently soya crushing/refining capacity of the company has been expanded further which is 1000/150 MT per day as on date. The expansion of the capacity was wholly financed by internal accruals.

The sales & profit of the company is also at constant move in upward direction which in turn have created a strong standing of Sanwaria Agro Oils in the Soya Industry The company has got the status of One Star Export house & now the company is aiming at the Trading House status. The export of the company mainly consist of Soya De-Oiled-Cake .

The company had launched its full range of edible oil under the brand names 'SULABH', 'NARMADA' & “SANWARIA” to attract different segments of consumers. “Sulabh” and “Sanwaria” is the lower segment brand to attract the lower middle class and “Narmada” is the premium segment brand to attract middle and upper middle class consumer. After receiving favorable response from customers & constant increase in demand of the retail packs, The Company has launched 1, 2 5 and 15 litre/Kg consumer packs in pouch, tin & jar , to continue its ongoing process to outperform the Industry.

The company's consistent move towards 'image building 'export orientation' would touch new heights & would reap the results in coming few years. Effective & result oriented management strategies, best capacity utilization & modernization are 'few' among 'many' factors contributing towards the sustained & maintainable growth of SAOL.

The production units of the company are now utilizing 76.08% of its capacity, due strong procurement capability, having innovative model of Direct Procurement Center (DPC) and having more than 60 such DPCs, promoter involvement in the procurement, quick decision making, strong relationship with the farmer in the area, reputation for timely payment etc., due to which the Company is reaping additional profits and which is shown in terms of high savings. Both the production units of the company and also leased unit are located in the Bhopal Division which is one of the Highest Producing Divisions of India, in terms of total crop size and area under cultivaition. Thus these solvent extraction plants of the company have easy accessibility to raw materials. And as these production units are undergoing expansion, it will increase the total combined capacity of the Company by the next season.

Products range of the company include:

  • Edible Oil- The company had launched its full range of edible oil under the brand names 'SULABH', 'NARMADA' & “SANWARIA” to attract different segments of consumers.
  • Lecithin- They are manufacturing soya lecithin, it is used as emulsifier, also to increase life of products, to reduce fat content and also for easy spreadibility of the product. Lecithin is a mixture of polar and neutral lipids and phosphalipids. Polar lipid consist of glycolipisds, neutral lipid are triglycerides, phosphalipids contains phosphates. This is in liquid form.
  • Soyabean Meal - Soyabean Meal is mainly used for Cattle Feeds.

The company also exports Soya De-Oiled-Cake

Awards & Achievements:

  • The company had been honored with 'THE NIRYAT SHREE SILVER AWARD' for the financial year 2001-02 declared by the federation of Indian Exports Organization for Export excellence.
  • The Company had also received 'BEST CAPACITY UTILIZATION AWARD' from SOPA
  • “International Star Award for Quality in Gold Category” from the Business Initiatives Directions (BID), Madrid, Spain.
  • During the year SAOL has been rated in top 500 companies by Dun & Bradstreet. This rating has been done on the basis of Income, Net Profit, and Net Wealth of the companies.
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.