Amrit Banaspati Company Ltd - Stock Valuation and Financial Performance

BSE: 531728 | NSE: | Trading | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Amrit Banaspati

M-Cap below 100cr DeciZen not available

Amrit Banaspati Company stock performance -

mw4me loader
P/E Ratio (SA):
10.64
Market Cap:
108.4 Cr.
52-wk low:
146.9
52-wk high:
149.5

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Amrit Banaspati:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 3%7.7%11.3%15%30.1%23%2.2%1.9%2%2.8%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 6197598068061,0081,04389.264.722.422.623
Sales YoY Gr.-22.5%6.2%0%25%3.5%-91.5%-27.5%-65.4%0.9%-
Adj EPS -0.32.26.411.229.932.83.93.62.52.713.8
YoY Gr.-NA194%75.4%165.8%9.7%-88%-8.4%-30.6%8%-
BVPS (₹) 3636.439.247.773197.9197.4197.7203.1178.4202.2
Adj Net
Profit
-0.21.64.78.32224.22.92.71.82.610
Cash Flow from Ops. 3.9-10.725.913.136.2-40.55.9-5.5-10.8-13.1-
Debt/CF from Ops. 8.6-4.61.630.9-02.2-0-4.2-2.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -30.8%-53.2%-36.8%0.9%
Adj EPS NA-38.2%-11.8%8%
BVPS19.5%19.6%-3.3%-12.1%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
-0.55.516.225.849.424.221.81.31.67.3
Op. Profit
Mgn %
1.31.31.72.33.91.5-5-10.9-34.2-41.5-4.4
Net Profit
Mgn %
-00.20.612.22.33.34.18.211.445.2
Debt to
Equity
1.11.71.51.10.600.100.30.2-
Working Cap
Days
37403634343018795276396269
Cash Conv.
Cycle
232826272916102836264

Recent Performance Summary

No data to display

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

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

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

Latest Financials - Amrit Banaspati Company Ltd.

Standalone Consolidated
TTM EPS (₹) 13.8 20.1
TTM Sales (₹ Cr.) 22.6 29.7
BVPS (₹.) 202.2 53.4
Reserves (₹ Cr.) 141 32
P/BV 0.73 2.76
PE 10.64 7.32
From the Market
52 Week Low / High (₹) 146.85 / 149.45
All Time Low / High (₹) 10.10 / 283.95
Market Cap (₹ Cr.) 108
Equity (₹ Cr.) 7.4
Face Value (₹) 10
Industry PE 76.8

Management X-Ray of Amrit Banaspati:

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 Amrit Banaspati

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales619.32758.80806.02806.361,007.631,042.8189.1664.6522.3522.56
Operating Expenses 611.84749.35793.93788.52967.891,026.8593.6271.7330.0131.95
Manufacturing Costs46.0854.9368.7074.9080.9280.500.120.120.590.44
Material Costs535.90664.97688.65670.40849.87905.4788.2864.9422.3122.22
Employee Cost 5.145.576.647.868.74111.592.272.252.29
Other Costs 24.7223.8829.9435.3728.3629.883.634.404.867
Operating Profit 7.479.4512.0917.8439.7415.96-4.46-7.08-7.65-9.39
Operating Profit Margin (%) 1.2%1.2%1.5%2.2%3.9%1.5%-5.0%-10.9%-34.2%-41.6%
Other Income 0.821.311.151.870.822.988.8911.4818.5123.93
Interest 3.975.485.343.833.373.860.690.422.304.23
Depreciation 2.882.922.973.593.913.720.030.040.150.17
Exceptional Items 4.450000175.540000.02
Profit Before Tax 5.892.364.9212.2933.28186.903.713.948.4210.15
Tax 3.360.971.564.3111.2239.660.67-0.180-0.04
Profit After Tax 2.531.393.367.9822.06147.243.044.118.4210.19
PAT Margin (%) 0.4%0.2%0.4%1.0%2.2%14.1%3.4%6.4%37.7%45.2%
Adjusted EPS (₹)3.21.74.510.830.0200.04.15.611.410.7
Dividend Payout Ratio (%)38%61%33%18%13%32%97%81%44%9%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund 29.1329.4628.9635.2253.85145.82145.44145.65149.64170.72
Share Capital 9.999.997.487.487.487.487.487.487.489.83
Reserves 19.1419.4721.4827.7446.37138.34137.96138.17142.16160.89
Minority Interest0000000000
Debt33.2548.9042.3839.3828.660.1212.800.0645.2532.98
Long Term Debt33.2548.9042.3839.3812.090.1200.060.250.08
Short Term Debt000016.56012.8004532.91
Trade Payables36.6647.3227.0448.3063.810.019.963.301.910.82
Others Liabilities 12.3810.4813.3616.6433.4861.875.926.058.693.41
Total Liabilities 111.43136.15111.73139.54179.80207.82174.12155.06205.49207.94

Fixed Assets

Gross Block57.1657.0168.6970.52840.700.730.901.611.71
Accumulated Depreciation22.7123.6224.6826.8430.270.190.220.260.360.53
Net Fixed Assets34.4533.3944.0143.6853.730.500.510.641.251.17
CWIP 02.050.392.530.4300000
Investments 00000122.03151.05133.35180.66174.43
Inventories53.6470.4145.0476.2373.285.560004.28
Trade Receivables11.1016.6210.756.591909.993.392.170
Cash Equivalents 6.035.694.744.6126.6713.362.986.873.953.01
Others Assets6.217.996.795.916.6866.379.6010.8117.4525.04
Total Assets 111.43136.15111.73139.54179.80207.82174.12155.06205.49207.94

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity 3.86-10.6725.8813.0936.19-40.475.93-5.51-10.83-13.14
PBT 1.442.364.9212.2933.28186.903.703.918.4210.15
Adjustment 6.527.697.347.036.70-171.33-7.43-8.92-15.82-19.18
Changes in Working Capital -0.37-13.8212.86-3.794.13-5.0511.20.051.18-3.12
Tax Paid -0.38-2.310.76-2.44-7.92-50.98-1.54-0.55-4.61-0.98
Cash Flow From Investing Activity -4.83-4.10-11.74-5.27-11.43106.07-25.3225.24-31.3238.56
Capex -5.31-4.61-12.48-5.811.0549.99-0.03-0.17-0.77-0.06
Net Investments 00000-122.03-27.0317.75-47.3019.29
Others 0.480.510.740.54-12.48178.111.747.6616.7419.33
Cash Flow From Financing Activity -2.2314.44-15.09-7.96-2.69-78.909-15.8439.23-27.03
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -2.2315.65-6.52-3.122.38-20.5412.68-12.7445.19-14.41
Interest Paid 00-5.02-3.54-3.35-3.59-0.69-0.42-2.30-4.23
Dividend Paid 0-1.21-1.05-1.29-1.72-54.77-3.42-3.45-3.90-8.70
Others 00-2.510000.440.770.230.32
Net Cash Flow -3.20-0.34-0.94-0.1422.07-13.31-10.393.89-2.92-1.61
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)7.075.2112.0724.9649.66147.652.092.835.716.37
ROCE (%)11.4211.1413.7222.0945.29163.352.892.876.287.21
Asset Turnover Ratio4.936.156.526.436.335.390.470.390.120.11
PAT to CFO Conversion(x)1.53-7.687.71.641.64-0.271.95-1.34-1.29-1.29
Working Capital Days
Receivable Days5764504138450
Inventory Days26302627271400069
Payable Days99853121374322

Amrit Banaspati Company Ltd Stock News

Amrit Banaspati Company Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Amrit Banaspati on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Amrit Banaspati stood at ₹108.4.
The latest P/E ratio of Amrit Banaspati as of 01-Jan-1970 05:30 is 10.64.
The latest P/B ratio of Amrit Banaspati as of 01-Jan-1970 05:30 is 0.73.
The 52-week high of Amrit Banaspati is ₹149.4 and the 52-week low is ₹146.8.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Amrit Banaspati is ₹22.56 ( Cr.) .

About Amrit Banaspati Company Ltd

Amrit Banaspati Company Ltd. (ABCL) was originally incorporated as Amrit Enterprises Ltd. on 28th March, 1985. The company had entered into a Scheme of Arrangement under section 391-394 of the Companies Act, 1956, with other group companies namely Amrit Corp. (Earlier it was known as Amrit Banaspati Company) and ABC Paper. The Scheme was duly approved by the High Courts of Punjab & Harayana, Allahabad and Delhi. Pursuant to this scheme, the edible oil business of erstwhile Amrit Banaspati Co. (now Amrit Corp.) was de-merged in the company and the paper business of erstwhile Amrit Banaspati Co. (now Amrit Corp.) was de-merged in ABC Paper with effect from April 1, 2006.

Pursuant to the aforesaid Scheme, the entire undertaking and business and also properties and liabilities of the edible oil and FMCG commodities business of Amrit Corp. (transferor company) were transferred to and vested in the company on and from the appointed date on a going concern basis and all the employees of edible oil and FMCG commodities business of Amrit Corp. Ltd. became the employees of the company without interruption in their services on terms not less favourable to them as then applicable.

Also, under the Scheme, the name of the company has been changed to Amrit Banaspati Company from Amrit Enterprises, while the name of transferor company was changed to Amrit Corp. from Amrit Banaspati Company.

The Scheme has led to economies of scale in the form of enhanced scale of operations and increased asset base leading to optimum utilization of resources and capacities.

ABCL has carried out various modernization/ upgradation schemes in the past to increase the capacity of its plants and improve operational efficiency etc., for which financial Institutions have sanctioned financial assistance from time to time. Today we are operating at an installed capacity of 450 MT/DAY which shows tremendous growth. This stupendous growth has been possible because ABCL has continuously endeavored to bring new products to the Indian consumer and to that end its R & D has played a key role.

Business Area of the company

The company is engaged in the manufacturing and marketing of Vanaspati, bakery shortenings, refined and filtered edible oils and other FMCG products.

Products of the company

Lifestyle Products

  • Ginni Nutri
  • Delight Nuggets
  • Merrigold Table Margarine 
  • MerriLite 

Premium Products

  • Refined Sunflower Oil
  • Refined Groundnut Oil
  • Refined Cottonseed Oil 
  • Refined Ricebran Oil 
  • Merrilite
  • Kachi Ghani Mustard Oil 

Consumer Products

  • Gagan Vanaspati
  • Gagan Gold Vanaspati
  • Refined Palm Oil 
  • Ginni Plus Refined Oil 
  • Refined Soyabean Oil 
  • Bansari Pure
  • Mustard Oil

B2B Products

  • Gagan Vanaspati
  • Gagan Gold Vanaspati
  • Refined Palm Oil 
  • Ginni Plus Refined Oil 
  • Refined Soyabean Oil 
  • Bansari Pure
  • Mustard Oil etc

Associate Companies

  • Amrit Food
  • Amrit Corp
  • Amrit Learning

Awards & Recognitions

  • Gagan: A recipient of the prestigious Rome Monde Selection Gold Medal
  • Ginni: The Refined Cottonseed Oil received the prestigious Rome Monde Selection Gold Medal and Ginni Gold is a recipient of the esteemed Paris Monde Selection Gold Medal
  • Merrigold Table Margarine is a recipient of the Paris Monde Selection Silver Medal
  • Monde Selection Medal of Brussels on several occasions
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.