SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Sai Aditya Foods & Retail Pvt Ltd. (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Retailing | Small Cap | Sai Aditya Foods & R Share Price

BSE Share Price
Not Listed

Sai Aditya Foods & Retail Pvt Ltd. (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Retailing | Small Cap | Sai Aditya Foods & R Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0
TTM Sales
₹15.1 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
67.9
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-0.80%
Return on Capital Employed (ROCE)
6.41%
Return on Assets (ROA)
-0.28%
Operating Profit Margin
3.6%
Net Profit Margin
-0.21%
Gross Profit Margin
4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-9.16%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-25%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹1 Cr.
Equity
₹0 Cr.
Face Value
₹100
All Time Low / High
- / -

Sai Aditya Foods & Retail Pvt . (Amalgamated) stock performance

Key Ratios
mw4me loader

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.

Value Creation

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 3.9%0%10.1%10%10.9%12.7%10.1%4.6%7.1%6.4%-

Growth Parameters

Sales 008.81001316.521.316.615.115
Sales YoY Gr.-NANA14.7%-100%NA26.9%29.3%-22.1%-9.2%-
Adj EPS 5.606.77.49.615.33.2-10.6-5.2-1.10
YoY Gr.--100%NA11.2%29.3%59.6%-79.2%-432.6%NANA-
BVPS (₹) 8490.797.4104.8114.4129.8133122.4133.9132.80
Adj Net
Profit
0.100.10.10.20.30.1-0.2-0.2-00
Cash Flow from Ops. 00.40.610.31.40.41.31.41.3-
Debt/CF from Ops. 07.34.92.88.12.611.13.72.92.5-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NANA-2.9%-9.2%
Adj EPS -183.1%-164.4%-169.3%NA
BVPS5.2%3%-0%-0.8%
Share Price - - - -

Key Financial Parameters

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
7.407.17.48.812.61.8-4.7-4.1-0.80
Op. Profit
Mgn %
007.56.107.55.12.94.43.6NAN
Net Profit
Mgn %
001.31.201.90.3-0.8-0.9-0.20
Debt to
Equity
12.11.81.61.51.71.82.410.8-
Working Cap
Days
007775069645772710
Cash Conv.
Cycle
0035310-757313240410

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales008.7510.0401316.4921.3216.6015.08
Operating Expenses + -0.1308.099.420.2012.0315.6520.7015.8814.54
Manufacturing Costs000.790.89000.991.481.171.29
Material Costs-0.1305.346.710.20-0.1111.0814.3610.308.79
Employee Cost 000.931.11002.193.042.552.61
Other Costs 001.030.71012.141.391.821.861.84
Operating Profit 0.1300.650.62-0.200.970.850.620.720.54
Operating Profit Margin (%) --7.5%6.1%-7.5%5.1%2.9%4.4%3.6%
Other Income + 0.0900.100.140.9900.240.230.500.50
Exceptional Items 0000000000
Interest 000.350.290.290.280.490.530.540.44
Depreciation 0.1300.290.310.300.310.410.480.640.56
Profit Before Tax 0.0900.110.150.200.380.19-0.160.030.04
Tax 0000.030.040.130.140.010.190.07
Profit After Tax 0.0900.110.120.160.250.05-0.17-0.15-0.03
PAT Margin (%) --1.3%1.2%-1.9%0.3%-0.8%-0.9%-0.2%
Adjusted EPS (₹)5.60.06.77.49.615.33.2-10.6-5.2-1.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Sai Aditya Foods & R - 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'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund + 1.371.481.591.711.872.122.1723.943.91
Share Capital 1.641.641.641.641.641.641.641.642.942.94
Reserves -0.26-0.15-0.040.080.240.490.540.3710.96
Debt +1.323.132.902.672.363.633.574.223.352.73
Long Term Debt1.323.132.902.671.082.1122.221.310.89
Short Term Debt00001.281.511.561.992.041.84
Minority Interest0000000000
Trade Payables0.240.430.510.770.580.790.900.980.700.69
Others Liabilities 0.050.140.180.350.682.304.084.853.483.70
Total Liabilities 2.985.185.185.515.498.8410.7212.0511.4811.02

Fixed Assets

Net Fixed Assets +12.362.152.672.806.067.478.508.138.09
Gross Block1.133.683.764.595.028.5810.4111.9212.2012.71
Accumulated Depreciation0.131.321.611.922.222.532.943.424.064.62
CWIP 0.550.940.950.560.2600000
Investments 0.10000000000
Inventories0.540.770.890.971.181.311.982.282.322.23
Trade Receivables0.140.490.600.630.660.590.750.680.230.19
Cash Equivalents 0.150.180.110.110.140.150.090.090.230.17
Others Assets 0.490.440.470.560.450.730.440.490.570.35
Total Assets 2.985.185.185.515.498.8410.7212.0511.4811.02

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity + 00.430.590.950.341.400.351.311.371.31
PBT 00.110.110.150.200.380.19-0.160.030.04
Adjustment 00.570.630.590.590.590.901.010.640.56
Changes in Working Capital 0-0.25-0.150.23-0.410.43-0.60.470.150.28
Tax Paid 0-0-0-0.03-0.040-0.14-0.010-0.01
Cash Flow From Investing Activity + 0-1.99-0.10-0.43-0.13-3.38-1.82-1.52-0.27-0.51
Capex 0-2.09-0.10-0.43-0.13-3.31-1.82-1.52-0.27-0.51
Net Investments 0000000000
Others 00.10000-0.070000
Cash Flow From Financing Activity + 01.59-0.57-0.51-0.181.991.420.21-0.96-0.86
Net Proceeds from Shares 000000000.500
Net Proceeds from Borrowing 01.18-0.28-0.35000000
Interest Paid 0-0.22-0.34-0.28-0.29-0.28-0.49-0.53-0.54-0.44
Dividend Paid 0000000000
Others 00.630.050.120.112.271.900.74-0.91-0.42
Net Cash Flow 00.03-0.0800.030.01-0.0600.14-0.06

Financial Ratio

PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)7.3907.17.358.7712.562.43-8.31-5.17-0.8
ROCE (%)3.91010.1210.0210.9312.7410.074.567.086.41
Asset Turnover Ratio001.691.8801.811.691.871.411.34
PAT to CFO Conversion(x)0N/A5.367.922.135.67N/AN/AN/A
Working Capital Days
Receivable Days0022.8022.50017.6014.8012.30105
Inventory Days0034.7033.8003536.4036.5050.6055
Payable Days-609.90032.1034.701,242.60-2,192.5027.8023.9029.8028.90

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Sai Aditya Foods & Retail Pvt Ltd. (Amalgamated) FAQs

The current trading price of Sai Aditya Foods & R 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 31-Dec-1969 the market cap of Sai Aditya Foods & R stood at ₹0.00 Cr

The latest P/E ratio of Sai Aditya Foods & R as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Sai Aditya Foods & R as of 31-Dec-1969 is 0.00.

The 52-week high of Sai Aditya Foods & R is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sai Aditya Foods & R is ₹15.08 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Sai Aditya Foods & Retail Pvt Ltd. (Amalgamated)

No data to display
You have 1 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: