Parag Milk Foods Ltd - Stock Valuation and Financial Performance

BSE: 539889 | NSE: PARAGMILK | Consumer Food | Small Cap

Parag Milk Foods Share Price

211.70 -3.15 -1.47%
as on 18-Apr'24 16:01

DeciZen - make an informed investing decision on Parag Milk Foods

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Parag Milk Foods stock performance -

mw4me loader
P/E Ratio (CD):
24.47
Market Cap:
2,523.6 Cr.
52-wk low:
81
52-wk high:
290

Is Parag Milk Foods Ltd an attractive stock to invest in?

1. Is Parag Milk Foods Ltd a good quality company?

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

2. Is Parag Milk Foods Ltd undervalued or overvalued?

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

3. Is Parag Milk Foods Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Parag Milk 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 Parag Milk 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.
Parag Milk 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 % 7.8%10.4%11.9%5.4%12.2%14.1%10.2%4.1%-41.3%7.6%-
Value Creation
Index
-0.4-0.3-0.2-0.6-0.10.0-0.3-0.7-4.0-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,0871,4441,6451,7311,9552,3962,4381,8422,0722,8933,150
Sales YoY Gr.-32.9%13.9%5.2%12.9%22.6%1.8%-24.5%12.5%39.6%-
Adj EPS 3.67.572.510.714.411.32.5-55.44.78.6
YoY Gr.-111.6%-6.3%-64.9%334.8%34.2%-21.4%-77.7%-2288.1%NA-
BVPS (₹) 19.725.951.474.484.898.5108.5110.557.968.576
Adj Net
Profit
173649.620.890.112195.121.2-52755.4103
Cash Flow from Ops. 46.38858.7-16.618.7140-66.4100-14956.4-
Debt/CF from Ops. 126.26.6-15.815.61.7-63.8-3.510.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.5%8.2%5.9%39.6%
Adj EPS 3.2%-15.2%-25.3%NA
BVPS14.9%-4.2%-14.2%18.3%
Share Price - -2.8% 24.9% 151.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
19.53320.44.213.515.710.92.3-71.18.112
Op. Profit
Mgn %
7.87.89.25.310.19.48.76.7-20.84.26.1
Net Profit
Mgn %
1.62.531.24.65.13.91.2-25.41.93.3
Debt to
Equity
5.94.41.10.40.40.30.40.40.90.7-
Working Cap
Days
16414413715216114416023417012365
Cash Conv.
Cycle
69515466555578111835831

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 12.00%

Debt to equity has declined versus last 3 years average to 0.73

Sales growth is good in last 4 quarters at 19.96%

Sales growth has been subdued in last 3 years 5.87%

Net Profit has been subdued in last 3 years -25.31%

Latest Financials - Parag Milk Foods Ltd.

Standalone Consolidated
TTM EPS (₹) 8.9 8.6
TTM Sales (₹ Cr.) 3,110 3,150
BVPS (₹.) 76.7 76
Reserves (₹ Cr.) 796 788
P/BV 2.76 2.78
PE 23.70 24.47
From the Market
52 Week Low / High (₹) 81.02 / 290.00
All Time Low / High (₹) 48.50 / 414.95
Market Cap (₹ Cr.) 2,524
Equity (₹ Cr.) 119.4
Face Value (₹) 10
Industry PE 65.2

Management X-Ray of Parag Milk 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 Parag Milk 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
Sales1,0871,4441,6451,7311,9552,3962,4381,8422,0722,893
Operating Expenses 1,0061,3371,4971,6431,7622,1722,2271,7192,5102,774
Manufacturing Costs105169172203299349295264297343
Material Costs7789881,1001,1501,2401,4921,6891,2451,9262,147
Employee Cost 48576767749596788498
Other Costs 75123157223150237147132204187
Operating Profit 8110714888193223211123-438118
Operating Profit Margin (%) 7.5%7.4%9.0%5.1%9.9%9.3%8.6%6.7%-21.2%4.1%
Other Income 1221313108142145
Interest 44475033363638475155
Depreciation 28283349515054495457
Exceptional Items 000-19000000
Profit Before Tax 113467-111914812741-52251
Tax -4219-63227332010-2
Profit After Tax 1532475871219421-53253
PAT Margin (%) 1.3%2.2%2.9%0.3%4.5%5.0%3.8%1.1%-25.7%1.8%
Adjusted EPS (₹)3.06.76.70.610.414.411.22.5-55.94.5
Dividend Payout Ratio (%)0%0%0%88%7%7%4%20%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 94124362624711827910927552803
Share Capital 161670848484848495117
Reserves 78108291540628743826843456686
Minority Interest0000000000
Debt520420361214264214370351501557
Long Term Debt2731721257064654833260255
Short Term Debt248247236144200150322318241302
Trade Payables125193168312303297294304226153
Others Liabilities 8018712912815010110797117154
Total Liabilities 8209241,0201,2781,4291,4391,6811,6791,3951,668

Fixed Assets

Gross Block360437528408526589669728768802
Accumulated Depreciation11814618349100150203255309366
Net Fixed Assets242291345359426440466473459436
CWIP 372828212029731045
Investments 0000111105
Inventories190212272429438463633695479574
Trade Receivables163171236175252279303159125168
Cash Equivalents 458101501228198415
Others Assets183216131194242217244330238425
Total Assets 8209241,0201,2781,4291,4391,6811,6791,3951,668

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 468859-1719140-66100-14956
PBT 113467-111914812741-52251
Adjustment 75819710296133979712281
Changes in Working Capital -39-25-92-101-183-113-255-1626585
Tax Paid 0-2-14-17-13-27-35-22-14-160
Cash Flow From Investing Activity -59-29-32-87-16-73-29-47-20-90
Capex -59-30-27-93-63-88-31-43-29-87
Net Investments 010042130-78-5
Others -10-46422322
Cash Flow From Financing Activity 15-58-26140-12-91111-69241439
Net Proceeds from Shares 0063000100387425
Net Proceeds from Borrowing 27-2335-35-27-1-12-1428
Interest Paid -50-45-55-34-36-33-38-46-49-52
Dividend Paid 0000-5-8-10-4-50
Others 3710-12-9256-50172-4-9458
Net Cash Flow 21136-10-2415-1573405
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)16.7529.5119.480.9613.0415.710.792.25-72.017.86
ROCE (%)8.9712.3116.43.9316.3717.7313.886.67-39.578.6
Asset Turnover Ratio1.441.661.691.511.441.671.561.11.411.95
PAT to CFO Conversion(x)3.072.751.26-3.40.221.16-0.74.76N/A1.06
Working Capital Days
Receivable Days52424543404044462418
Inventory Days555154748169821329864
Payable Days51596076917364885032

Parag Milk Foods Ltd Stock News

Parag Milk Foods Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Parag Milk Foods on 18-Apr-2024 16:01 is ₹211.7.
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 18-Apr-2024 16:01 the market cap of Parag Milk Foods stood at ₹2,523.6.
The latest P/E ratio of Parag Milk Foods as of 18-Apr-2024 16:01 is 23.70.
The latest P/B ratio of Parag Milk Foods as of 18-Apr-2024 16:01 is 2.76.
The 52-week high of Parag Milk Foods is ₹290.0 and the 52-week low is ₹81.02.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Parag Milk Foods is ₹3,110 ( Cr.) .

About Parag Milk Foods Ltd

The company was incorporated as Parag Milk & Milk Products Private Limited on December 29, 1992 with the registrar of companies at Mumbai with its registered office at Pune as a private limited company under the Companies Act, 1956. The name of the company was changed to Parag Milk Foods Private Limited and a fresh certificate of incorporation consequent upon change of name was granted by the Registrar of Companies, Maharashtra at Pune (RoC) on April 11, 2008. The company was converted into a public limited company pursuant to approval of the shareholders at an extraordinary general meeting held on May 16, 2015. Consequently, the name of the company was changed to Parag Milk Foods Limited and a fresh certificate of incorporation consequent upon conversion to a public limited company was granted to the company by the RoC on July 7, 2015.

The company is one of the leading manufacturers and marketers of dairy-based branded foods in India. It commenced its business in 1992 with collection and distribution of milk and have now developed into a dairy-based branded consumer products company with an integrated business model, manufacturing a diverse range of products including cheese, ghee (clarified butter), fresh milk, whey proteins, paneer, curd, yoghurt, milk powders and dairy based beverages targeting a wide range of consumer groups through several brands. A significant portion of its product range includes long shelf-life food and beverage products that enable it to sell its products to retail and institutional customers across India. It derives all of its products only from cows’ milk. Gowardhan and Go, its flagship brands, are among the leading ghee, cheese and other value added product brands in India.

The company’s supply chain network includes procurement from various districts across Maharashtra, Andhra Pradesh, Karnataka and Tamil Nadu, through over thousands of village level milk collection centres. It procures milk from milk farmers and through chilling centres and bulk coolers. The company also has dedicated sales and marketing team comprising several personnel based in its key distribution centres. Some of its leading institutional customers include leading restaurant and cafe chains such as Yum! Restaurants (India) (for Pizza Hut, Taco Bell and KFC), Jubilant Foodworks (for Domino‘s Pizza) and Sankalp Recreation (for Sam’s Pizza).

Business area of the company

The Company is engaged in the business of procurement of cow milk mainly in western and southern region, undertakes processing of milk and manufacture of various value added products namely cheese, butter, ghee, fresh cream, milk powder, flavoured milk, lassi, curd etc. which are marketed under its registered brand name ‘Gowardhan’, ‘Go’, ‘Topp up’ and ‘Avvatar’.

Products

Brand - Gowardhan

  • Fresh Milk
  • Ghee
  • Paneer
  • Dahi
  • Butter
  • Indian Desserts
  • Dairy Whiteners

Brand - GO

  • UHT Milk 
  • Cheese
  • Go Buttermilk
  • Go Lassi
  • Go Badaam Milk
  • Topp up
  • Go Fresh Cream
  • Health and Nutrition

Brand - Pride of Cows

  • Premium Farm-to-home Milk

Brand- Avvatar

  • Sports Nutrition Products

Milestones

  • 1992: Founded by Mr. Devendra Shah and his family in 1992, Parag is strategically located in the milk belts at Manchar, Maharashtra and Palamner, Andhra Pradesh. An initial milk procurement of 20 thousand litres per day.
  • 1994: Product Introduction - Cow Milk
  • 1998: Manchar VAP plant commissioned; production of ghee and butter under 'Gowardhan' brand
  • 1998: Product Introduction - Toned Milk
  • 1999: Product Introduction - Skim Milk Powder and Ghee
  • 2000: Cheese production on a small scale
  • 2000: Product Introduction - Gulab Jamun Mix and Double Toned Milk
  • 2000: In the same year, exports to Southeast Asia, the Middle East and Africa
  • 2001: Product Introduction - Dairy Whitener
  • 2002: Product Introduction - Cheese Powder
  • 2004: Product Introduction- Whole Milk Powder and Butter
  • 2005: Product Introduction - Chaas
  • 2005: Became the largest exporters of dairy commodities from India with around 95% of products manufactured and exported
  • 2005: Launch of own dairy farm, Bhagyalakshmi
  • 2008: Established as the leading brand of Cheese in Food service business
  • 2008: Investment by Motilal Oswal PE; plan for new cheese plant
  • 2010: Plan launched for Palamaner plant; launch of yoghurt and cheese products
  • 2011: Launch of UHT milk and paneer, 'Pride of Cows' brand
  • 2012: Investment by IDFC Alternatives
  • 2014: Launch of Whey Products
  • 2015: Parag got its corporate identity as Parag Milk Foods Limited.
  • 2016: Parag Milk Foods Limited got listed on the bourses.
  • 2017: Launched 100% whey protein under the brand name ‘Avvatar’.
  • 2018: Expanded Health & Nutrition product category further under Avvatar & Go Protein Power.
  • 2019: Expanded fresh products business in the Northern & Eastern regions of the country
  • 2019-20: Launched new variants such as Go Cheese Pizza Blend, Go Cheese Four Cheese, as well as Go Cheese (plain) Processed Angles and Go Cheese Jalapeno slices.
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.