Sarda Proteins Ltd

₹ 46.6 -4.50%
03 Feb - close price
sardaproteins.com BSE: 519242
About

Incorporated in 1991, Sarda Proteins Ltd trades Edible Oils and Agri Commodities.

Key Points

Product Profile:[1]
Company deals in Wholesale Trading of:
a) Mustard Oil
b) Refined Oil
c) Mustard Seeds
d) Guar Seeds
e) other Agricultural Commodities.

Website BSE
  • Market Cap ₹ 8.05 Cr.
  • Current Price ₹ 46.6
  • High / Low ₹ 331 / 22.1
  • Stock P/E 32.2
  • Book Value ₹ 9.39
  • Dividend Yield 0.00 %
  • ROCE 15.7 %
  • ROE 13.9 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 4.97 times its book value
  • The company has delivered a poor sales growth of 11.7% over past five years.
  • Promoter holding is low: 28.4%
  • Company has a low return on equity of 5.02% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Edible Oil Industry: Solvent Extraction

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
1.42 1.89 0.00 10.38 0.46 0.52 0.70 0.75 2.74 6.58 0.00 2.79 2.27
1.34 1.77 0.06 10.23 0.51 0.59 0.74 0.80 2.71 6.29 0.03 2.81 2.31
Operating Profit 0.08 0.12 -0.06 0.15 -0.05 -0.07 -0.04 -0.05 0.03 0.29 -0.03 -0.02 -0.04
OPM % 5.63% 6.35% 1.45% -10.87% -13.46% -5.71% -6.67% 1.09% 4.41% -0.72% -1.76%
0.02 0.02 0.02 0.02 0.02 0.03 0.02 0.03 0.03 0.01 0.05 0.02 0.04
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00
Profit before tax 0.10 0.14 -0.04 0.17 -0.03 -0.04 -0.02 -0.02 0.06 0.30 0.00 0.00 0.00
Tax % 0.00% 100.00% 0.00% 0.00% 0.00% -200.00% 0.00% 0.00% 0.00% 16.67%
Net Profit 0.10 0.00 -0.04 0.17 -0.03 -0.12 -0.02 -0.02 0.06 0.25 0.00 0.00 0.00
EPS in Rs 0.58 0.00 -0.23 0.98 -0.17 -0.70 -0.12 -0.12 0.35 1.45 0.00 0.00 0.00
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
21.42 27.01 12.56 2.47 5.02 2.06 6.18 5.65 7.22 5.40 11.36 10.76 11.64
21.67 27.02 12.94 2.60 5.14 2.18 6.35 6.00 7.33 5.31 11.38 10.50 11.44
Operating Profit -0.25 -0.01 -0.38 -0.13 -0.12 -0.12 -0.17 -0.35 -0.11 0.09 -0.02 0.26 0.20
OPM % -1.17% -0.04% -3.03% -5.26% -2.39% -5.83% -2.75% -6.19% -1.52% 1.67% -0.18% 2.42% 1.72%
0.02 0.28 -0.01 0.00 0.80 0.00 0.00 -0.01 0.03 0.08 0.08 0.09 0.12
Interest 0.03 0.09 0.01 0.01 0.02 0.03 0.01 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.06 0.06 0.05 0.03 0.04 0.02 0.01 0.01 0.01 0.00 0.00 0.00 0.02
Profit before tax -0.32 0.12 -0.45 -0.17 0.62 -0.17 -0.19 -0.37 -0.09 0.17 0.06 0.35 0.30
Tax % 34.38% 33.33% 26.67% 29.41% 4.84% 5.88% 31.58% 10.81% -44.44% 82.35% 133.33% 14.29%
Net Profit -0.21 0.08 -0.33 -0.12 0.59 -0.15 -0.13 -0.33 -0.12 0.03 -0.02 0.31 0.25
EPS in Rs -0.87 -0.75 -1.91 -0.70 0.17 -0.12 1.80 1.45
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -9%
5 Years: 12%
3 Years: 14%
TTM: 147%
Compounded Profit Growth
10 Years: 15%
5 Years: 34%
3 Years: 62%
TTM: 350%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 62%
1 Year: 53%
Return on Equity
10 Years: -4%
5 Years: -1%
3 Years: 5%
Last Year: 14%

Balance Sheet

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
2.43 2.43 2.43 2.43 2.43 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50
Reserves 0.08 0.16 -0.17 -0.29 0.30 0.15 0.02 -0.31 -0.44 -0.41 -0.43 -0.12 -0.11
0.00 0.05 0.04 0.32 0.21 0.61 0.20 0.00 0.01 0.00 0.00 0.00 0.00
2.16 1.95 0.37 0.13 0.20 0.21 0.20 0.13 0.12 0.06 0.07 0.07 0.05
Total Liabilities 4.67 4.59 2.67 2.59 3.14 3.47 2.92 2.32 2.19 2.15 2.14 2.45 2.44
0.49 0.49 0.41 0.50 0.10 0.06 0.05 0.03 0.02 0.01 0.01 0.00 0.00
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.69 0.70 0.70 0.70 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00
3.49 3.40 1.56 1.39 3.03 3.40 2.86 2.28 2.17 2.14 2.13 2.45 2.44
Total Assets 4.67 4.59 2.67 2.59 3.14 3.47 2.92 2.32 2.19 2.15 2.14 2.45 2.44

Cash Flows

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
0.17 0.08 -0.31 -0.12 -0.72 -1.20 -0.09 0.48 -0.59 -0.05 -0.05 0.10
0.02 -0.06 0.20 -0.10 1.90 0.20 0.00 0.02 0.11 0.09 0.08 0.09
-0.03 -0.07 -0.01 0.25 -0.13 0.37 -0.42 -0.20 0.01 -0.01 0.00 0.00
Net Cash Flow 0.16 -0.05 -0.12 0.03 1.05 -0.63 -0.51 0.30 -0.47 0.03 0.03 0.19

Ratios

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 15.85 15.00 4.65 8.87 13.81 0.00 38.98 44.58 36.40 56.10 24.74 7.12
Inventory Days 20.90 13.82 15.61 92.42 32.70 324.22 64.41 28.64 0.00 0.00 0.00 0.00
Days Payable 35.15 24.36 4.80 3.13 0.76 0.00 0.61 0.00
Cash Conversion Cycle 1.60 4.46 15.46 98.16 45.75 324.22 102.78 73.22 36.40 56.10 24.74 7.12
Working Capital Days 7.50 12.84 18.89 93.10 79.25 357.91 119.89 76.23 84.43 114.91 55.91 64.45
ROCE % -11.09% 8.16% -16.60% -6.72% -5.93% -4.52% -6.02% -14.66% -5.63% 8.17% 2.88% 15.73%

Shareholding Pattern

Numbers in percentages

2 recently
Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
26.77 26.77 26.77 26.77 28.41 28.41 28.41 28.41 28.41 28.41 28.42 28.42
73.23 73.23 73.23 73.23 71.59 71.59 71.59 71.59 71.59 71.59 71.58 71.59

Documents

Announcements

Annual reports