Tarai Foods Ltd

Tarai Foods Ltd

₹ 9.43 1.95%
24 Apr 12:21 p.m.
About

Incorporated in 1990, Tarai Foods Ltd manufactures fresh, frozen and canned
fruits & vegetables for domestic consumption.

Key Points

Product Profile:[1][2]
a) Frozen Green Peas
b) Frozen American sweet corn
c) Frozen mixed vegetables
d) Frozen French Fries
d) Fresh, frozen and canned Mushrooms.
Company manufactures and sells sweet corn to various distributors/Big Bazar Outlets in and around Delhi. Company is planning to launch French fries again in the market.

  • Market Cap 16.7 Cr.
  • Current Price 9.43
  • High / Low 18.6 / 4.37
  • Stock P/E
  • Book Value -1.52
  • Dividend Yield 0.00 %
  • ROCE -52.4 %
  • ROE %
  • Face Value 10.0

Pros

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -24.6% over past five 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: FMCG Industry: Food - Processing - Indian

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.71 0.66 0.76 0.76 0.87 0.48 0.39 0.12 0.00 0.00 0.00 0.00 0.00
0.75 1.00 0.68 0.74 1.01 0.61 0.39 0.28 0.04 0.24 0.16 0.05 0.17
Operating Profit -0.04 -0.34 0.08 0.02 -0.14 -0.13 0.00 -0.16 -0.04 -0.24 -0.16 -0.05 -0.17
OPM % -5.63% -51.52% 10.53% 2.63% -16.09% -27.08% 0.00% -133.33%
-0.01 0.11 0.00 0.00 0.00 -0.04 0.00 0.01 0.00 0.02 0.10 0.32 0.00
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 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04
Profit before tax -0.09 -0.27 0.04 -0.02 -0.18 -0.21 -0.04 -0.19 -0.08 -0.26 -0.10 0.23 -0.21
Tax % 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%
-0.09 -0.27 0.04 -0.02 -0.18 -0.21 -0.04 -0.19 -0.08 -0.26 -0.10 0.23 -0.21
EPS in Rs -0.05 -0.15 0.02 -0.01 -0.10 -0.12 -0.02 -0.11 -0.05 -0.15 -0.06 0.13 -0.12
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
1.38 1.68 1.95 2.10 1.96 2.93 2.14 2.39 2.99 2.83 2.74 0.52 0.00
1.88 1.49 2.02 2.23 1.91 2.77 2.18 2.45 3.03 3.01 3.01 0.76 0.62
Operating Profit -0.50 0.19 -0.07 -0.13 0.05 0.16 -0.04 -0.06 -0.04 -0.18 -0.27 -0.24 -0.62
OPM % -36.23% 11.31% -3.59% -6.19% 2.55% 5.46% -1.87% -2.51% -1.34% -6.36% -9.85% -46.15%
0.05 5.99 0.01 10.75 0.00 0.01 0.07 28.84 0.12 0.11 0.00 0.02 0.44
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.07 0.00
Depreciation 0.55 0.55 0.51 0.49 0.15 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16
Profit before tax -1.00 5.63 -0.57 10.13 -0.10 0.01 -0.14 28.61 -0.09 -0.24 -0.44 -0.45 -0.34
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-1.00 5.64 -0.57 10.12 -0.10 0.01 -0.14 28.61 -0.09 -0.24 -0.45 -0.45 -0.34
EPS in Rs -0.56 3.18 -0.32 5.71 -0.06 0.01 -0.08 16.14 -0.05 -0.14 -0.25 -0.25 -0.20
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: -11%
5 Years: -25%
3 Years: -44%
TTM: -100%
Compounded Profit Growth
10 Years: -4%
5 Years: %
3 Years: %
TTM: 24%
Stock Price CAGR
10 Years: 11%
5 Years: 31%
3 Years: 34%
1 Year: 50%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 14.34 14.34 14.34 14.34 15.36 15.36 15.36 15.36 15.36 15.36 15.36 15.36 15.36
Reserves -60.76 -55.13 -55.70 -45.58 -45.68 -45.66 -45.79 -16.38 -16.46 -16.68 -17.11 -17.55 -17.39
49.47 42.63 44.16 31.39 32.29 32.42 32.43 2.76 2.59 2.58 2.61 2.78 2.90
2.22 3.35 1.77 3.83 2.02 1.79 1.81 1.81 1.82 2.03 2.04 1.90 1.74
Total Liabilities 5.27 5.19 4.57 3.98 3.99 3.91 3.81 3.55 3.31 3.29 2.90 2.49 2.61
4.57 4.02 3.51 3.02 2.87 2.99 2.91 2.75 2.59 2.43 2.21 2.05 2.13
CWIP 0.13 0.13 0.19 0.19 0.39 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.00
Investments 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
0.57 1.04 0.87 0.77 0.73 0.79 0.77 0.67 0.59 0.73 0.56 0.31 0.48
Total Assets 5.27 5.19 4.57 3.98 3.99 3.91 3.81 3.55 3.31 3.29 2.90 2.49 2.61

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-0.08 0.05 -0.11 10.83 0.21 -0.11 -0.05 0.12 0.15 0.15 -0.28 -0.17
-0.01 0.00 -0.06 0.00 -0.20 -0.01 0.02 0.00 0.00 0.01 0.14 0.01
0.00 0.02 0.09 -10.84 0.00 0.13 0.01 -0.13 -0.17 -0.01 0.03 0.16
Net Cash Flow -0.09 0.07 -0.08 -0.01 0.01 0.01 -0.03 -0.02 -0.02 0.14 -0.11 0.00

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 7.93 8.69 3.74 1.74 1.86 2.49 1.71 3.05 7.32 5.16 7.99 7.02
Inventory Days 62.57 1,460.00 211.94 145.00 186.56 103.15 118.84 118.24 86.08 62.13 58.28 0.00
Days Payable 1,241.00 4,114.55 777.10 655.00 965.22 523.70 530.52 678.59 464.86 401.24 490.76
Cash Conversion Cycle -1,170.49 -2,645.85 -561.42 -508.26 -776.80 -418.05 -409.98 -557.30 -371.45 -333.95 -424.49 7.02
Working Capital Days -288.30 -208.57 -164.72 -187.71 -232.78 -119.59 -165.44 -163.41 -139.16 -177.99 -190.49 -1,087.98
ROCE % -26.08% -14.31% -24.57% -41.36% -9.43% 0.00% -9.71% -6.42% -3.10% -16.00% -40.57% -52.41%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
46.59% 46.59% 46.59% 46.59% 46.59% 46.60% 46.59% 46.59% 46.59% 46.59% 46.59% 46.59%
0.19% 0.19% 0.19% 0.19% 0.19% 0.18% 0.18% 0.18% 0.18% 0.18% 0.18% 0.18%
53.22% 53.22% 53.22% 53.22% 53.22% 53.22% 53.21% 53.22% 53.22% 53.23% 53.23% 53.22%
No. of Shareholders 15,35915,37715,85615,92816,29716,46316,52016,58016,53116,50316,49016,288

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents