Ambar Protein Industries Ltd

₹ 543 -3.85%
02 Dec - close price
About

Incorporated in 1992, Ambar Protein Industries Ltd manufactures Edible/ Non Edible Oils, Oil Cakes and 'D' Oil Cake

Key Points

Product Profile:
Company sells edible oils under brand name Ankur in Gujarat viz.,
a) Refined Cottonseed Oil[1]
b) Refined Sunflower Oil[2]
c) Refined Soybean Oil[3]
d) Refined Corn Oil[4]
Packing range includes 15 kg tin, 15 liter jar,
5 liter jar, 2 liter jar and 1 liter pouch

  • Market Cap 312 Cr.
  • Current Price 543
  • High / Low 844 / 21.2
  • Stock P/E 65.6
  • Book Value 36.4
  • Dividend Yield 0.00 %
  • ROCE 18.8 %
  • ROE 27.3 %
  • Face Value 10.0

Pros

Cons

  • Stock is trading at 14.9 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding has decreased over last quarter: -4.62%
  • The company has delivered a poor sales growth of 11.7% 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: Edible Oil Industry: Solvent Extraction

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
58.30 78.50 86.98 65.29 63.24 89.59 95.19 81.91 72.52 94.79 90.53 84.38 75.77
56.22 76.42 85.91 63.68 60.27 88.72 93.28 80.25 70.88 94.57 84.78 81.92 74.30
Operating Profit 2.08 2.08 1.07 1.61 2.97 0.87 1.91 1.66 1.64 0.22 5.75 2.46 1.47
OPM % 3.57% 2.65% 1.23% 2.47% 4.70% 0.97% 2.01% 2.03% 2.26% 0.23% 6.35% 2.92% 1.94%
0.01 0.19 0.18 0.11 0.10 0.11 0.14 0.17 0.19 0.11 0.13 0.11 0.13
Interest 0.68 0.59 0.74 0.68 0.70 0.68 0.59 0.64 0.58 0.72 0.75 0.62 0.66
Depreciation 0.30 0.32 0.25 0.28 0.30 0.27 0.35 0.30 0.30 0.30 0.38 0.32 0.32
Profit before tax 1.11 1.36 0.26 0.76 2.07 0.03 1.11 0.89 0.95 -0.69 4.75 1.63 0.62
Tax % 24.32% 19.12% 311.54% 13.16% 24.15% 166.67% -10.81% 13.48% 25.26% 13.04% 25.26% 17.79% 27.42%
Net Profit 0.83 1.10 -0.55 0.66 1.58 -0.03 1.23 0.77 0.72 -0.60 3.56 1.34 0.46
EPS in Rs 1.44 1.91 -0.96 1.15 2.75 -0.05 2.14 1.34 1.25 -1.04 6.19 2.33 0.80
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
88 115 89 160 157 168 195 206 231 284 313 340 345
88 113 89 159 155 167 193 203 227 278 305 330 336
Operating Profit 0 2 0 1 2 2 3 3 4 6 8 9 10
OPM % 0% 1% 0% 1% 1% 1% 1% 1% 2% 2% 2% 3% 3%
0 0 0 0 1 0 1 1 0 0 -0 0 0
Interest 1 1 1 1 1 1 1 1 1 3 3 3 3
Depreciation 1 1 1 1 0 0 0 0 0 1 1 1 1
Profit before tax -1 0 -1 0 2 1 2 3 3 3 4 6 6
Tax % -0% -0% -0% -0% -0% 36% 2% 27% 28% 55% 13% 25%
Net Profit -1 0 -1 0 2 1 2 2 2 1 3 4 5
EPS in Rs -1.37 0.37 -0.99 0.14 2.70 1.51 4.19 3.74 3.53 2.17 6.00 7.74 8.28
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0%
Compounded Sales Growth
10 Years: 11%
5 Years: 12%
3 Years: 14%
TTM: 2%
Compounded Profit Growth
10 Years: 36%
5 Years: 14%
3 Years: 31%
TTM: 77%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 2586%
Return on Equity
10 Years: 24%
5 Years: 25%
3 Years: 24%
Last Year: 27%

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
7 7 7 7 7 7 6 6 6 6 6 6 6
Reserves -4 -4 -5 -4 -3 -1 0 2 4 5 9 13 15
6 7 10 4 5 6 10 18 24 27 27 33 28
6 3 3 6 5 6 7 5 19 11 8 12 6
Total Liabilities 14 12 14 12 13 17 23 31 53 49 50 64 55
5 5 5 4 4 6 6 6 7 22 21 21 20
CWIP 0 -0 -0 -0 -0 -0 -0 6 16 -0 0 -0 1
Investments -0 -0 -0 -0 -0 -0 -0 0 0 0 0 0 0
8 7 9 8 9 12 17 19 31 27 29 44 35
Total Assets 14 12 14 12 13 17 23 31 53 49 50 64 55

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
3 -1 -2 6 1 -1 -3 1 1 3 1 -3
-1 0 -0 0 0 -1 0 -5 -10 -1 -0 -0
-2 0 2 -6 -1 1 3 6 7 -0 -2 2
Net Cash Flow 1 -1 0 0 0 -1 1 1 -2 1 -1 -0

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 5 0 6 3 2 3 8 3 2 3 4 10
Inventory Days 19 17 23 11 12 18 19 16 37 20 22 32
Days Payable 22 3 7 13 10 11 9 6 10 3 5 9
Cash Conversion Cycle 3 15 22 1 4 10 18 13 29 19 21 33
Working Capital Days 5 10 22 2 4 10 19 20 22 21 26 35
ROCE % 1% 14% 1% 8% 28% 18% 22% 17% 13% 15% 18% 19%

Shareholding Pattern

Numbers in percentages

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 70.35
25.03 25.03 25.03 25.03 25.03 25.03 25.03 25.03 25.03 25.03 25.03 29.65

Documents