Ambar Protein Industries Ltd

Ambar Protein Industries Ltd

₹ 146 -0.61%
14 Jun - 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 83.9 Cr.
  • Current Price 146
  • High / Low 228 / 137
  • Stock P/E 26.6
  • Book Value 43.6
  • Dividend Yield 0.00 %
  • ROCE 12.9 %
  • ROE 13.4 %
  • Face Value 10.0

Pros

Cons

  • Stock is trading at 3.35 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 7.89% over past five years.
  • Promoter holding has decreased over last 3 years: -4.24%

* 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

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
95.19 81.91 72.52 94.79 90.53 84.38 75.77 94.92 90.00 93.22 68.61 85.72 89.51
93.28 80.25 70.88 94.57 84.78 81.92 74.30 92.42 89.17 90.62 67.04 81.90 90.26
Operating Profit 1.91 1.66 1.64 0.22 5.75 2.46 1.47 2.50 0.83 2.60 1.57 3.82 -0.75
OPM % 2.01% 2.03% 2.26% 0.23% 6.35% 2.92% 1.94% 2.63% 0.92% 2.79% 2.29% 4.46% -0.84%
0.14 0.17 0.19 0.11 0.13 0.11 0.13 0.12 0.14 0.12 0.12 0.12 0.31
Interest 0.59 0.64 0.58 0.72 0.75 0.62 0.66 0.65 0.60 0.64 0.63 0.69 0.50
Depreciation 0.35 0.30 0.30 0.30 0.38 0.32 0.32 0.32 0.31 0.33 0.26 0.39 0.34
Profit before tax 1.11 0.89 0.95 -0.69 4.75 1.63 0.62 1.65 0.06 1.75 0.80 2.86 -1.28
Tax % -10.81% 13.48% 25.26% 13.04% 25.26% 17.79% 27.42% 37.58% 116.67% 27.43% 2.50% 45.10% 64.84%
1.23 0.77 0.72 -0.60 3.56 1.34 0.46 1.03 -0.02 1.26 0.78 1.56 -0.45
EPS in Rs 2.14 1.34 1.25 -1.04 6.19 2.33 0.80 1.79 -0.03 2.19 1.36 2.71 -0.78
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
89 160 157 168 195 206 231 284 313 340 345 337
89 159 155 167 193 203 227 278 305 330 338 330
Operating Profit 0 1 2 2 3 3 4 6 8 9 7 7
OPM % 0% 1% 1% 1% 1% 1% 2% 2% 2% 3% 2% 2%
0 0 1 0 1 1 0 0 -0 1 0 1
Interest 1 1 1 1 1 1 1 3 3 3 3 2
Depreciation 1 1 0 0 0 0 0 1 1 1 1 1
Profit before tax -1 0 2 1 2 3 3 3 4 6 4 4
Tax % 0% 0% 0% 36% 2% 27% 28% 55% 13% 25% 29% 24%
-1 0 2 1 2 2 2 1 3 4 3 3
EPS in Rs -0.99 0.14 2.70 1.51 4.19 3.74 3.53 2.17 6.00 7.74 4.89 5.48
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 8%
5 Years: 8%
3 Years: 2%
TTM: -2%
Compounded Profit Growth
10 Years: 44%
5 Years: 9%
3 Years: -6%
TTM: 12%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -32%
Return on Equity
10 Years: 22%
5 Years: 18%
3 Years: 17%
Last Year: 13%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 6 6 6 6 6 6 6 6 6 6 6 6
Reserves -5 -4 -3 -1 0 2 4 5 9 13 16 19
Preference Capital 1 1 1 1 0 0 0 0 0 0 0
10 4 5 6 10 18 24 27 27 33 29 26
3 6 5 6 7 5 19 11 8 12 11 11
Total Liabilities 14 12 13 17 23 31 53 49 50 64 62 61
5 4 4 6 6 6 7 22 21 21 20 19
CWIP 0 0 0 0 0 6 16 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
9 8 9 12 17 19 31 27 29 44 42 42
Total Assets 14 12 13 17 23 31 53 49 50 64 62 61

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-2 6 1 -1 -3 1 1 3 1 -3 6 7
-0 0 0 -1 0 -5 -10 -1 -0 -0 0 -0
2 -6 -1 1 3 6 7 -0 -2 2 -6 -7
Net Cash Flow 0 0 0 -1 1 1 -2 1 -1 -0 0 -0

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 6 3 2 3 8 3 2 3 4 10 15 15
Inventory Days 23 11 12 18 19 16 37 20 22 32 23 23
Days Payable 7 13 10 11 9 6 10 3 5 9 7 8
Cash Conversion Cycle 22 1 4 10 18 13 29 19 21 33 30 30
Working Capital Days 22 2 4 10 19 20 22 21 26 35 35 34
ROCE % 1% 8% 28% 18% 22% 17% 13% 15% 18% 18% 13%

Shareholding Pattern

Numbers in percentages

4 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.97% 74.97% 74.97% 74.97% 74.97% 70.35% 70.35% 70.46% 70.46% 70.46% 70.46% 70.73%
25.03% 25.03% 25.03% 25.03% 25.03% 29.65% 29.65% 29.54% 29.55% 29.55% 29.55% 29.28%
No. of Shareholders 1,6151,6221,6211,6211,6212,2762,7742,8052,8552,8352,8712,944

Documents