Sunil Agro Foods Ltd

Sunil Agro Foods Ltd

₹ 172 -0.58%
18 Apr 4:01 p.m.
About

Incorporated in 1988, Sunil Agro Foods Ltd is a manufacturer and dealer of Wheat and Wheat Products.

Key Points

Product Profile:[1]
a) Maida (Wheat Flour)
b) Sooji (Semolina)
c) Atta (Wheat Resultant Atta)
d) Whole Wheat Atta
e) Bran (Wheat Bran and Rough Bran
extracted out of Wheat)

  • Market Cap 51.6 Cr.
  • Current Price 172
  • High / Low 271 / 136
  • Stock P/E 61.4
  • Book Value 55.0
  • Dividend Yield 0.00 %
  • ROCE 7.96 %
  • ROE 5.71 %
  • Face Value 10.0

Pros

Cons

  • Stock is trading at 3.12 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 7.97% over past five years.
  • Company has a low return on equity of 6.16% 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: 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
39.80 38.98 39.94 43.04 47.52 45.66 43.88 56.34 54.59 54.80 51.49 55.75 61.81
38.67 37.86 38.64 41.65 46.19 44.36 42.62 55.03 53.10 53.50 50.13 54.27 60.31
Operating Profit 1.13 1.12 1.30 1.39 1.33 1.30 1.26 1.31 1.49 1.30 1.36 1.48 1.50
OPM % 2.84% 2.87% 3.25% 3.23% 2.80% 2.85% 2.87% 2.33% 2.73% 2.37% 2.64% 2.65% 2.43%
0.09 0.32 0.05 0.04 0.11 0.19 0.06 0.11 0.16 0.13 0.09 0.11 0.09
Interest 0.64 0.70 0.57 0.58 0.62 0.83 0.70 0.74 0.78 0.85 0.80 0.76 0.91
Depreciation 0.43 0.43 0.42 0.42 0.41 0.43 0.41 0.42 0.43 0.43 0.40 0.42 0.43
Profit before tax 0.15 0.31 0.36 0.43 0.41 0.23 0.21 0.26 0.44 0.15 0.25 0.41 0.25
Tax % 0.00% 41.94% 11.11% 13.95% 56.10% 21.74% 28.57% -23.08% 36.36% 20.00% 24.00% 24.39% 16.00%
0.15 0.18 0.33 0.37 0.19 0.17 0.15 0.32 0.27 0.13 0.18 0.31 0.22
EPS in Rs 0.50 0.60 1.10 1.23 0.63 0.57 0.50 1.07 0.90 0.43 0.60 1.03 0.73
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
77 107 136 104 110 133 142 134 139 154 175 209 224
75 103 132 102 108 129 138 131 135 149 170 203 218
Operating Profit 3 3 3 3 2 4 4 3 4 4 5 5 6
OPM % 3% 3% 2% 2% 2% 3% 3% 2% 3% 3% 3% 3% 3%
0 1 1 1 1 1 1 1 1 1 0 0 0
Interest 1 1 1 2 2 2 3 2 3 2 3 3 3
Depreciation 1 1 1 1 1 1 1 2 1 2 2 2 2
Profit before tax 1 2 2 1 0 1 1 1 1 1 1 1 1
Tax % 29% 35% 29% 17% 27% 28% 26% 44% 41% 23% 26% 18%
1 1 1 1 0 1 1 0 0 1 1 1 1
EPS in Rs 2.43 3.60 3.56 2.80 0.73 2.80 2.20 1.57 1.53 2.53 3.50 2.96 2.79
Dividend Payout % 0% 0% 14% 18% 0% 18% 23% 32% 0% 0% 14% 0%
Compounded Sales Growth
10 Years: 7%
5 Years: 8%
3 Years: 15%
TTM: 12%
Compounded Profit Growth
10 Years: -2%
5 Years: 6%
3 Years: 25%
TTM: -9%
Stock Price CAGR
10 Years: 26%
5 Years: 43%
3 Years: 70%
1 Year: -5%
Return on Equity
10 Years: 5%
5 Years: 5%
3 Years: 6%
Last Year: 6%

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 3 3 3 3 3 3 3 3 3 3 3 3 3
Reserves 6 7 8 8 9 9 10 10 10 11 12 13 14
11 12 14 14 17 22 23 27 23 25 36 37 32
5 3 6 8 8 7 10 7 13 20 15 22 35
Total Liabilities 25 26 31 33 37 41 46 46 50 59 66 76 84
7 8 8 9 11 10 12 16 17 17 18 17 17
CWIP 0 0 0 2 3 4 3 1 0 0 0 0 1
Investments 1 1 1 1 0 0 0 0 0 0 0 0 0
18 17 21 21 23 27 30 30 33 41 48 59 66
Total Assets 25 26 31 33 37 41 46 46 50 59 66 76 84

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 2 1 5 3 -1 2 2 9 2 -6 3
-1 -2 -1 -4 -4 -2 -1 -2 -2 -1 -2 -1
2 -0 -0 -2 0 3 -1 0 -6 -1 8 -2
Net Cash Flow 0 0 -0 -0 0 -0 0 -0 0 -0 0 -0

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 21 22 21 26 32 26 38 40 40 39 29 29
Inventory Days 45 26 28 40 37 36 33 36 43 61 77 79
Days Payable 20 6 12 25 25 14 16 15 34 46 31 40
Cash Conversion Cycle 45 43 37 41 44 49 56 61 49 54 76 68
Working Capital Days 51 41 35 40 36 37 46 61 45 48 69 63
ROCE % 13% 14% 12% 10% 7% 11% 10% 8% 9% 9% 9% 8%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
72.30% 72.30% 72.30% 72.30% 72.30% 72.30% 72.30% 72.30% 72.30% 72.30% 72.30% 72.30%
1.33% 1.33% 1.33% 1.33% 1.33% 1.33% 1.33% 1.33% 1.33% 1.33% 1.33% 1.33%
26.37% 26.37% 26.37% 26.37% 26.37% 26.37% 26.36% 26.36% 26.36% 26.36% 26.36% 26.37%
No. of Shareholders 1,2771,3691,4691,5801,5701,5951,6041,5691,5681,5921,6671,717

* 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