M K Proteins Ltd

M K Proteins Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

M K Proteins Ltd

₹ 88.2 -2.84%
05 Dec 4:01 p.m.
Company website BSE: 543919 NSE : MKPL
About

Incorporated in 2012, M K Proteins Ltd manufactures Vegetable Refined Oils and By Products[1]

Key Points

Business Overview:[1]
Company manufactures vegetable refined oils and has a retail brand Gloh. It does refining and production of Crude Oils to obtain Refined Rice Bran Oil, Canola Oil, Soya Bean Oil, Sunflower Oil and Rice Bran Bleached Oil. During the refining process, certain by-products are also manufactured viz. Rice Bran Fatty Acid Oil, Rice Bran Wax, Gums and Spent Earth which are also saleable. Further, it also import crude oils, process them and sell the finished product. It also trades in edible and non-edible oils

Website BSE NSE
  • Market Cap ₹ 1,104 Cr.
  • Current Price ₹ 88.2
  • High / Low ₹ 100 / 54.1
  • Stock P/E 112
  • Book Value ₹ 4.25
  • Dividend Yield 0.00 %
  • ROCE 19.1 %
  • ROE 23.7 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company has delivered good profit growth of 49.4% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 30.1%
  • Debtor days have improved from 28.3 to 19.0 days.

Cons

  • Stock is trading at 20.7 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend

* 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

Mar 2017 Jun 2023 Sep 2023
53.59 76.20 13.64
51.69 72.21 13.00
Operating Profit 1.90 3.99 0.64
OPM % 3.55% 5.24% 4.69%
0.01 0.00 0.03
Interest 0.69 0.52 0.04
Depreciation 0.30 0.12 0.12
Profit before tax 0.92 3.35 0.51
Tax % 36.96% 25.67% 21.57%
0.57 2.49 0.41
EPS in Rs 0.07 0.20 0.03
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
85 122 123 145 165 172 157 194 311 256 315
84 119 119 141 160 166 152 189 295 240 298
Operating Profit 2 3 4 4 5 6 5 5 16 16 17
OPM % 2% 2% 3% 3% 3% 3% 3% 2% 5% 6% 5%
0 0 0 0 0 0 0 0 0 0 0
Interest 1 2 2 2 2 2 2 2 1 1 2
Depreciation 0 0 1 1 1 1 1 1 1 1 1
Profit before tax 1 1 1 1 2 2 2 2 14 14 15
Tax % 33% 33% 32% 31% 35% 35% 28% 26% 27% 27% 27%
1 0 1 1 1 1 2 2 10 10 11
EPS in Rs 2.52 2.33 4.00 3.43 0.12 0.11 0.13 0.15 0.83 0.81 0.85
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 14%
5 Years: 13%
3 Years: 17%
TTM: -6%
Compounded Profit Growth
10 Years: 35%
5 Years: 49%
3 Years: 81%
TTM: 13%
Stock Price CAGR
10 Years: %
5 Years: 104%
3 Years: 222%
1 Year: 31%
Return on Equity
10 Years: 25%
5 Years: 25%
3 Years: 30%
Last Year: 24%

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 Sep 2023
Equity Capital 1 1 1 1 3 4 4 4 4 4 13 13
Reserves 1 1 2 3 2 11 13 15 25 35 38 41
18 28 20 26 31 33 26 31 25 37 45 7
2 2 13 10 12 8 4 7 13 10 10 7
Total Liabilities 21 32 35 39 47 56 47 57 67 86 105 68
3 3 6 7 7 6 4 3 2 3 2 2
CWIP 0 3 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 3
18 26 29 32 40 50 43 53 65 83 103 63
Total Assets 21 32 35 39 47 56 47 57 67 86 105 68

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
-14 -5 11 -4 -4 -12 6 -4 6 -10 -8
-4 -3 -0 -2 -1 -0 0 0 -0 -2 0
18 8 -10 6 5 12 -7 4 -5 12 8
Net Cash Flow 0 -0 -0 0 -0 0 -0 0 -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
Debtor Days 32 19 16 27 10 39 25 18 24 42 19
Inventory Days 40 62 70 57 83 69 75 79 48 80 91
Days Payable 6 6 39 22 23 12 6 8 10 8 6
Cash Conversion Cycle 65 75 47 62 70 97 94 89 62 114 104
Working Capital Days 64 69 47 54 60 89 89 86 60 104 106
ROCE % 10% 14% 13% 12% 11% 8% 8% 29% 23% 19%

Shareholding Pattern

Numbers in percentages

15 Recently
Mar 2019Jun 2019Sep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Jun 2023Sep 2023
64.95% 64.95% 74.82% 74.82% 74.82% 74.82% 74.82% 74.82% 74.82% 74.82% 74.82% 74.82%
35.05% 35.06% 25.18% 25.17% 25.17% 25.18% 25.18% 25.18% 25.18% 25.18% 25.17% 25.17%
No. of Shareholders 7878586044344257871503441,454

Documents

Announcements

Annual reports

DRHP

Credit ratings