Parag Milk Foods Ltd
Parag Milk Foods Ltd, founded in 1992 by Mr. Devendra Shah is involved in the development and promotion of 100% fresh cow’s milk and milk products under international brand names with a diverse portfolio in over 10 product categories. [1]
- Market Cap ₹ 2,507 Cr.
- Current Price ₹ 210
- High / Low ₹ 290 / 91.7
- Stock P/E 23.5
- Book Value ₹ 73.6
- Dividend Yield 0.00 %
- ROCE 10.1 %
- ROE 10.1 %
- Face Value ₹ 10.0
Pros
- Promoter holding has increased by 0.98% over last quarter.
Cons
- Stock is trading at 2.85 times its book value
- The company has delivered a poor sales growth of 8.27% over past five years.
- Company has a low return on equity of -19.0% over last 3 years.
- Promoter holding has decreased over last 3 years: -3.59%
* 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
886 | 923 | 1,079 | 1,426 | 1,623 | 1,701 | 1,918 | 2,346 | 2,391 | 1,792 | 2,026 | 2,853 | 3,110 | |
805 | 840 | 996 | 1,319 | 1,474 | 1,624 | 1,730 | 2,129 | 2,180 | 1,668 | 2,454 | 2,714 | 2,899 | |
Operating Profit | 81 | 83 | 83 | 106 | 149 | 78 | 188 | 218 | 212 | 124 | -429 | 139 | 211 |
OPM % | 9% | 9% | 8% | 7% | 9% | 5% | 10% | 9% | 9% | 7% | -21% | 5% | 7% |
1 | 3 | 1 | 1 | 1 | -11 | 6 | 4 | 3 | 7 | 9 | 35 | 10 | |
Interest | 20 | 24 | 40 | 45 | 49 | 29 | 37 | 36 | 38 | 46 | 47 | 53 | 67 |
Depreciation | 37 | 39 | 25 | 25 | 32 | 47 | 49 | 48 | 51 | 46 | 51 | 54 | 60 |
Profit before tax | 25 | 22 | 19 | 37 | 70 | -9 | 108 | 138 | 125 | 39 | -518 | 67 | 95 |
Tax % | 15% | 0% | -3% | 1% | 25% | 81% | 27% | 17% | 28% | 55% | -2% | -2% | |
21 | 22 | 19 | 37 | 53 | -2 | 78 | 114 | 91 | 17 | -529 | 68 | 106 | |
EPS in Rs | 13.25 | 13.91 | 12.05 | 22.89 | 7.46 | -0.21 | 9.33 | 13.56 | 10.78 | 2.07 | -55.48 | 5.84 | 9.08 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | -238% | 8% | 7% | 5% | 24% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 12% |
5 Years: | 8% |
3 Years: | 6% |
TTM: | 19% |
Compounded Profit Growth | |
---|---|
10 Years: | 12% |
5 Years: | -3% |
3 Years: | -9% |
TTM: | 119% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | -2% |
3 Years: | 16% |
1 Year: | 128% |
Return on Equity | |
---|---|
10 Years: | -1% |
5 Years: | -6% |
3 Years: | -19% |
Last Year: | 10% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | 16 | 16 | 16 | 16 | 70 | 84 | 84 | 84 | 84 | 84 | 95 | 117 | 117 |
Reserves | 44 | 68 | 88 | 119 | 307 | 554 | 633 | 741 | 822 | 836 | 451 | 696 | 746 |
393 | 476 | 545 | 537 | 385 | 261 | 291 | 235 | 395 | 366 | 477 | 541 | 545 | |
126 | 112 | 162 | 254 | 237 | 394 | 360 | 355 | 363 | 352 | 297 | 228 | 237 | |
Total Liabilities | 578 | 672 | 810 | 926 | 999 | 1,293 | 1,368 | 1,415 | 1,665 | 1,638 | 1,321 | 1,583 | 1,646 |
204 | 195 | 188 | 238 | 295 | 307 | 371 | 379 | 398 | 381 | 350 | 311 | 297 | |
CWIP | 7 | 6 | 37 | 28 | 28 | 21 | 16 | 23 | 7 | 1 | 3 | 9 | 10 |
Investments | 18 | 18 | 18 | 18 | 58 | 62 | 63 | 63 | 63 | 63 | 62 | 67 | 109 |
350 | 453 | 567 | 642 | 618 | 903 | 918 | 950 | 1,197 | 1,194 | 906 | 1,196 | 1,231 | |
Total Assets | 578 | 672 | 810 | 926 | 999 | 1,293 | 1,368 | 1,415 | 1,665 | 1,638 | 1,321 | 1,583 | 1,646 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
5 | 3 | 42 | 77 | 89 | -25 | 17 | 138 | -73 | 100 | -146 | -179 | |
-59 | -49 | -59 | -28 | -66 | -87 | -14 | -66 | -24 | -34 | -11 | -82 | |
54 | 46 | 19 | -48 | -22 | 148 | -13 | -96 | 112 | -81 | 230 | 196 | |
Net Cash Flow | 0 | -0 | 2 | 1 | 1 | 36 | -10 | -23 | 15 | -15 | 73 | -66 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 48 | 58 | 55 | 43 | 52 | 37 | 47 | 42 | 46 | 32 | 22 | 20 |
Inventory Days | 71 | 71 | 82 | 72 | 83 | 135 | 129 | 110 | 137 | 204 | 89 | 95 |
Days Payable | 41 | 45 | 51 | 65 | 49 | 97 | 87 | 71 | 61 | 86 | 40 | 22 |
Cash Conversion Cycle | 78 | 84 | 85 | 51 | 86 | 75 | 88 | 82 | 121 | 150 | 71 | 94 |
Working Capital Days | 78 | 105 | 96 | 58 | 82 | 66 | 88 | 80 | 116 | 166 | 93 | 113 |
ROCE % | 11% | 9% | 10% | 12% | 17% | 5% | 15% | 17% | 14% | 7% | -41% | 10% |
Documents
Announcements
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 15 Apr
- Format of the Annual Disclosure to be made by an entity identified as a LC - Annexure B2 15 Apr
- Certificate Pursuant To Regulation 40(9) And 40(10) Of The SEBI (LODR) Regulations, 2015, For The Financial Year Ended March 31, 2024 8 Apr
- Compliance Certificate Ur 7(3) Of SEBI (LODR) Regulations, 2015 For The Year Ended March 31, 2024 7 Apr
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 7 Apr
Annual reports
Concalls
-
Feb 2024TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Jan 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Jul 2021TranscriptNotesPPT
-
Jun 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Nov 2020TranscriptNotesPPT
-
Sep 2020TranscriptNotesPPT
-
Jun 2020TranscriptNotesPPT
-
Feb 2020Transcript PPT
-
Oct 2019Transcript PPT
-
Aug 2019Transcript PPT
-
Jun 2019TranscriptNotesPPT
-
May 2019Transcript PPT
-
Feb 2019Transcript PPT
-
Nov 2018TranscriptNotesPPT
-
Aug 2018TranscriptPPT
-
Aug 2018Transcript PPT
-
Aug 2018TranscriptNotesPPT
-
May 2018Transcript PPT
-
Feb 2018Transcript PPT
-
Jan 2018TranscriptNotesPPT
-
Dec 2017Transcript PPT
-
Aug 2017Transcript PPT
-
Jun 2017Transcript PPT
-
May 2017TranscriptNotesPPT
-
Feb 2017Transcript PPT
-
Jan 2017TranscriptNotesPPT
-
Sep 2016Transcript PPT
-
Aug 2016TranscriptNotesPPT
-
Jun 2016Transcript PPT
Market Leadership and innovation[1]
It is a dominant Player in Cheese in India with a 35% Market Share.
It is a leader in the Cow Ghee category with its brand ‘Gowardhan’ Ghee with 20% market share. It is India’s First Company to launch a truly ‘Made-in-India’ B2C Whey protein powder under Brand ‘Avvatar’ in 2017.
It is the only company to manufacture Fresh Paneer with a 75 Day Shelf Life.
Its cheese plant has the largest production capacity in India, with a raw cheese production capacity of 60 MT per day. [2] [3]
It has the Largest automated dairy farm with ~3000+ Holstein Friesian Cows.[4]