Sanwaria Consumer Ltd
Incorporated in April 1991, Sanwaria Consumer Ltd manufactures and trades FMCG food products
- Market Cap ₹ 29.4 Cr.
- Current Price ₹ 0.40
- High / Low ₹ 0.65 / 0.25
- Stock P/E
- Book Value ₹ -7.96
- Dividend Yield 0.00 %
- ROCE -1.51 %
- ROE %
- Face Value ₹ 1.00
Pros
Cons
- Company has low interest coverage ratio.
- Promoter holding is low: 15.3%
- Promoter holding has decreased over last 3 years: -24.0%
* 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,410.11 | 1,960.68 | 2,452.43 | 2,639.16 | 2,690.65 | 3,505.22 | 5,053.13 | 5,303.79 | 2,864.72 | 0.43 | 0.00 | 0.00 | 1.06 | |
1,344.94 | 1,902.99 | 2,379.90 | 2,564.93 | 2,583.75 | 3,394.63 | 4,826.87 | 5,031.86 | 4,128.04 | 3.03 | 1.22 | 0.95 | 1.66 | |
Operating Profit | 65.17 | 57.69 | 72.53 | 74.23 | 106.90 | 110.59 | 226.26 | 271.93 | -1,263.32 | -2.60 | -1.22 | -0.95 | -0.60 |
OPM % | 4.62% | 2.94% | 2.96% | 2.81% | 3.97% | 3.16% | 4.48% | 5.13% | -44.10% | -604.65% | -10.91% | 12.04% | -56.60% |
17.61 | 18.83 | 14.04 | 17.85 | -6.45 | 13.37 | -27.33 | 14.01 | 115.59 | 1.80 | 1.10 | 1.08 | 0.00 | |
Interest | 57.67 | 44.72 | 50.50 | 53.01 | 71.01 | 66.91 | 74.40 | 83.20 | 65.28 | 0.00 | 0.00 | 0.00 | 0.00 |
Depreciation | 5.90 | 6.15 | 4.80 | 6.64 | 7.93 | 7.27 | 8.03 | 7.49 | 6.93 | 6.51 | 6.51 | 5.15 | 4.58 |
Profit before tax | 19.21 | 25.65 | 31.27 | 32.43 | 21.51 | 49.78 | 116.50 | 195.25 | -1,219.94 | -7.31 | -6.63 | -5.02 | -5.18 |
Tax % | 11.24% | 19.92% | 23.06% | 22.76% | 27.10% | 12.25% | 27.31% | 20.08% | 0.08% | 15.60% | 19.16% | 15.74% | |
17.05 | 20.54 | 24.07 | 25.04 | 15.68 | 43.68 | 84.69 | 156.06 | -1,218.99 | -6.18 | -5.36 | -4.22 | -4.40 | |
EPS in Rs | 0.24 | 0.30 | 0.35 | 0.36 | 0.23 | 0.59 | 1.15 | 2.12 | -16.56 | -0.08 | -0.07 | -0.06 | -0.07 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 4.21% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | -4% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 26% |
TTM: | -13% |
Stock Price CAGR | |
---|---|
10 Years: | -20% |
5 Years: | -46% |
3 Years: | -15% |
1 Year: | -27% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | % |
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 | 34.81 | 34.81 | 34.81 | 34.81 | 34.81 | 36.81 | 73.61 | 73.61 | 73.61 | 73.61 | 73.61 | 73.61 | 73.61 |
Reserves | 200.16 | 220.70 | 244.77 | 269.80 | 335.48 | 377.45 | 520.52 | 577.54 | -641.20 | -647.38 | -652.74 | -656.96 | -659.88 |
375.96 | 404.73 | 977.30 | 791.71 | 850.53 | 993.42 | 990.84 | 978.34 | 912.08 | 912.93 | 913.55 | 913.55 | 913.55 | |
200.81 | 309.08 | 77.38 | 325.46 | 255.88 | 104.21 | 146.73 | 165.49 | 40.37 | 41.48 | 37.68 | 36.75 | 36.09 | |
Total Liabilities | 811.74 | 969.32 | 1,334.26 | 1,421.78 | 1,476.70 | 1,511.89 | 1,731.70 | 1,794.98 | 384.86 | 380.64 | 372.10 | 366.95 | 363.37 |
124.81 | 122.11 | 100.70 | 97.57 | 114.23 | 106.96 | 98.93 | 91.91 | 84.66 | 78.15 | 71.64 | 66.49 | 64.31 | |
CWIP | 1.10 | 9.48 | 4.18 | 37.78 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 7.14 | 5.39 | 36.57 | 36.30 | 36.30 | 36.31 | 36.30 | 36.20 | 31.18 | 31.18 | 31.18 | 31.18 | 31.18 |
678.69 | 832.34 | 1,192.81 | 1,250.13 | 1,326.17 | 1,368.62 | 1,596.47 | 1,666.87 | 269.02 | 271.31 | 269.28 | 269.28 | 267.88 | |
Total Assets | 811.74 | 969.32 | 1,334.26 | 1,421.78 | 1,476.70 | 1,511.89 | 1,731.70 | 1,794.98 | 384.86 | 380.64 | 372.10 | 366.95 | 363.37 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
68.90 | 0.00 | 98.34 | 14.28 | 0.00 | 78.21 | -15.79 | 157.53 | 54.54 | 2.59 | -1.14 | 1.19 | |
11.17 | 0.00 | -42.37 | -37.83 | 0.00 | 9.14 | -14.07 | 28.24 | 66.50 | -1.44 | 1.44 | 0.03 | |
-32.12 | 0.00 | -36.80 | -21.78 | 0.00 | -77.39 | 27.33 | -186.43 | -129.07 | -0.28 | -0.65 | -0.79 | |
Net Cash Flow | 47.95 | 0.00 | 19.17 | -45.33 | 0.00 | 9.95 | -2.53 | -0.66 | -8.03 | 0.87 | -0.35 | 0.43 |
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 | 57.65 | 88.45 | 68.10 | 80.36 | 91.40 | 75.72 | 66.17 | 80.99 | 33.11 | 210,978.49 | ||
Inventory Days | 80.78 | 45.29 | 86.42 | 79.25 | 77.08 | 55.36 | 40.26 | 32.86 | 0.18 | 1,150.54 | ||
Days Payable | 47.15 | 55.16 | 6.86 | 39.18 | 27.99 | 4.98 | 5.10 | 3.72 | 1.14 | 8,022.07 | ||
Cash Conversion Cycle | 91.28 | 78.58 | 147.66 | 120.43 | 140.49 | 126.10 | 101.33 | 110.12 | 32.15 | 204,106.97 | ||
Working Capital Days | 109.37 | 91.05 | 156.34 | 122.80 | 142.62 | 129.87 | 102.48 | 102.31 | 28.44 | 187,669.42 | ||
ROCE % | 12.26% | 11.07% | 8.53% | 7.26% | 9.58% | 8.88% | 15.38% | 17.32% | -116.99% | -2.14% | -1.97% | -1.51% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Change in Management
5h - INIMATION FOR RETIREMENTOF INDEPEDENT DIRECTOR MR. SURENDRA KUMAR JAIN FROM 19.02.2024
- Certificate For The Quarter Ended On March 2024 5h
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
18 Apr - Compliance certificate under regulation 74(5) for the quarter ended on March 24
- Compliance Certificate For The Quarter Ended On 31.03.2024 18 Apr
- Closure of Trading Window 30 Mar
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2013
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from bse
Concalls
-
Feb 2019Transcript PPT
-
Dec 2018TranscriptPPT
-
Aug 2018Transcript PPT
-
Apr 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Jun 2017TranscriptNotesPPT
Product Portfolio:[1][2]
SCl is a FMCG Food Processing company of Sanwaria Group and is in the business of manufacturing and selling of Rice, edible oil and staple food products like Pulses, Sugar, Soya Chunks, Wheat Flour, Rice Flour, Salt, Suji, Maida, Besan, Cattle Feed, Oil, Poha, Daliya, Spices, Sugar, Soya Meal etc.