Sarveshwar Foods Ltd

Sarveshwar Foods Ltd

₹ 9.00 -0.55%
24 May - close price
About

Sarveshwar Foods Limited, incorporated in 2004 in Jammu & Kashmir, is engaged in the manufacturing, trading and export of Basmati rice, which is a long grain rice with a fine texture. [1]

Key Points

Products
The Co’s product range includes the complete range of Indian traditional Basmati rice, 1121 Basmati Rice, Pusa Basmati Rice, Sharbati Rice and wheat flour. It has recently launched spices as a new product under “Nimbark Foods”. [1]

  • Market Cap 881 Cr.
  • Current Price 9.00
  • High / Low 15.7 / 2.19
  • Stock P/E 52.6
  • Book Value 2.58
  • Dividend Yield 0.00 %
  • ROCE 11.4 %
  • ROE 7.55 %
  • Face Value 1.00

Pros

  • Company is expected to give good quarter
  • Debtor days have improved from 101 to 78.7 days.

Cons

  • Stock is trading at 3.49 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Company has a low return on equity of 5.29% over last 3 years.
  • Promoter holding has decreased over last 3 years: -18.8%

* 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

Consolidated Figures in Rs. Crores / View Standalone

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
148.89 202.35 197.41 178.20 183.91 129.81 187.68 205.22 229.38 247.32
141.25 196.73 189.57 170.42 178.42 118.57 176.62 191.20 212.98 233.58
Operating Profit 7.64 5.62 7.84 7.78 5.49 11.24 11.06 14.02 16.40 13.74
OPM % 5.13% 2.78% 3.97% 4.37% 2.99% 8.66% 5.89% 6.83% 7.15% 5.56%
0.50 0.22 2.30 1.45 3.44 0.86 1.56 1.85 1.15 2.72
Interest 7.08 3.22 6.24 6.52 6.40 7.74 8.31 9.41 10.38 11.31
Depreciation 0.42 0.43 0.35 0.35 0.33 1.69 0.29 0.29 0.26 0.27
Profit before tax 0.64 2.19 3.55 2.36 2.20 2.67 4.02 6.17 6.91 4.88
Tax % 62.50% 54.79% 21.41% 37.29% 21.82% 32.21% 27.86% 21.56% 28.51% 14.96%
0.25 1.00 2.80 1.47 1.72 1.81 2.90 4.83 4.93 4.14
EPS in Rs 0.00 0.01 0.04 0.02 0.02 0.02 0.03 0.05 0.05 0.04
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
259 354 418 481 566 488 514 605 689 870
232 325 381 439 531 463 494 577 657 814
Operating Profit 28 30 37 42 36 25 20 27 32 55
OPM % 11% 8% 9% 9% 6% 5% 4% 5% 5% 6%
3 1 2 1 4 4 2 3 8 7
Interest 18 20 19 18 14 20 13 20 27 39
Depreciation 3 3 3 3 2 2 2 2 3 1
Profit before tax 10 7 18 22 23 7 8 9 11 22
Tax % 21% 22% 27% 24% 23% 18% 34% 28% 27% 23%
8 6 13 17 18 6 5 3 8 17
EPS in Rs 0.29 0.20 0.24 0.22 0.25 0.08 0.07 0.05 0.11 0.17
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 9%
3 Years: 19%
TTM: 26%
Compounded Profit Growth
10 Years: %
5 Years: -2%
3 Years: 58%
TTM: 115%
Stock Price CAGR
10 Years: %
5 Years: 47%
3 Years: 112%
1 Year: 277%
Return on Equity
10 Years: %
5 Years: 5%
3 Years: 5%
Last Year: 8%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 9 9 18 25 25 25 25 25 29 98
Reserves 21 26 30 90 107 112 113 116 163 155
Preference Capital 0 0 22 22 22 22 22 22 22
184 199 183 182 227 224 266 266 288 298
73 41 94 137 71 68 76 107 81 240
Total Liabilities 287 275 325 433 430 429 480 514 560 791
30 27 25 24 23 22 20 19 16 16
CWIP 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 4 1 1 1
257 248 300 409 407 407 456 494 543 775
Total Assets 287 275 325 433 430 429 480 514 560 791

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
26 18 22 -15 -34 11 -35 22 -36 -9
-7 -3 -9 -1 -1 -3 2 -3 -6 16
-18 -14 -15 32 19 -8 31 -19 41 -6
Net Cash Flow 1 0 -1 16 -16 1 -1 -0 -0 0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 31 88 58 73 58 146 143 132 93 79
Inventory Days 422 198 231 247 217 162 196 148 160 166
Days Payable 83 41 65 96 31 32 40 44 17 70
Cash Conversion Cycle 370 246 224 225 245 276 299 236 236 174
Working Capital Days 293 212 190 209 230 269 285 246 256 224
ROCE % 12% 15% 14% 11% 7% 5% 7% 8%

Shareholding Pattern

Numbers in percentages

6 Recently
Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
73.67% 73.67% 73.67% 73.67% 73.67% 68.20% 68.20% 57.85% 55.75% 54.91% 54.91% 54.91%
0.00% 0.00% 0.00% 0.00% 0.00% 0.91% 0.91% 2.50% 2.37% 3.76% 2.59% 1.05%
26.33% 26.33% 26.32% 26.33% 26.32% 30.89% 30.88% 39.65% 41.90% 41.32% 42.49% 44.02%
No. of Shareholders 1,5301,5201,4601,4321,3901,2831,7692,0992,36028,41443,8532,03,888

* 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