SKM Egg Products Export (India) Ltd

About [ edit ]

SKM Egg Products Export is engaged in the manufacture and sale of Egg Products.

  • Market Cap 187 Cr.
  • Current Price 70.9
  • High / Low 73.7 / 28.0
  • Stock P/E 13.2
  • Book Value 40.7
  • Dividend Yield 0.71 %
  • ROCE 8.83 %
  • ROE 4.78 %
  • Face Value 10.0

Pros

  • Company has been maintaining a healthy dividend payout of 53.51%

Cons

  • The company has delivered a poor sales growth of 1.53% over past five years.
  • Company has a low return on equity of 3.79% for last 3 years.
  • Earnings include an other income of Rs.14.97 Cr.

Peer comparison

Sector: FMCG Industry: Food - Processing - Indian

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
72.44 93.84 88.43 79.80 76.21 74.65 86.27 75.88 63.11 72.22 72.37
67.78 88.45 89.77 80.51 77.69 75.82 88.85 70.85 58.71 67.64 67.82
Operating Profit 4.66 5.39 -1.34 -0.71 -1.48 -1.17 -2.58 5.03 4.40 4.58 4.55
OPM % 6.43% 5.74% -1.52% -0.89% -1.94% -1.57% -2.99% 6.63% 6.97% 6.34% 6.29%
Other Income 0.04 0.54 1.76 6.56 4.89 7.00 5.33 3.62 2.62 6.08 2.65
Interest 0.59 0.62 0.98 2.18 0.67 0.70 0.80 3.95 0.69 0.74 0.69
Depreciation 1.59 1.61 1.63 1.66 1.65 1.69 1.80 1.82 1.74 1.67 1.65
Profit before tax 2.52 3.70 -2.19 2.01 1.09 3.44 0.15 2.88 4.59 8.25 4.86
Tax % 19.05% 43.51% -11.87% -57.21% 29.36% 26.45% 66.67% 52.78% 30.07% 31.52% 19.14%
Net Profit 2.03 2.07 -2.01 2.78 0.75 2.46 0.04 1.45 3.29 5.60 3.85
EPS in Rs 0.77 0.79 -0.76 1.06 0.28 0.93 0.02 0.55 1.25 2.13 1.46

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
130 119 126 142 215 263 290 303 232 318 335 313 284
113 111 129 136 191 232 252 264 238 315 322 306 265
Operating Profit 17 8 -3 6 25 32 38 39 -6 3 12 7 19
OPM % 13% 6% -2% 5% 11% 12% 13% 13% -3% 1% 4% 2% 7%
Other Income 5 6 10 -2 7 -0 16 12 23 20 9 21 15
Interest 5 8 9 12 12 8 5 3 5 5 4 6 6
Depreciation 4 5 7 9 18 13 13 12 12 13 11 14 7
Profit before tax 12 0 -9 -16 1 10 35 35 0 5 6 8 21
Tax % 47% -203% -2% 33% 29% 29% 27% 30% -567% 72% 20% 38%
Net Profit 6 1 -9 -11 1 7 25 25 2 1 5 5 14
EPS in Rs 2.35 0.37 -3.43 -4.19 0.38 2.73 9.67 9.32 0.62 0.47 1.84 1.78 5.39
Dividend Payout % 21% 0% 0% 0% 0% 0% 10% 11% 0% 105% 27% 28%
Compounded Sales Growth
10 Years:10%
5 Years:2%
3 Years:10%
TTM:-11%
Compounded Profit Growth
10 Years:21%
5 Years:-29%
3 Years:43%
TTM:135%
Stock Price CAGR
10 Years:22%
5 Years:-2%
3 Years:-13%
1 Year:136%
Return on Equity
10 Years:8%
5 Years:8%
3 Years:4%
Last Year:5%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
26 26 26 26 26 26 26 26 26 26 26 26 26
Reserves 31 32 24 12 13 20 42 64 65 66 70 73 81
Borrowings 50 86 92 92 88 73 42 36 44 44 45 68 60
28 31 29 38 33 31 40 43 37 45 41 36 37
Total Liabilities 135 176 171 168 160 149 151 169 172 181 183 204 205
69 85 104 96 89 73 67 66 61 64 62 65 63
CWIP 15 22 0 0 0 0 0 1 3 2 5 3 1
Investments 0 0 1 0 0 1 1 1 1 1 1 0 12
51 69 66 71 71 75 82 100 107 114 115 137 129
Total Assets 135 176 171 168 160 149 151 169 172 181 183 204 205

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
12 -2 2 6 11 27 37 30 -4 17 14 -12
-30 -28 -5 -0 -11 8 -2 -6 -1 -7 -6 -5
17 30 1 -3 0 -31 -37 -10 -5 -5 -1 -9
Net Cash Flow -1 1 -2 2 0 3 -2 13 -10 4 7 -26

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 20% 7% 0% -4% 10% 16% 35% 33% 4% 7% 7% 9%
Debtor Days 26 51 35 37 17 21 21 20 31 31 28 28
Inventory Turnover 3.08 2.86 0.23 3.70 4.44 5.05 4.94 4.27 3.57 5.23 5.74 4.18

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
53.16 53.16 53.52 53.52 53.52 53.52 53.52 54.60 54.69 55.09 55.09 55.09
0.07 0.08 0.05 0.05 0.03 0.01 0.17 0.02 0.01 0.01 0.01 0.01
46.77 46.76 46.43 46.43 46.45 46.47 46.31 45.38 45.30 44.90 44.90 44.90

Documents