Sundrop Brands Ltd
Agro Tech Foods Ltd is primarily engaged in the business of manufacturing and trading of edible oils and food products.[1]
- Market Cap ₹ 3,488 Cr.
- Current Price ₹ 925
- High / Low ₹ 1,152 / 685
- Stock P/E 95.2
- Book Value ₹ 382
- Dividend Yield 0.32 %
- ROCE 0.29 %
- ROE 3.78 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company's working capital requirements have reduced from 69.5 days to 46.8 days
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 1.47% over past five years.
- Promoter holding is low: 33.9%
- Company has a low return on equity of 3.13% over last 3 years.
- Promoter holding has decreased over last 3 years: -17.8%
* 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
764 | 760 | 782 | 805 | 812 | 824 | 835 | 893 | 917 | 850 | 760 | 899 | |
694 | 699 | 725 | 744 | 746 | 759 | 777 | 830 | 862 | 804 | 725 | 873 | |
Operating Profit | 70 | 61 | 57 | 61 | 66 | 65 | 59 | 62 | 54 | 46 | 34 | 26 |
OPM % | 9% | 8% | 7% | 8% | 8% | 8% | 7% | 7% | 6% | 5% | 5% | 3% |
-0 | 0 | 0 | 5 | 1 | 4 | 3 | 1 | 4 | -0 | 4 | -144 | |
Interest | 2 | 1 | 6 | 5 | 0 | 0 | 2 | 2 | 2 | 3 | 3 | 2 |
Depreciation | 11 | 15 | 16 | 17 | 18 | 17 | 19 | 19 | 21 | 22 | 21 | 26 |
Profit before tax | 57 | 45 | 35 | 45 | 49 | 51 | 41 | 43 | 35 | 20 | 14 | -146 |
Tax % | 25% | 18% | 35% | 38% | 35% | 33% | 17% | 27% | 26% | 26% | 27% | -25% |
43 | 37 | 23 | 28 | 32 | 34 | 34 | 31 | 26 | 15 | 10 | -110 | |
EPS in Rs | 17.49 | 15.15 | 9.52 | 11.35 | 12.95 | 14.05 | 13.89 | 12.83 | 10.61 | 6.19 | 4.27 | -29.15 |
Dividend Payout % | 11% | 13% | 21% | 18% | 19% | 18% | 22% | 23% | 28% | 48% | 70% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 2% |
5 Years: | 1% |
3 Years: | -1% |
TTM: | 18% |
Compounded Profit Growth | |
---|---|
10 Years: | 0% |
5 Years: | 3% |
3 Years: | 17% |
TTM: | 330% |
Stock Price CAGR | |
---|---|
10 Years: | 5% |
5 Years: | 8% |
3 Years: | 5% |
1 Year: | 6% |
Return on Equity | |
---|---|
10 Years: | 6% |
5 Years: | 4% |
3 Years: | 3% |
Last Year: | 4% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 38 |
Reserves | 258 | 289 | 313 | 282 | 315 | 352 | 384 | 412 | 438 | 462 | 476 | 1,401 |
15 | 26 | 96 | 18 | 0 | 0 | 21 | 14 | 50 | 62 | 42 | 14 | |
78 | 85 | 75 | 85 | 96 | 91 | 75 | 93 | 104 | 88 | 98 | 334 | |
Total Liabilities | 376 | 425 | 508 | 409 | 436 | 468 | 505 | 543 | 616 | 636 | 641 | 1,787 |
125 | 152 | 178 | 197 | 193 | 180 | 213 | 295 | 301 | 305 | 320 | 1,299 | |
CWIP | 38 | 47 | 43 | 16 | 15 | 12 | 55 | 8 | 11 | 26 | 30 | 2 |
Investments | 0 | 0 | 0 | 0 | 0 | 35 | 14 | 6 | 0 | 0 | 0 | 0 |
212 | 226 | 286 | 196 | 227 | 240 | 223 | 235 | 304 | 305 | 291 | 487 | |
Total Assets | 376 | 425 | 508 | 409 | 436 | 468 | 505 | 543 | 616 | 636 | 641 | 1,787 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
35 | 41 | -18 | 99 | 60 | 31 | 43 | 62 | -30 | 22 | 63 | 84 | |
-47 | -42 | -43 | -14 | -38 | -37 | -43 | -43 | -11 | -43 | -37 | -20 | |
7 | 4 | 59 | -82 | -14 | 1 | 1 | -13 | 34 | 22 | -19 | -45 | |
Net Cash Flow | -5 | 3 | -3 | 3 | 8 | -4 | 1 | 7 | -6 | 1 | 6 | 20 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 10 | 12 | 20 | 18 | 22 | 36 | 33 | 15 | 32 | 30 | 32 | 40 |
Inventory Days | 70 | 88 | 103 | 89 | 72 | 61 | 55 | 80 | 105 | 127 | 136 | 124 |
Days Payable | 29 | 33 | 29 | 41 | 49 | 46 | 34 | 41 | 45 | 41 | 55 | 114 |
Cash Conversion Cycle | 52 | 67 | 94 | 66 | 45 | 51 | 54 | 55 | 92 | 116 | 113 | 50 |
Working Capital Days | 31 | 35 | 68 | 41 | 36 | 52 | 53 | 47 | 70 | 82 | 79 | 47 |
ROCE % | 22% | 14% | 11% | 12% | 15% | 14% | 10% | 10% | 7% | 5% | 3% | 0% |
Documents
Announcements
-
Intimation Of Grant Of 1,96,253 Employee Stock Options Under Agro Tech Foods Limited Employees Stock Option Plan 2024 And Intimation Of Cancellation Of 97,346 Stock Options Granted On 07Th June 2025.
9 Jul - Granted 196,253 ESOPs and cancelled 97,346 under 2024 ESOP scheme with specified exercise prices.
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 7 Jul
-
Closure of Trading Window
27 Jun - Insider trading window closed from July 1, 2025, till 48 hours post Q1 2025 results announcement.
-
Announcement Under Regulation 30 (LODR) - Grant Of Employee Stock Options Under Agro Tech Foods Limited Employees Stock Option Plan 2024
7 Jun - Grant of 1.38 million ESOPs under 2024 scheme to employees and subsidiary approved.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
5 Jun - Regarding Newspaper Publication of Postal Ballot Notice by remote e-voting
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
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 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
Concalls
-
May 2025Transcript PPT
-
Nov 2024Transcript PPT
-
Jan 2024Transcript PPT
-
Nov 2023TranscriptNotesPPT
-
Oct 2023Transcript PPT
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
Jan 2023Transcript PPT
-
Jan 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Oct 2022TranscriptNotesPPT
-
Jul 2022TranscriptNotesPPT
-
Apr 2022TranscriptNotesPPT
-
Jan 2022TranscriptPPT
-
Nov 2021TranscriptNotesPPT
-
Oct 2021Transcript PPT
-
Jul 2021Transcript PPT
-
Apr 2021TranscriptNotesPPT
-
Dec 2020TranscriptNotesPPT
-
Dec 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Nov 2017Transcript PPT
-
Nov 2016TranscriptNotesPPT
Product Segments
1) Foods Business (55% in FY24 vs 44%in FY22): [1] [2] The foods portfolio of the company comprises of five categories – Ready to Cook Snacks, Ready to Eat Snacks, Spreads, Breakfast Cereals, and Chocolates under its brands like Act II Popcorn and Sundrop Peanut Butter. The foods business grew by 11% between FY22 and FY24, backed by volume growth in ACT II products in the ready-to-eat snacks segment and new segments, like chocolate confectionery and breakfast cereals. [1] [3]