Tasty Bite Eatables Ltd

Tasty Bite Eatables Ltd

₹ 11,267 3.45%
14 Jun 4:01 p.m.
About

Tasty Bite Eatables is a manufacturer of ethnic and natural vegetarian packaged and ready to eat/serve (RTE) and Read-to-cook (RTC) food products, which is sold under the “Tasty Bite” brand in the United States of America, Australia, the United Kingdom, Germany and Canada. [1] It is one of the fastest growing Asian food brands in the United States.[2]

Key Points

Products
Retail: Co has a vast selection of entrees, ready-to-cook sauces, and organic rice and whole-grain preparations. Its products are available in the US, Canada, Australia, New Zealand, Japan, Germany, and the UK.
Foodservice: Tasty Bite Food Service (TFS) is a partner of leading QSR, Cloud-Kitchen & HORECA brands in the foodservice industry for a range of unique products such as sauces, meals and frozen food in the domestic market.[1]
Food Service (TFS).
Xclusive: Co offers snacks made of grains and vegetables with a myriad of spices from around the world[2]

  • Market Cap 2,902 Cr.
  • Current Price 11,267
  • High / Low 19,867 / 9,950
  • Stock P/E 69.9
  • Book Value 1,117
  • Dividend Yield 0.02 %
  • ROCE 16.7 %
  • ROE 15.7 %
  • Face Value 10.0

Pros

  • Company has reduced debt.

Cons

  • Stock is trading at 10.1 times its book value
  • The company has delivered a poor sales growth of 9.91% over past five years.
  • Company has a low return on equity of 11.7% over last 3 years.
  • Company might be capitalizing the interest cost
  • Dividend payout has been low at 1.81% of profits over last 3 years

* 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

Figures in Rs. Crores

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
121.93 111.46 85.87 74.25 100.52 118.58 141.97 105.48 109.62 153.75 144.99 132.69 108.91
100.84 95.25 82.75 71.99 88.54 104.40 121.93 94.19 91.16 120.72 125.12 119.62 100.65
Operating Profit 21.09 16.21 3.12 2.26 11.98 14.18 20.04 11.29 18.46 33.03 19.87 13.07 8.26
OPM % 17.30% 14.54% 3.63% 3.04% 11.92% 11.96% 14.12% 10.70% 16.84% 21.48% 13.70% 9.85% 7.58%
5.14 1.59 6.16 2.00 3.72 4.97 2.12 3.34 3.34 5.01 4.83 4.25 3.79
Interest 1.74 2.45 1.49 1.83 2.51 2.14 2.34 2.61 2.41 1.91 2.17 1.39 1.53
Depreciation 5.95 5.89 6.08 6.07 6.24 6.55 7.07 6.83 7.02 7.49 7.33 7.60 7.15
Profit before tax 18.54 9.46 1.71 -3.64 6.95 10.46 12.75 5.19 12.37 28.64 15.20 8.33 3.37
Tax % 25.24% 24.31% 22.81% 22.53% 32.95% 25.43% 25.41% 27.36% 26.19% 25.38% 25.20% 24.97% 24.63%
13.87 7.17 1.32 -2.82 4.66 7.80 9.51 3.77 9.13 21.37 11.36 6.25 2.55
EPS in Rs 54.05 27.94 5.14 -10.99 18.16 30.40 37.06 14.69 35.58 83.28 44.27 24.36 9.94
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
112 145 167 196 252 296 337 426 385 372 476 540
99 134 152 174 209 248 291 381 332 338 411 466
Operating Profit 13 12 15 21 43 48 46 45 54 34 65 74
OPM % 11% 8% 9% 11% 17% 16% 14% 11% 14% 9% 14% 14%
0 0 11 13 3 7 18 29 19 13 13 18
Interest 1 2 3 2 3 2 4 4 3 8 9 7
Depreciation 3 4 7 7 9 11 13 17 17 24 27 30
Profit before tax 9 6 16 25 34 41 47 53 53 14 41 56
Tax % 32% 31% 35% 34% 36% 36% 36% 23% 25% 29% 26% 25%
6 4 11 16 22 26 30 41 39 10 30 42
EPS in Rs 24.67 16.87 42.05 62.82 85.70 103.12 117.15 159.24 153.31 40.26 117.73 161.81
Dividend Payout % 4% 6% 2% 3% 2% 2% 2% 1% 1% 2% 2% 1%
Compounded Sales Growth
10 Years: 14%
5 Years: 10%
3 Years: 12%
TTM: 14%
Compounded Profit Growth
10 Years: 25%
5 Years: 7%
3 Years: 2%
TTM: 34%
Stock Price CAGR
10 Years: 46%
5 Years: 6%
3 Years: -10%
1 Year: -6%
Return on Equity
10 Years: 19%
5 Years: 16%
3 Years: 12%
Last Year: 16%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 3 3 3 3 3 3 3 3 3 3 3 3
Reserves 27 31 42 58 72 97 129 161 204 215 241 284
Preference Capital 1 1 1 1 0 0 0 0 0 0 0
43 44 43 40 63 54 39 71 175 138 134 86
20 31 25 30 32 38 54 65 66 76 83 74
Total Liabilities 93 109 113 131 170 192 225 300 448 431 461 447
32 64 61 61 65 76 82 98 179 189 207 238
CWIP 12 1 0 0 9 2 10 26 42 62 54 19
Investments 0 0 1 2 0 0 0 0 0 0 0 0
49 45 51 68 96 113 132 175 226 180 200 190
Total Assets 93 109 113 131 170 192 225 300 448 431 461 447

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-2 23 10 15 12 21 56 37 40 65 61 67
-15 -21 -4 -7 -24 -7 -30 -52 -56 -47 -34 -16
20 -7 -4 -6 11 -12 -23 15 43 -49 -18 -56
Net Cash Flow 3 -5 2 1 -1 2 2 -0 27 -31 10 -5

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 58 36 40 43 48 45 42 49 51 53 44 40
Inventory Days 56 55 48 56 69 72 87 77 104 98 106 97
Days Payable 72 92 58 58 50 55 68 62 74 91 83 58
Cash Conversion Cycle 42 -0 30 42 66 63 60 64 82 61 68 79
Working Capital Days 46 15 43 59 80 65 66 66 100 84 73 71
ROCE % 17% 11% 23% 28% 31% 30% 32% 28% 18% 6% 14%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.23% 74.23% 74.23% 74.23% 74.23% 74.23% 74.23% 74.23% 74.23% 74.23% 74.23% 74.23%
3.43% 3.44% 3.67% 3.67% 3.60% 3.61% 3.56% 3.67% 3.61% 3.73% 3.77% 4.12%
0.76% 0.69% 0.25% 0.25% 0.14% 0.97% 0.98% 0.89% 0.62% 0.48% 0.47% 0.47%
21.57% 21.64% 21.84% 21.85% 22.03% 21.18% 21.24% 21.21% 21.53% 21.57% 21.50% 21.16%
No. of Shareholders 11,10113,38916,43116,80117,43517,79217,08816,63215,34813,70213,93713,250

* 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