Prataap Snacks

₹883.1 -1.1 | 0.1%

WEBSITE BSE:540724 NSE : DIAMONDYD 10 May, 16:01

Market Cap ₹2108 Cr.

Stock P/E 33.6

P/B 3.3

Current Price ₹883.1

Book Value ₹ 268.2

Face Value 5

52W High ₹1450

Dividend Yield 0.11%

52W Low ₹ 751.9

Edit Ratio

Prataap Snacks Research see more...

Overview Inc. Year: 2009Industry: Consumer Food

Prataap Snacks Ltd, previously known as Prataap Snacks Pvt Ltd, is engaged in processing, manufacturing and sale of diverse types of potato-based snacks, extruded snacks, namkeen and ethnic sweets below the brand name, Yellow Diamond. The Company operates within the Snacks Food segment. It offers merchandise in 3 classes: Extruded Snacks, Potato Chips and Namkeen. Its extruded snacks consist of processed, reconstituted, shaped, potato or cereal based snacks, which may be flavoured or unflavoured. It additionally offer puffed snacks. The Company's portfolio of extruded snacks is divided into formed extruded snacks, which contain rings, puffs and pellets (scoops and wheels) and random extruded snacks, which consists of Chulbule (savory sticks). Its chips product range consists of fried, sliced chips/crisps made from potatoes, hummus and lentils. It provides Namkeen in various forms and flavours, consisting of combinations, cornflakes-based Namkeen and rice- based Namkeen.

Prataap Snacks Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Prataap Snacks Quarterly Results

#(Fig in Cr.)	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023
Net Sales	339	310	280	371	385	361	383	457	426	387
Other Income	2	3	1	8	2	2	2	3	2	1
Total Income	341	312	281	379	387	363	385	460	428	388
Total Expenditure	322	296	269	346	367	357	385	435	403	368
Operating Profit	20	17	13	32	20	7	0	25	25	20
Interest	1	1	2	2	2	2	2	2	2	1
Depreciation	13	13	13	13	13	14	14	18	15	15
Exceptional Income / Expenses	0	0	0	0	-14	0	0	0	0	0
Profit Before Tax	5	2	-2	17	-8	-9	-16	5	8	4
Provision for Tax	1	-5	-1	3	-1	-6	-4	1	3	-18
Profit After Tax	5	7	-2	15	-7	-3	-11	4	6	22
Adjustments	0	0	0	-0	0	-0	0	-0	-0	-0
Profit After Adjustments	5	7	-2	15	-7	-3	-11	4	6	22
Adjusted Earnings Per Share	1.9	3	-0.7	6.3	-3.1	-1.3	-4.9	1.8	2.5	9.2

Prataap Snacks Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	344	446	559	757	894	1017	1171	1394	1171	1397	1653	1653
Other Income	1	1	2	1	2	8	11	9	9	14	8	8
Total Income	344	447	561	758	896	1025	1182	1403	1180	1410	1661	1661
Total Expenditure	316	425	525	701	852	930	1087	1300	1108	1338	1591	1591
Operating Profit	28	21	36	57	44	95	94	103	72	72	70	70
Interest	4	5	6	6	5	3	1	7	6	7	7	7
Depreciation	7	12	15	18	25	30	38	62	55	54	62	62
Exceptional Income / Expenses	0	0	-1	-6	1	0	0	0	0	-14	0	0
Profit Before Tax	18	5	13	28	15	62	56	34	11	-2	2	1
Provision for Tax	3	-0	3	0	-6	17	11	-13	-3	-5	-19	-18
Profit After Tax	15	5	10	27	21	44	45	47	14	3	20	21
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	15	5	10	27	21	44	45	47	14	3	20	21
Adjusted Earnings Per Share	10.1	3.6	6.6	18.2	13.5	18.8	19	20	6	1.2	8.7	8.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	18%	6%	10%	17%
Operating Profit CAGR	-3%	-12%	-6%	10%
PAT CAGR	567%	-25%	-15%	3%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	8%	17%	0%	NA%
ROE Average	3%	2%	4%	7%
ROCE Average	1%	2%	4%	8%

Prataap Snacks Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	147	177	190	217	238	520	561	608	623	624	676
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	19	17	8	21	39	0	0	0	0	0	0
Other Non-Current Liabilities	4	3	7	7	16	33	154	194	127	152	133
Total Current Liabilities	53	83	95	97	134	137	125	119	192	193	162
Total Liabilities	222	280	299	341	426	690	840	921	943	969	972
Fixed Assets	125	143	158	168	205	268	526	588	558	550	581
Other Non-Current Assets	15	43	56	71	93	62	56	91	88	157	144
Total Current Assets	82	93	86	102	129	360	258	242	296	261	247
Total Assets	222	280	299	341	426	690	840	921	943	969	972

Prataap Snacks Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	14	3	7	1	3	8	53	29	26	12	19
Cash Flow from Operating Activities	11	13	33	43	31	84	11	75	77	46	80
Cash Flow from Investing Activities	-92	-38	-29	-47	-59	-202	-59	-49	-77	-36	-25
Cash Flow from Financing Activities	69	29	-9	5	33	163	8	-28	-15	-2	-52
Net Cash Inflow / Outflow	-11	4	-5	2	5	45	-40	-2	-15	7	3
Closing Cash & Cash Equivalent	3	7	1	3	8	53	29	26	12	19	22

Prataap Snacks Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	10.06	3.64	6.59	18.22	13.5	18.84	19.03	20.01	6.04	1.24	8.66
CEPS(Rs)	14.67	11.54	16.8	30.19	30.21	31.81	35.08	46.33	29.3	24.17	35.15
DPS(Rs)	0	0	0	0	0	1	1	1	0.5	0.5	1
Book NAV/Share(Rs)	98.68	119.13	125.44	143.82	155.93	221.52	239.35	258.08	263.19	264.03	272.87
Core EBITDA Margin(%)	7.93	4.49	6.02	7.43	4.69	8.14	6.88	6.52	5.22	4.08	3.71
EBIT Margin(%)	6.18	2.16	3.44	4.4	2.16	6.05	4.67	2.86	1.44	0.3	0.48
Pre Tax Margin(%)	5.14	1.11	2.31	3.62	1.65	5.78	4.6	2.34	0.92	-0.17	0.09
PAT Margin (%)	4.29	1.2	1.76	3.6	2.29	4.14	3.69	3.26	1.17	0.2	1.21
Cash Profit Margin (%)	6.25	3.8	4.49	5.97	5.13	6.99	6.8	7.56	5.69	3.97	4.89
ROA(%)	8.63	2.14	3.42	8.55	5.36	7.92	5.83	5.33	1.52	0.3	2.09
ROE(%)	12.04	3.34	5.43	13.53	9.07	11.67	8.26	8.04	2.32	0.47	3.23
ROCE(%)	14.74	4.66	8.37	13.22	6.59	15.28	10.22	6.91	2.79	0.67	1.21
Receivable days	4.71	6.22	8.19	7.66	6.66	5.97	7.72	8.04	8.94	5.52	3.31
Inventory Days	35.58	38.47	35.68	30.28	29.95	28.81	31.54	31.96	39.72	35.17	30.32
Payable days	46.61	54.27	61.92	54.94	36.97	45.56	41.23	31.76	38.1	31.45	29.69
PER(x)	0	0	0	0	0	68.56	48.85	24.73	95.87	556.84	84.92
Price/Book(x)	0	0	0	0	0	5.83	3.88	1.92	2.2	2.62	2.7
Dividend Yield(%)	0	0	0	0	0	0.08	0.11	0.2	0.09	0.07	0.14
EV/Net Sales(x)	0.04	0.07	0.08	0.07	0.08	2.77	1.81	0.8	1.14	1.16	1.03
EV/Core EBITDA(x)	0.52	1.41	1.19	0.87	1.62	29.71	22.48	10.79	18.59	22.46	24.2
Net Sales Growth(%)	99.09	29.63	25.4	35.5	18.06	13.8	15.06	19.07	-15.98	19.26	18.35
EBIT Growth(%)	33.83	-54.72	99.08	73.02	-41.9	232.27	-12.46	-27.21	-57.84	-75.04	86.16
PAT Growth(%)	17.82	-63.83	84.09	176.44	-24.83	114.69	1.05	5.1	-69.83	-79.45	598.24
EPS Growth(%)	17.82	-63.83	81.15	176.44	-25.91	39.55	1.05	5.1	-69.83	-79.45	598.21
Debt/Equity(x)	0.29	0.28	0.24	0.25	0.34	0.01	0.03	0.01	0.02	0.05	0
Current Ratio(x)	1.54	1.13	0.9	1.06	0.96	2.62	2.07	2.03	1.54	1.36	1.52
Quick Ratio(x)	0.74	0.5	0.3	0.35	0.37	1.97	1.12	0.92	0.86	0.61	0.69
Interest Cover(x)	5.94	2.05	3.06	5.68	4.25	22.23	65.89	5.51	2.77	0.64	1.23
Total Debt/Mcap(x)	0	0	0	0	0	0	0.01	0	0.01	0.02	0

Prataap Snacks Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	71.49	71.49	71.17	71.18	71.18	71.18	69.97	69.76	64.31	64.27
FII	5.1	4.86	4.63	3.54	3.48	3.53	3.36	2.92	5.4	5.35
DII	14.85	13.62	13.27	11.22	11.2	11.23	11	11.25	11.11	10.64
Public	8.56	10.02	10.93	14.06	14.14	14.07	15.67	16.07	19.18	19.75
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	1.68	1.68	1.67	1.67	1.67	1.67	1.67	1.66	1.53	1.53
FII	0.12	0.11	0.11	0.08	0.08	0.08	0.08	0.07	0.13	0.13
DII	0.35	0.32	0.31	0.26	0.26	0.26	0.26	0.27	0.27	0.25
Public	0.2	0.24	0.26	0.33	0.33	0.33	0.37	0.38	0.46	0.47
Others	0	0	0	0	0	0	0	0	0	0
Total	2.35	2.35	2.35	2.35	2.35	2.35	2.39	2.39	2.39	2.39

Pros

Debtor days have improved from 31.45 to 29.69days.
Company is almost debt free.

Cons

Company has a low return on equity of 2% over the last 3 years.
Stock is trading at 3.3 times its book value.
The company has delivered a poor profit growth of -14% over past five 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.

Prataap Snacks News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 550/-

Empire Spices and Foods ltd

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Prataap Snacks

Add Watchlist

Prataap Snacks Research see more...

Overview Inc. Year: 2009Industry: Consumer Food

Prataap Snacks Share Price

Alert Data

Quarterly Price

Peer Comparison

Prataap Snacks Quarterly Results

Prataap Snacks Profit & Loss

Growth Rates

Prataap Snacks Balance Sheet

Prataap Snacks Cash Flow

Prataap Snacks Ratios

Prataap Snacks Shareholding Pattern

Prataap Snacks News

Top Unlisted Companies & InstaBuy Companies

Empire Spices and Foods ltd

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!