Shree Ram Proteins

₹1.1 0 | 4.6%

WEBSITE BSE:0 NSE : 13 Sep, 15:55

Market Cap ₹24 Cr.

Stock P/E -2.4

P/B 0.5

Current Price ₹1.1

Book Value ₹ 2.1

Face Value 1

52W High ₹1.9

Dividend Yield 0%

52W Low ₹ 1

Edit Ratio

Shree Ram Proteins Research see more...

Overview Inc. Year: 2008Industry: Solvent Extraction

Shree Ram Proteins Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Shree Ram Proteins Quarterly Results

#(Fig in Cr.)	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Net Sales	98	52	48	38	24	9	6	0	0	0
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	98	52	48	38	24	9	6	0	0	0
Total Expenditure	94	49	46	35	22	8	7	5	3	0
Operating Profit	5	3	3	2	2	2	-2	-5	-3	-0
Interest	1	1	1	1	1	1	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	3	2	2	1	1	0	-2	-5	-3	-0
Provision for Tax	1	1	0	0	-0	0	-0	-0	-0	0
Profit After Tax	2	1	1	1	1	0	-2	-5	-3	-1
Adjustments	-0	-0	-0	0	-0	0	0	0	-0	-0
Profit After Adjustments	2	1	1	1	1	0	-2	-5	-3	-1
Adjusted Earnings Per Share	1.1	0.1	0	0	0	0	-0.1	-0.2	-0.2	-0

Shree Ram Proteins 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	116	157	174	183	157	195	158	156	153	288	163	6
Other Income	1	0	0	0	0	0	0	1	0	1	0	0
Total Income	116	158	175	184	158	196	158	156	153	289	163	6
Total Expenditure	110	149	167	176	151	188	149	148	147	275	152	15
Operating Profit	6	8	8	7	7	8	9	8	6	14	11	-10
Interest	5	5	5	4	4	4	4	4	4	4	4	0
Depreciation	1	3	2	2	2	1	1	1	1	1	1	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-0	1	1	1	1	3	4	4	1	8	5	-10
Provision for Tax	0	-0	-0	0	0	1	1	1	0	2	1	0
Profit After Tax	-1	1	1	1	1	2	3	3	1	6	4	-11
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-1	1	1	1	1	2	3	3	1	6	4	-11
Adjusted Earnings Per Share	-0.1	0.2	0.2	0	0	0.1	0.2	0.1	0	0.3	0.2	-0.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-43%	1%	-4%	3%
Operating Profit CAGR	-21%	11%	7%	6%
PAT CAGR	-33%	10%	15%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-35%	-27%	-12%	NA%
ROE Average	7%	7%	7%	7%
ROCE Average	10%	10%	9%	9%

Shree Ram Proteins 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	7	8	10	19	18	40	43	45	46	52	56
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	18	30	30	19	16	17	10	10	12	10	8
Other Non-Current Liabilities	0	0	-0	-0	1	1	1	1	0	0	0
Total Current Liabilities	29	34	64	46	53	55	43	45	42	53	42
Total Liabilities	54	72	104	84	87	113	97	101	100	116	106
Fixed Assets	20	17	15	13	11	11	10	8	7	7	7
Other Non-Current Assets	0	4	0	0	0	1	0	0	0	0	0
Total Current Assets	34	51	89	70	76	101	87	92	93	109	99
Total Assets	54	72	104	84	87	113	97	101	100	116	106

Shree Ram Proteins 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	0	1	1	0	0	0	0	1	1	1	31
Cash Flow from Operating Activities	0	-13	9	1	7	-14	8	5	1	36	-20
Cash Flow from Investing Activities	-1	0	0	-0	0	-1	-0	0	-0	-0	-1
Cash Flow from Financing Activities	1	13	-11	-1	-7	15	-8	-6	-1	-6	-10
Net Cash Inflow / Outflow	1	0	-1	0	-0	0	0	0	0	30	-31
Closing Cash & Cash Equivalent	1	1	0	0	0	0	1	1	1	31	0

Shree Ram Proteins 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)	-0.1	0.21	0.22	0.03	0.04	0.08	0.16	0.12	0.04	0.29	0.18
CEPS(Rs)	0.14	0.62	0.57	0.17	0.15	0.15	0.22	0.18	0.09	0.33	0.23
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	1.1	1.3	1.52	1.25	1.19	1.85	2	2.11	2.15	2.44	2.62
Core EBITDA Margin(%)	4.54	5.22	4.54	3.7	4.02	3.96	5.66	4.98	3.78	4.47	6.46
EBIT Margin(%)	3.69	3.75	3.41	2.78	3.11	3.3	5.05	4.57	3.2	4.42	5.88
Pre Tax Margin(%)	-0.33	0.7	0.69	0.41	0.62	1.48	2.81	2.25	0.72	2.86	3.25
PAT Margin (%)	-0.55	0.82	0.78	0.28	0.37	0.93	2.11	1.68	0.55	2.13	2.36
Cash Profit Margin (%)	0.74	2.46	2.04	1.37	1.41	1.66	2.93	2.43	1.21	2.45	2.97
ROA(%)	-1.17	2.05	1.55	0.54	0.69	1.81	3.19	2.65	0.83	5.68	3.46
ROE(%)	-9.19	17.23	15.44	3.59	3.2	6.31	8.11	5.93	1.83	12.49	7.1
ROCE(%)	8.47	9.69	8.68	7.5	7.2	8.48	9.33	8.39	5.6	13.79	10.19
Receivable days	14.86	26	79.35	94.96	87.07	84.6	103.74	103.63	113.35	32.6	40.18
Inventory Days	73.52	62.2	62.5	61.03	79.83	78.1	108.21	100.63	102.76	69.53	113.77
Payable days	10.73	4.64	32.09	43.7	40.91	43.66	43.03	31.29	29.82	18.72	33.03
PER(x)	0	0	0	0	0	36.11	16.01	21.05	72.58	45.67	22.98
Price/Book(x)	0	0	0	0	0	1.65	1.25	1.22	1.32	5.37	1.58
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.42	0.43	0.36	0.36	0.4	0.57	0.6	0.6	0.68	1.01	0.77
EV/Core EBITDA(x)	8.46	8.04	7.63	9.32	9.62	14.2	10.22	11.32	17.55	21.41	11.86
Net Sales Growth(%)	0	36.04	10.9	5.06	-14.1	24.12	-19.07	-1.42	-2.14	88.65	-43.47
EBIT Growth(%)	0	38.13	0.85	-14.27	-3.84	31.57	23.95	-10.88	-31.37	160.5	-24.79
PAT Growth(%)	0	305.01	5.47	-62.79	15.66	208.93	84.52	-21.81	-68	633.92	-37.38
EPS Growth(%)	0	305.01	5.47	-84.49	15.66	116.34	84.52	-21.81	-68	634	-37.39
Debt/Equity(x)	6.34	7.75	5.9	2.74	2.68	1.18	0.98	0.87	0.95	0.81	0.66
Current Ratio(x)	1.17	1.48	1.39	1.52	1.44	1.83	2.02	2.03	2.22	2.06	2.35
Quick Ratio(x)	0.36	0.6	0.93	0.83	0.74	0.99	0.93	1.18	1.09	0.88	1.43
Interest Cover(x)	0.92	1.23	1.25	1.17	1.25	1.81	2.25	1.97	1.29	2.84	2.23
Total Debt/Mcap(x)	0	0	0	0	0	0.71	0.78	0.72	0.72	0.15	0.42

Shree Ram Proteins Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	55.49	55.04	50.32	46.1	39.65	19.34	20.67	17.03	4.31	4.08
FII	0	4.95	4.95	6.81	6.81	6.79	6.32	5.62	4.48	4.48
DII	0	0	0	0	0	0	0	0	0	0
Public	44.51	40.01	44.73	47.1	53.55	73.88	73.01	77.36	91.21	91.44
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	1.19	1.18	1.08	0.99	0.85	0.41	4.43	3.65	0.92	0.87
FII	0	0.11	0.11	0.15	0.15	0.15	1.35	1.2	0.96	0.96
DII	0	0	0	0	0	0	0	0	0	0
Public	0.95	0.86	0.96	1.01	1.15	1.58	15.64	16.57	19.54	19.59
Others	0	0	0	0	0	0	0	0	0	0
Total	2.14	2.14	2.14	2.14	2.14	2.14	21.42	21.42	21.42	21.42

Pros

Stock is trading at 0.5 times its book value
Company has reduced debt.

Cons

Promoter holding is low: 4.08%.
Company has a low return on equity of 7% over the last 3 years.
Debtor days have increased from 18.72 to 33.03days.

* 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.

Shree Ram Proteins News

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

Shree Ram Proteins

Add Watchlist

Shree Ram Proteins Research see more...

Overview Inc. Year: 2008Industry: Solvent Extraction

Shree Ram Proteins Share Price

Alert Data

Quarterly Price

Peer Comparison

Shree Ram Proteins Quarterly Results

Shree Ram Proteins Profit & Loss

Growth Rates

Shree Ram Proteins Balance Sheet

Shree Ram Proteins Cash Flow

Shree Ram Proteins Ratios

Shree Ram Proteins Shareholding Pattern

Shree Ram Proteins News

IPO

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

Please Login!

Error!