Sumuka Agro Inds.

₹166.5 5.1 | 3.1%

WEBSITE BSE:532070 NSE : SUMUKA 18 May, 12:50

Market Cap ₹118 Cr.

Stock P/E 29.1

P/B 9.5

Current Price ₹166.5

Book Value ₹ 17.5

Face Value 10

52W High ₹212

Dividend Yield 0%

52W Low ₹ 92.3

Edit Ratio

Sumuka Agro Inds. Research see more...

Overview Inc. Year: 1989Industry: Trading

Sumuka Agro Industries Limited is a company incorporated in 1989, engaged in the trading and retailing of a wide array of food products. Their product portfolio includes dry fruits, snacks, bakery products, ready to cook items, sweets, spices, and they also sell packaged foods online1. The company has a market capitalization of ₹114 Cr as of March 2024, with a stock price of ₹160. The company’s shareholding pattern as of December 2023 shows that the promoters hold 27.71% of the shares, while Foreign Institutional Investors (FII) hold 14.69%. The public holds the majority of the shares at 57.6%2. It’s noteworthy that the company is almost debt-free and has a good return on equity (ROE) track record, with 3 Years ROE at 35.2%.

Sumuka Agro Inds. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Sumuka Agro Inds. Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	0	0	1	2	6	7	11	12	13
Other Income	0	0	0	0	0	0	0	0	0
Total Income	0	0	1	2	6	7	11	12	13
Total Expenditure	0	0	0	2	5	6	10	10	12
Operating Profit	0	0	0	0	1	1	2	1	1
Interest	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	0	0	1	1	1	1	1
Provision for Tax	0	0	0	0	0	0	0	0	0
Profit After Tax	0	0	0	0	1	1	1	1	1
Adjustments	0	0	0	0	0	-0	0	0	0
Profit After Adjustments	0	0	0	0	1	1	1	1	1
Adjusted Earnings Per Share	0.1	0.1	0.3	0.1	0.8	1.1	2.1	1.5	1.1

Sumuka Agro Inds. Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	0	0	0	1	2	1	1	1	28	43
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	0	0	0	1	2	1	1	1	28	43
Total Expenditure	0	0	0	1	2	2	1	1	25	38
Operating Profit	-0	-0	0	-0	-0	-0	0	0	3	5
Interest	0	0	0	0	0	0	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	-0	-0	0	-0	-0	-0	0	0	3	4
Provision for Tax	0	0	0	-0	-0	0	0	0	1	0
Profit After Tax	-0	-0	0	-0	-0	-0	0	0	2	4
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-0	-0	0	-0	-0	-0	0	0	2	4
Adjusted Earnings Per Share	-0.6	-0.1	0.1	-0.5	-0.6	-0.6	0.8	0.4	3.3	5.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	2700%	0%	70%	0%
Operating Profit CAGR	0%	0%	0%	0%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	67%	152%	55%	NA%
ROE Average	42%	29%	13%	1%
ROCE Average	52%	30%	15%	3%

Sumuka Agro Inds. 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	2	2	2	2	2	1	1	1	2	2	9
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	1	1	1	1	1
Other Non-Current Liabilities	0	2	1	1	-0	-0	-0	-0	-0	-0	-0
Total Current Liabilities	0	0	0	0	1	2	1	1	1	1	10
Total Liabilities	2	4	3	3	3	3	3	2	3	4	20
Fixed Assets	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Assets	2	3	3	3	0	2	2	2	2	2	3
Total Current Assets	0	1	0	0	2	1	0	0	1	1	16
Total Assets	2	4	3	3	3	3	3	2	3	4	20

Sumuka Agro Inds. Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2017	Mar 2018	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	0	0	0	0	0	1	1
Cash Flow from Operating Activities	-0	-1	0	-1	-0	0	1	-0	-3
Cash Flow from Investing Activities	0	0	-0	-0	0	-0	0	-0	-1
Cash Flow from Financing Activities	0	1	-0	1	-0	0	-0	-0	5
Net Cash Inflow / Outflow	-0	0	-0	-0	0	0	0	-0	0
Closing Cash & Cash Equivalent	0	0	0	0	0	0	1	1	1

Sumuka Agro Inds. 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)	-0.61	-0.15	0.01	0.06	-0.47	-0.6	-0.58	0.02	0.79	0.43	3.26
CEPS(Rs)	-0.61	-0.15	0.01	0.06	-0.46	-0.54	-0.52	0.08	0.82	0.47	3.33
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	3.79	3.64	3.65	3.71	3.24	2.64	2.06	2.08	2.87	3.3	12.9
Core EBITDA Margin(%)	-343.68	-39.09	-255.63	-2.23	-36.4	-16.53	-20.36	9.93	44.46	24.18	11.33
EBIT Margin(%)	-343.68	-39.09	9.32	46.3	-36.85	-18.02	-21.56	3.16	44.94	22.84	11.27
Pre Tax Margin(%)	-343.84	-39.14	7.96	44.82	-37.33	-18.71	-22.04	2.58	44.12	22.78	11.18
PAT Margin (%)	-345.85	-48.41	6.03	30.97	-36.98	-18.19	-22.04	1.83	40.71	16.98	8.32
Cash Profit Margin (%)	-345.85	-48.41	6.03	30.97	-35.8	-16.47	-19.78	8.6	42.4	18.32	8.5
ROA(%)	-12.83	-2.52	0.18	1.18	-9.69	-11.03	-11.05	0.36	16.51	7.4	19.82
ROE(%)	-17.11	-4.03	0.3	1.58	-13.67	-20.24	-24.66	0.79	31.89	14.06	42.34
ROCE(%)	-14.25	-3	0.45	2.36	-11.35	-14.06	-16.35	0.89	24.2	13.86	51.74
Receivable days	310.32	269.04	0	0	1.05	29.63	37.05	0	0	189.28	75.67
Inventory Days	0	0	0	0	43.78	62.66	103.85	136.78	13.43	8.36	22.32
Payable days	0	0	0	0	46.44	199.94	356.67	943.48	370.9	379.51	75.52
PER(x)	0	0	0	509.15	0	0	0	560.98	13.28	67.72	27.26
Price/Book(x)	0	0	44.86	7.96	15.05	11.74	8.39	4.43	3.65	8.89	6.9
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	57.94	31.35	892	157.6	39.01	9.81	6.92	11.17	5.36	11.5	2.26
EV/Core EBITDA(x)	-16.86	-80.22	9571.15	340.37	-109.36	-60.22	-35.85	112.47	11.5	47.58	19.7
Net Sales Growth(%)	-6.83	74.58	-40.57	1.99	585.05	154.77	-19.53	-65.98	116.25	31.81	1907.81
EBIT Growth(%)	-9011.41	80.15	114.17	406.74	-645.22	-24.56	3.71	104.99	2975.16	-33.02	891.17
PAT Growth(%)	0	75.56	107.4	423.82	-917.98	-25.34	2.54	102.83	4701.66	-45.02	883.97
EPS Growth(%)	-9977.42	75.56	107.41	422.86	-917.98	-25.34	2.54	102.83	4706.71	-45.02	653.25
Debt/Equity(x)	0.07	0.09	0	0	0.43	0.42	0.54	0.54	0.39	0.34	0.06
Current Ratio(x)	0.57	18.29	0.27	0.2	2.33	0.48	0.49	0.4	1.01	1.27	1.63
Quick Ratio(x)	0.57	18.29	0.27	0.2	2.29	0.18	0.15	0.3	1.01	1.21	1.3
Interest Cover(x)	-2235.55	-748.69	6.85	31.24	-76.47	-26.1	-45.28	5.42	54.82	396.38	118.16
Total Debt/Mcap(x)	0	0	0	0	0.03	0.04	0.06	0.12	0.11	0.04	0.01

Sumuka Agro Inds. Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0	0	0	26.11	26.3	27.08	27.61	27.58	27.71	27.71
FII	9.93	9.93	9.71	9.71	9.71	9.85	13.72	14.69	14.69	14.69
DII	0	0	0	0	0	0	0	0	0	0
Public	90.07	90.07	90.29	64.18	63.99	63.07	58.67	57.73	57.6	57.6
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	0	0	0	0.19	0.19	0.19	0.2	0.2	0.2	0.2
FII	0.05	0.05	0.07	0.07	0.07	0.07	0.1	0.1	0.1	0.1
DII	0	0	0	0	0	0	0	0	0	0
Public	0.49	0.49	0.64	0.46	0.45	0.45	0.42	0.41	0.41	0.41
Others	0	0	0	0	0	0	0	0	0	0
Total	0.54	0.54	0.71	0.71	0.71	0.71	0.71	0.71	0.71	0.71

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 29%
Debtor days have improved from 379.51 to 75.52days.
Company is almost debt free.

Cons

Promoter holding is low: 27.71%.
Stock is trading at 9.5 times its book value.

* 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.

Sumuka Agro Inds. News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

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

Sumuka Agro Inds.

Add Watchlist

Sumuka Agro Inds. Research see more...

Overview Inc. Year: 1989Industry: Trading

Sumuka Agro Inds. Share Price

Alert Data

Quarterly Price

Peer Comparison

Sumuka Agro Inds. Quarterly Results

Sumuka Agro Inds. Profit & Loss

Growth Rates

Sumuka Agro Inds. Balance Sheet

Sumuka Agro Inds. Cash Flow

Sumuka Agro Inds. Ratios

Sumuka Agro Inds. Shareholding Pattern

Sumuka Agro Inds. News

Top Unlisted Companies & InstaBuy Companies

IPO

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

Please Login!

Error!