Market Cap ₹12 Cr.
Stock P/E
P/B 0.8
Current Price ₹0.8
Book Value ₹ 1
Face Value 1
52W High ₹1.1
Dividend Yield 0%
52W Low ₹ 0
Sun Retail Ltd engages in branding and trading of various safe to eat oils, and agro and non-agro commodities in India. The organisation in general offers cottonseed, groundnut, and sunflower oils. The organisation additionally engages within the buying and selling of palmolein and soyabean oils, and coffee; and wholesale of gold. In addition, it presents different education and education services; and trades in treasured metals, including gold and silver. The enterprise was formerly called Shivjosh Foods Pvt Ltd and changed its name to Sun Retail Ltd in December 2017. The agency incorporated in 2007 and is based in Ahmedabad, India. Sun Retail Ltd is a subsidiary of TJR Agrocom Pvt Ltd.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) |
---|
Net Sales |
Other Income |
Total Income |
Total Expenditure |
Operating Profit |
Interest |
Depreciation |
Exceptional Income / Expenses |
Profit Before Tax |
Provision for Tax |
Profit After Tax |
Adjustments |
Profit After Adjustments |
Adjusted Earnings Per Share |
#(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 | 19 | 16 | 23 | 25 | 68 | 65 | 44 | 2 | 3 | 2 | 13 | |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | |
Total Income | 20 | 16 | 23 | 26 | 68 | 65 | 44 | 2 | 3 | 2 | 15 | |
Total Expenditure | 19 | 16 | 23 | 26 | 68 | 65 | 45 | 2 | 3 | 2 | 16 | |
Operating Profit | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -1 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -1 | |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -1 | |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -1 | |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0.1 | 0 | -0 | -0 | -0 | -0 | -0.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 550% | 87% | -28% | -4% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 39% | -20% | -16% | NA% |
ROE Average | -8% | -3% | -3% | 2% |
ROCE Average | -6% | -2% | -2% | 1% |
#(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 | 1 | 1 | 1 | 1 | 1 | 7 | 17 | 17 | 17 | 17 | 15 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 3 | 3 | 4 | 4 | 5 | 4 | 3 | 2 | 1 | 1 | 7 |
Other Non-Current Liabilities | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 3 | 10 | 1 | 1 | 5 | 2 | 3 | 4 | 4 | 5 | 11 |
Total Liabilities | 8 | 14 | 6 | 6 | 11 | 13 | 23 | 22 | 23 | 22 | 33 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 2 | 4 | 3 | 7 | 7 | 10 | 11 | 17 | 22 |
Total Current Assets | 7 | 13 | 4 | 2 | 8 | 5 | 15 | 12 | 12 | 5 | 11 |
Total Assets | 8 | 14 | 6 | 6 | 11 | 13 | 23 | 22 | 23 | 22 | 33 |
#(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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -5 | 4 | 0 | 2 | -2 | -0 | -9 | 3 | 1 | 7 | -1 |
Cash Flow from Investing Activities | -0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | 5 | -4 | -1 | -2 | 2 | 0 | 9 | -4 | -1 | -7 | 1 |
Net Cash Inflow / Outflow | -0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | 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) | 0.01 | 0 | 0.01 | 0.02 | 0.12 | 0.04 | -0.03 | -0.01 | -0 | -0.01 | -0.08 |
CEPS(Rs) | 0.03 | 0.03 | 0.03 | 0.04 | 0.13 | 0.04 | -0.02 | -0 | -0 | -0.01 | -0.08 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0.65 | 0.65 | 0.61 | 0.63 | 0.75 | 0.84 | 1.08 | 1.08 | 1.08 | 1.07 | 0.99 |
Core EBITDA Margin(%) | 0.13 | 1.74 | 1.11 | -0.76 | 0.42 | 0.35 | -0.81 | -2.66 | -0.89 | -6.47 | -30.57 |
EBIT Margin(%) | 0.99 | 2.07 | 0.95 | 0.14 | 0.4 | 0.66 | -0.9 | -4.19 | -0.72 | -3.37 | -10.02 |
Pre Tax Margin(%) | 0.13 | 0 | 0.04 | 0.14 | 0.39 | 0.66 | -0.94 | -4.21 | -0.95 | -4.07 | -10.02 |
PAT Margin (%) | 0.09 | 0 | 0.04 | 0.14 | 0.28 | 0.49 | -0.94 | -4.16 | -1.07 | -4.07 | -10.02 |
Cash Profit Margin (%) | 0.26 | 0.25 | 0.24 | 0.27 | 0.31 | 0.53 | -0.84 | -2.63 | -0.53 | -4.07 | -10.02 |
ROA(%) | 0.23 | 0 | 0.1 | 0.61 | 2.25 | 2.69 | -2.36 | -0.41 | -0.13 | -0.37 | -4.57 |
ROE(%) | 1.75 | 0.03 | 0.97 | 3.63 | 17.01 | 7.63 | -3.49 | -0.56 | -0.17 | -0.49 | -7.86 |
ROCE(%) | 2.68 | 6.04 | 4.7 | 0.71 | 4.9 | 5.08 | -2.61 | -0.49 | -0.11 | -0.38 | -6.4 |
Receivable days | 1.4 | 102.27 | 73.97 | 5.72 | 19.6 | 29.23 | 76.24 | 2140.8 | 1491.2 | 1203.95 | 174.75 |
Inventory Days | 95.28 | 67.81 | 15.44 | 13.74 | 5.73 | 7.17 | 5.78 | 3.66 | 66.99 | 176.36 | 28.93 |
Payable days | 11.74 | 116.45 | 83.07 | 10.51 | 15.04 | 18.1 | 18.46 | 0 | 429.6 | 652.54 | 167.05 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 2.65 | 1.02 | 1.62 | 1.1 | 0.74 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.36 | 0.23 | 0.23 | 0.2 | 0.08 | 0.14 | 1.06 | 8.42 | 10.58 | 9.44 | 1.42 |
EV/Core EBITDA(x) | 31.04 | 10.1 | 19.79 | -131.53 | 18.94 | 19.89 | -133.98 | -316.58 | -5933.04 | -279.83 | -14.19 |
Net Sales Growth(%) | 0 | -15.58 | 41.25 | 10.33 | 167.1 | -4.34 | -31.84 | -94.93 | 19.5 | -25.44 | 526 |
EBIT Growth(%) | 0 | 76.85 | -35.45 | -83.25 | 638.29 | 58.91 | -192.79 | 76.38 | 79.5 | -250.3 | -1758.43 |
PAT Growth(%) | 0 | -98.35 | 3166.67 | 266.33 | 422.22 | 68.99 | -231.63 | 77.58 | 69.23 | -183.63 | -1439.58 |
EPS Growth(%) | 0 | -98.35 | 3166.67 | 266.33 | 422.22 | -68.08 | -171.93 | 77.7 | 68.33 | -178.95 | -1428.3 |
Debt/Equity(x) | 5.87 | 2.93 | 4.38 | 4.07 | 3.95 | 0.54 | 0.16 | 0.12 | 0.08 | 0.04 | 0.43 |
Current Ratio(x) | 2.12 | 1.35 | 4.68 | 2.69 | 1.62 | 3.21 | 4.91 | 3.28 | 2.63 | 1.15 | 1.03 |
Quick Ratio(x) | 0.64 | 1.24 | 3.52 | 1.2 | 1.39 | 2.38 | 4.91 | 3.27 | 2.42 | 0.94 | 0.94 |
Interest Cover(x) | 1.15 | 1 | 1.05 | 52.29 | 120.54 | 280.24 | -19.39 | -168.99 | -3.11 | -4.83 | 0 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.11 | 0.05 | 0.04 | 0.58 |
# | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 54.64 | 54.64 | 54.64 | 54.64 | 54.64 | 0.9 | 0 | 0 | 0 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 45.36 | 45.36 | 45.36 | 45.36 | 45.36 | 99.1 | 100 | 100 | 100 | 100 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.53 | 0.53 | 0.53 | 0.53 | 8.48 | 0.14 | 0 | 0 | 0 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.44 | 0.44 | 0.44 | 0.44 | 7.04 | 15.38 | 15.52 | 15.52 | 15.52 | 15.52 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.97 | 0.97 | 0.97 | 0.97 | 15.52 | 15.52 | 15.52 | 15.52 | 15.52 | 15.52 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
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 |
---|
You May Also Know About