Sunil Agro Foods

₹155 -5 | 3.1%

WEBSITE BSE:530953 NSE : SUNIL AGRO F 18 May, 12:50

Market Cap ₹47 Cr.

Stock P/E 47.3

P/B 2.8

Current Price ₹155

Book Value ₹ 55.8

Face Value 10

52W High ₹271

Dividend Yield 0%

52W Low ₹ 136.1

Edit Ratio

Sunil Agro Foods Research see more...

Overview Inc. Year: 1988Industry: Consumer Food

Sunil Agro Foods Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Sunil Agro Foods Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	40	43	48	46	44	56	55	51	56	62
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	40	43	48	46	44	56	55	52	56	62
Total Expenditure	39	42	46	44	43	55	53	50	54	60
Operating Profit	1	1	1	1	1	1	2	1	2	2
Interest	0	1	1	1	1	1	1	1	1	1
Depreciation	1	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	0	0
Provision for Tax	0	0	0	0	0	-0	0	0	0	0
Profit After Tax	0	0	0	0	0	0	0	0	0	0
Adjustments	-0	-0	0	0	-0	0	0	0	-0	0
Profit After Adjustments	0	0	0	0	0	0	0	0	0	0
Adjusted Earnings Per Share	1.1	1.2	0.6	0.6	0.5	1.1	0.9	0.6	1	0.7

Sunil Agro Foods 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	107	136	104	110	133	142	135	139	155	176	210	224
Other Income	1	1	1	1	1	1	2	1	1	0	0	0
Total Income	107	137	105	111	134	143	136	141	155	177	210	225
Total Expenditure	104	133	102	108	129	138	132	136	150	171	204	217
Operating Profit	4	4	4	3	5	5	5	5	5	6	6	7
Interest	1	1	2	2	2	3	2	3	2	3	3	4
Depreciation	1	1	1	1	1	1	2	1	2	2	2	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	2	2	1	0	1	1	1	1	1	1	1	0
Provision for Tax	1	0	0	0	0	0	0	0	0	0	0	0
Profit After Tax	1	1	1	0	1	1	0	0	1	1	1	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	1	1	0	1	1	0	0	1	1	1	0
Adjusted Earnings Per Share	3.6	3.6	2.8	0.7	2.8	2.1	1.5	1.5	2.5	3.5	3	3.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	19%	15%	8%	7%
Operating Profit CAGR	0%	6%	4%	4%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	2%	66%	40%	25%
ROE Average	6%	6%	5%	6%
ROCE Average	8%	9%	9%	10%

Sunil Agro Foods 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	10	11	11	12	12	13	13	13	14	15	16
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	1	1	3	4	4	3	11	11	12	4
Other Non-Current Liabilities	1	1	1	1	1	1	1	2	2	2	2
Total Current Liabilities	14	17	20	21	25	28	29	24	33	37	54
Total Liabilities	26	31	33	37	41	46	46	50	59	67	76
Fixed Assets	8	8	9	11	10	12	16	17	17	18	17
Other Non-Current Assets	3	4	4	5	6	5	2	2	2	2	2
Total Current Assets	15	19	19	21	25	29	29	31	40	47	57
Total Assets	26	31	33	37	41	46	46	50	59	67	76

Sunil Agro Foods 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	0	0	0	0	0	0	0	0	0	0
Cash Flow from Operating Activities	2	1	5	3	-1	2	2	9	2	-6	3
Cash Flow from Investing Activities	-2	-1	-4	-4	-2	-1	-2	-2	-1	-2	-1
Cash Flow from Financing Activities	-0	-0	-2	0	3	-1	0	-6	-1	8	-2
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

Sunil Agro Foods 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)	3.61	3.57	2.81	0.73	2.78	2.14	1.51	1.54	2.55	3.48	2.97
CEPS(Rs)	5.94	6.21	6.08	4.6	7.08	5.88	6.9	6.44	8.05	9.08	8.61
DPS(Rs)	0	0.5	0.5	0	0.5	0.5	0.5	0	0	0.5	0
Book NAV/Share(Rs)	34.4	36.8	37.87	38.59	40.05	42.19	43.11	43.88	46.75	50.55	53.31
Core EBITDA Margin(%)	2.99	2.24	2.42	1.71	2.96	2.73	2.41	2.69	2.9	3.02	2.57
EBIT Margin(%)	2.89	2.19	2.5	1.66	2.71	2.58	2.34	2.56	2.21	2.3	1.99
Pre Tax Margin(%)	1.57	1.11	0.96	0.27	0.88	0.62	0.61	0.56	0.64	0.81	0.51
PAT Margin (%)	1.01	0.79	0.81	0.2	0.63	0.45	0.34	0.33	0.49	0.59	0.42
Cash Profit Margin (%)	1.67	1.37	1.75	1.25	1.6	1.24	1.54	1.39	1.56	1.55	1.23
ROA(%)	4.25	3.81	2.67	0.63	2.14	1.47	0.98	0.96	1.41	1.67	1.25
ROE(%)	11.06	10.04	7.53	1.9	7.08	5.21	3.55	3.53	5.62	7.16	5.71
ROCE(%)	14.24	12.49	10.42	6.75	11.32	10.33	8.28	9.36	9.06	8.99	7.97
Receivable days	18.59	19	26.3	28.36	26.45	31.33	40.01	39.49	37.47	31.52	26.76
Inventory Days	25.66	22.02	34.18	33.1	29.47	29.43	31.27	34.07	43.44	56.58	62.54
Payable days	10.1	8.26	20.65	24.39	17.36	14.17	15.71	24.02	38.41	35.81	32.54
PER(x)	4.01	4.53	6.04	72.75	17.15	28.48	15.98	12.14	13.61	40.15	53.42
Price/Book(x)	0.42	0.44	0.45	1.37	1.19	1.45	0.56	0.43	0.74	2.77	2.97
Dividend Yield(%)	0	3.09	2.94	0	1.05	0.82	2.07	0	0	0.36	0
EV/Net Sales(x)	0.15	0.14	0.17	0.29	0.26	0.29	0.25	0.2	0.23	0.44	0.4
EV/Core EBITDA(x)	4.34	4.88	5.08	10.73	7.19	8.64	7.08	5.65	6.96	13.52	14.47
Net Sales Growth(%)	37.52	27.16	-23.15	5.44	20.53	7.11	-5.06	3.21	11.06	13.9	18.98
EBIT Growth(%)	25.6	-3.52	-12.47	-29.92	96.71	2.19	-14.02	12.75	-3.98	18.46	2.89
PAT Growth(%)	47.66	-0.91	-21.27	-74.2	283.68	-23.08	-29.28	1.42	65.68	36.87	-14.89
EPS Growth(%)	47.66	-0.91	-21.27	-74.2	283.69	-23.08	-29.28	1.42	65.68	36.87	-14.89
Debt/Equity(x)	1.21	1.25	1.21	1.5	1.87	1.89	2.07	1.76	1.79	2.36	2.34
Current Ratio(x)	1.03	1.07	0.99	1.01	1.02	1.04	0.98	1.29	1.22	1.26	1.05
Quick Ratio(x)	0.55	0.52	0.48	0.54	0.56	0.63	0.58	0.69	0.53	0.41	0.32
Interest Cover(x)	2.19	2.02	1.63	1.19	1.48	1.32	1.35	1.28	1.41	1.54	1.35
Total Debt/Mcap(x)	2.88	2.84	2.7	1.1	1.57	1.31	3.68	4.14	2.41	0.85	0.79

Sunil Agro Foods Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	72.3	72.3	72.3	72.3	72.3	72.3	72.3	72.3	72.3	72.3
FII	1.33	1.33	1.33	1.33	1.33	1.33	1.33	1.33	1.33	1.33
DII	0	0	0	0	0	0	0	0	0	0
Public	26.37	26.37	26.37	26.37	26.37	26.37	26.37	26.37	26.37	26.37
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	0.22	0.22	0.22	0.22	0.22	0.22	0.22	0.22	0.22	0.22
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08
Others	0	0	0	0	0	0	0	0	0	0
Total	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3

Pros

Debtor days have improved from 35.81 to 32.54days.
Company has reduced debt.

Cons

Company has a low return on equity of 6% over the 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.

Sunil Agro Foods 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

Sunil Agro Foods

Add Watchlist

Sunil Agro Foods Research see more...

Overview Inc. Year: 1988Industry: Consumer Food

Sunil Agro Foods Share Price

Alert Data

Quarterly Price

Peer Comparison

Sunil Agro Foods Quarterly Results

Sunil Agro Foods Profit & Loss

Growth Rates

Sunil Agro Foods Balance Sheet

Sunil Agro Foods Cash Flow

Sunil Agro Foods Ratios

Sunil Agro Foods Shareholding Pattern

Sunil Agro Foods 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!