Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Consumer Food

Rating :
N/A

BSE: 543253 | NSE: BECTORFOOD

1434.00
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1399.00
  •  1442.65
  •  1377.00
  •  1399.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  138886
  •  1960.66
  •  2200.00
  •  964.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,013.73
  • 71.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,763.20
  • 0.20%
  • 9.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.03%
  • 1.11%
  • 14.56%
  • FII
  • DII
  • Others
  • 13.12%
  • 20.64%
  • 1.54%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.77
  • 16.33
  • 18.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.15
  • 21.06
  • 14.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.02
  • 35.91
  • 34.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 46.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 23.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
496.29
414.53
19.72%
439.40
374.16
17.44%
406.39
346.08
17.43%
428.86
367.90
16.57%
Expenses
425.82
349.87
21.71%
375.39
316.21
18.72%
347.75
297.84
16.76%
367.67
316.66
16.11%
EBITDA
70.46
64.66
8.97%
64.01
57.95
10.46%
58.64
48.24
21.56%
61.19
51.24
19.42%
EBIDTM
14.20%
15.60%
14.57%
15.49%
14.43%
13.94%
14.27%
13.93%
Other Income
5.64
3.15
79.05%
5.02
4.54
10.57%
6.63
4.46
48.65%
4.68
3.08
51.95%
Interest
4.28
2.87
49.13%
4.19
1.83
128.96%
3.74
2.27
64.76%
3.39
3.60
-5.83%
Depreciation
19.35
15.00
29.00%
17.34
13.89
24.84%
16.35
13.42
21.83%
16.15
13.74
17.54%
PBT
52.48
49.94
5.09%
47.51
46.77
1.58%
45.17
37.01
22.05%
46.33
36.98
25.28%
Tax
13.57
12.68
7.02%
12.11
11.92
1.59%
11.59
9.37
23.69%
11.74
9.21
27.47%
PAT
38.91
37.27
4.40%
35.40
34.85
1.58%
33.58
27.64
21.49%
34.59
27.77
24.56%
PATM
7.84%
8.99%
8.06%
9.31%
8.26%
7.99%
8.07%
7.55%
EPS
6.35
6.34
0.16%
6.03
5.93
1.69%
5.72
4.70
21.70%
5.88
4.72
24.58%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,770.94
1,623.94
1,362.14
988.17
880.73
762.12
783.66
690.63
624.68
582.59
583.92
Net Sales Growth
17.85%
19.22%
37.84%
12.20%
15.56%
-2.75%
13.47%
10.56%
7.22%
-0.23%
 
Cost Of Goods Sold
936.48
866.11
754.09
551.12
461.65
407.45
424.03
382.78
361.48
323.76
338.58
Gross Profit
834.46
757.84
608.05
437.05
419.07
354.67
359.64
307.85
263.20
258.83
245.34
GP Margin
47.12%
46.67%
44.64%
44.23%
47.58%
46.54%
45.89%
44.58%
42.13%
44.43%
42.02%
Total Expenditure
1,516.63
1,381.15
1,186.59
865.39
739.30
668.76
687.07
605.72
554.91
507.39
513.31
Power & Fuel Cost
-
69.72
66.45
48.55
38.66
39.22
41.58
31.74
29.05
30.89
40.39
% Of Sales
-
4.29%
4.88%
4.91%
4.39%
5.15%
5.31%
4.60%
4.65%
5.30%
6.92%
Employee Cost
-
218.24
162.99
137.77
126.86
117.90
109.73
91.31
80.94
79.47
68.57
% Of Sales
-
13.44%
11.97%
13.94%
14.40%
15.47%
14.00%
13.22%
12.96%
13.64%
11.74%
Manufacturing Exp.
-
20.26
15.92
12.44
12.22
12.06
10.65
10.02
8.20
6.48
6.07
% Of Sales
-
1.25%
1.17%
1.26%
1.39%
1.58%
1.36%
1.45%
1.31%
1.11%
1.04%
General & Admin Exp.
-
39.65
37.08
25.71
20.28
22.25
21.20
21.24
19.63
21.08
18.22
% Of Sales
-
2.44%
2.72%
2.60%
2.30%
2.92%
2.71%
3.08%
3.14%
3.62%
3.12%
Selling & Distn. Exp.
-
157.11
142.58
86.00
71.81
58.33
72.64
65.32
52.30
42.23
36.13
% Of Sales
-
9.67%
10.47%
8.70%
8.15%
7.65%
9.27%
9.46%
8.37%
7.25%
6.19%
Miscellaneous Exp.
-
10.07
7.49
3.81
7.82
11.55
7.24
3.30
3.30
3.49
36.13
% Of Sales
-
0.62%
0.55%
0.39%
0.89%
1.52%
0.92%
0.48%
0.53%
0.60%
0.91%
EBITDA
254.30
242.79
175.55
122.78
141.43
93.36
96.59
84.91
69.77
75.20
70.61
EBITDA Margin
14.36%
14.95%
12.89%
12.42%
16.06%
12.25%
12.33%
12.29%
11.17%
12.91%
12.09%
Other Income
21.97
19.01
12.02
6.28
10.13
2.85
2.36
1.79
2.15
9.37
1.97
Interest
15.60
12.19
13.25
7.38
9.89
15.59
13.19
6.21
4.89
5.81
8.66
Depreciation
69.19
61.40
53.28
46.00
44.68
41.65
35.18
27.29
24.97
21.85
18.89
PBT
191.49
188.21
121.04
75.68
96.98
38.98
50.59
53.21
42.07
56.91
45.03
Tax
49.01
47.92
30.63
18.58
24.80
8.70
17.51
17.21
13.28
16.98
15.88
Tax Rate
25.59%
25.46%
25.31%
24.55%
25.57%
22.32%
34.61%
32.34%
31.57%
29.84%
35.27%
PAT
142.48
140.36
90.07
57.14
72.28
30.27
33.08
36.00
28.79
39.94
29.15
PAT before Minority Interest
142.48
140.36
90.07
57.14
72.28
30.27
33.08
36.00
28.79
39.94
29.15
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.05%
8.64%
6.61%
5.78%
8.21%
3.97%
4.22%
5.21%
4.61%
6.86%
4.99%
PAT Growth
11.72%
55.83%
57.63%
-20.95%
138.78%
-8.49%
-8.11%
25.04%
-27.92%
37.02%
 
EPS
23.21
22.86
14.67
9.31
11.77
4.93
5.39
5.86
4.69
6.50
4.75

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
662.88
544.32
468.98
431.24
319.42
294.75
267.10
235.68
Share Capital
58.78
58.82
58.81
58.75
57.27
57.27
57.27
28.63
Total Reserves
603.87
485.50
410.13
372.01
261.32
236.65
209.43
207.04
Non-Current Liabilities
192.65
122.37
118.91
143.14
114.37
141.16
119.25
49.83
Secured Loans
149.01
93.99
88.03
114.83
85.65
105.09
93.18
33.87
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
2.12
2.51
3.50
Long Term Provisions
5.76
5.28
6.55
7.41
6.12
4.19
3.25
3.19
Current Liabilities
244.76
164.67
134.27
106.78
132.09
141.13
120.67
94.53
Trade Payables
106.68
77.48
57.68
57.26
47.03
48.82
38.97
37.78
Other Current Liabilities
82.58
75.19
59.65
29.29
49.45
44.14
40.14
27.59
Short Term Borrowings
50.45
5.10
13.10
15.67
18.05
32.71
26.27
16.56
Short Term Provisions
5.04
6.90
3.83
4.56
17.56
15.46
15.29
12.59
Total Liabilities
1,100.29
831.36
722.16
681.16
565.88
577.04
507.02
380.04
Net Block
524.06
426.28
411.15
354.35
353.88
362.61
257.09
219.81
Gross Block
837.07
680.10
619.28
519.46
476.56
446.54
365.02
303.40
Accumulated Depreciation
313.01
253.82
208.13
165.11
122.68
83.93
107.94
83.59
Non Current Assets
691.01
537.27
446.26
427.01
389.60
393.94
366.93
253.22
Capital Work in Progress
94.36
48.70
11.94
55.27
6.66
15.56
92.08
12.34
Non Current Investment
4.07
4.11
4.22
3.92
3.83
3.79
3.88
3.87
Long Term Loans & Adv.
66.37
26.71
18.82
13.35
25.21
11.94
12.91
17.18
Other Non Current Assets
2.15
31.46
0.13
0.12
0.03
0.04
0.97
0.02
Current Assets
409.27
294.08
275.89
254.15
176.28
183.10
140.10
126.81
Current Investments
0.00
6.89
6.49
6.17
0.00
0.00
0.02
4.83
Inventories
103.66
81.45
78.68
56.91
43.37
35.28
35.35
27.61
Sundry Debtors
133.12
90.33
74.97
71.97
75.02
100.33
69.38
58.46
Cash & Bank
127.11
74.85
83.08
84.75
30.25
12.03
10.73
19.54
Other Current Assets
45.40
16.76
17.44
27.30
27.63
35.46
24.62
16.38
Short Term Loans & Adv.
16.48
23.80
15.24
7.06
10.18
13.44
15.30
6.75
Net Current Assets
164.52
129.41
141.63
147.37
44.19
41.97
19.43
32.29
Total Assets
1,100.28
831.35
722.15
681.16
565.88
577.04
507.03
380.03

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
153.41
164.06
84.25
110.28
109.48
53.99
46.35
54.68
PBT
188.28
120.70
75.72
97.07
39.02
50.59
53.23
42.10
Adjustment
61.42
61.33
46.51
47.42
61.79
51.70
33.68
30.04
Changes in Working Capital
-47.24
11.81
-16.82
-11.85
21.04
-33.94
-25.05
-2.29
Cash after chg. in Working capital
202.46
193.84
105.41
132.65
121.85
68.35
61.86
69.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-49.05
-29.78
-21.15
-22.37
-12.37
-14.37
-15.50
-15.16
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-223.54
-150.97
-56.51
-124.73
-43.23
-61.25
-113.03
-52.40
Net Fixed Assets
-191.01
-92.08
-45.64
-90.25
-22.45
-8.19
-140.43
Net Investments
-4.00
-1.57
-0.88
-6.17
0.00
0.06
4.81
Others
-28.53
-57.32
-9.99
-28.31
-20.78
-53.12
22.59
Cash from Financing Activity
68.76
-36.58
-30.01
28.48
-51.09
6.92
58.95
4.61
Net Cash Inflow / Outflow
-1.36
-23.49
-2.26
14.04
15.17
-0.35
-7.73
6.89
Opening Cash & Equivalents
8.99
32.47
34.73
20.70
5.53
5.88
13.61
6.71
Closing Cash & Equivalent
7.64
8.99
32.47
34.73
20.70
5.53
5.88
13.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
112.74
92.54
79.73
73.32
55.63
51.32
46.57
82.31
72.89
ROA
14.53%
11.60%
8.14%
11.59%
5.30%
6.10%
8.12%
7.83%
12.40%
ROE
23.26%
17.78%
12.70%
19.29%
9.89%
11.80%
14.33%
12.96%
20.97%
ROCE
25.83%
21.22%
14.34%
21.13%
12.05%
14.90%
16.95%
16.82%
25.72%
Fixed Asset Turnover
2.14
2.10
1.74
1.77
1.65
1.93
2.08
2.19
2.24
Receivable days
25.11
22.15
27.14
30.46
41.99
39.52
33.62
29.75
26.95
Inventory Days
20.80
21.45
25.04
20.78
18.84
16.45
16.56
17.19
17.86
Payable days
38.80
32.71
38.06
41.23
25.44
23.04
22.57
20.78
19.07
Cash Conversion Cycle
7.11
10.89
14.11
10.01
35.39
32.93
27.61
26.16
25.75
Total Debt/Equity
0.34
0.22
0.27
0.30
0.41
0.55
0.50
0.27
0.24
Interest Cover
16.44
10.11
11.27
10.81
3.50
4.84
9.58
9.60
10.80

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.