Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Mayank Cattle Food Ltd.

Solvent Extraction

Rating :

N/A

BSE: 544106 | NSE: Not Listed

Watchlist

NSE BSE

193.95

22-Nov-2024

Open
High
Low
Previous Close

191.1
193.95
189.65
191.05

Volume
Traded Value (lacs)
52 Week High
52 Week Low

9000
1723740
241.50
112.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

103.55
33.82
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

138.63
N/A
3.82

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-

P:BV (Average)

8 Years
5 Years
3 Years

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales - 290.30 309.18 47.66 42.15 31.54 34.63 26.13 17.79 16.69 18.18 Net Sales Growth - -6.11% 548.72% 13.07% 33.64% -8.92% 32.53% 46.88% 6.59% -8.20% Cost Of Goods Sold - 267.59 288.44 44.86 39.17 28.91 32.02 23.80 15.81 15.25 16.97 Gross Profit - 22.71 20.74 2.80 2.98 2.62 2.61 2.33 1.98 1.44 1.22 GP Margin - 7.82% 6.71% 5.87% 7.07% 8.31% 7.54% 8.92% 11.13% 8.63% 6.71% Total Expenditure - 280.94 302.90 46.51 41.11 30.62 33.64 25.22 17.18 16.25 17.82 Power & Fuel Cost - 1.84 1.83 0.53 0.51 0.42 0.36 0.28 0.22 0.25 0.23 % Of Sales - 0.63% 0.59% 1.11% 1.21% 1.33% 1.04% 1.07% 1.24% 1.50% 1.27% Employee Cost - 3.29 3.14 0.18 0.21 0.17 0.13 0.13 0.18 0.13 0.12 % Of Sales - 1.13% 1.02% 0.38% 0.50% 0.54% 0.38% 0.50% 1.01% 0.78% 0.66% Manufacturing Exp. - 6.52 7.56 0.24 0.28 0.65 0.43 0.40 0.59 0.37 0.33 % Of Sales - 2.25% 2.45% 0.50% 0.66% 2.06% 1.24% 1.53% 3.32% 2.22% 1.82% General & Admin Exp. - 1.01 1.19 0.12 0.42 0.44 0.57 0.53 0.33 0.22 0.06 % Of Sales - 0.35% 0.38% 0.25% 1.00% 1.40% 1.65% 2.03% 1.85% 1.32% 0.33% Selling & Distn. Exp. - 0.66 0.71 0.57 0.51 0.02 0.13 0.07 0.05 0.03 0.03 % Of Sales - 0.23% 0.23% 1.20% 1.21% 0.06% 0.38% 0.27% 0.28% 0.18% 0.17% Miscellaneous Exp. - 0.02 0.02 0.00 0.00 0.00 0.00 0.01 0.00 0.01 0.03 % Of Sales - 0.01% 0.01% 0% 0% 0% 0% 0.04% 0% 0.06% 0.50% EBITDA - 9.36 6.28 1.15 1.04 0.92 0.99 0.91 0.61 0.44 0.36 EBITDA Margin - 3.22% 2.03% 2.41% 2.47% 2.92% 2.86% 3.48% 3.43% 2.64% 1.98% Other Income - 0.34 0.40 0.05 0.10 0.09 0.03 0.03 0.01 0.07 0.05 Interest - 3.43 3.25 0.85 0.81 0.64 0.67 0.56 0.40 0.28 0.29 Depreciation - 2.26 1.71 0.35 0.37 0.23 0.24 0.23 0.17 0.18 0.10 PBT - 4.00 1.72 0.01 -0.03 0.14 0.11 0.15 0.06 0.04 0.02 Tax - 0.97 0.44 0.00 0.00 0.03 0.03 0.05 0.02 0.01 0.01 Tax Rate - 24.25% 25.58% 0.00% 0.00% 21.43% 27.27% 33.33% 33.33% 25.00% 50.00% PAT - 3.03 1.27 0.00 -0.03 0.11 0.07 0.10 0.04 0.03 0.01 PAT before Minority Interest - 3.03 1.27 0.00 -0.03 0.11 0.07 0.10 0.04 0.03 0.01 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 1.04% 0.41% 0% -0.07% 0.35% 0.20% 0.38% 0.22% 0.18% 0.06% PAT Growth - 138.58% 0 - - 57.14% -30.00% 150.00% 33.33% 200.00% EPS - 5.61 2.35 0.00 -0.06 0.20 0.13 0.19 0.07 0.06 0.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 26.90 4.76 0.62 0.51 0.44 0.34 0.30 0.27 Share Capital 5.40 0.20 0.20 0.20 0.20 0.20 0.20 0.20 Total Reserves 21.50 4.56 0.42 0.31 0.24 0.14 0.10 0.07 Non-Current Liabilities 10.75 14.36 3.07 2.01 1.77 4.49 3.09 2.76 Secured Loans 4.72 7.98 0.11 0.03 0.06 2.94 1.75 1.47 Unsecured Loans 5.66 6.18 2.94 1.96 1.69 1.54 1.32 1.26 Long Term Provisions 0.09 0.07 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 33.05 29.81 5.11 4.64 3.93 0.61 0.76 0.19 Trade Payables 6.81 3.74 0.15 0.05 0.24 0.53 0.71 0.15 Other Current Liabilities 3.21 2.81 0.18 0.11 0.08 0.06 0.03 0.02 Short Term Borrowings 22.03 22.75 4.74 4.44 3.56 0.00 0.00 0.00 Short Term Provisions 1.00 0.51 0.03 0.04 0.05 0.03 0.02 0.02 Total Liabilities 70.70 48.93 8.80 7.16 6.14 5.44 4.15 3.22 Net Block 13.27 11.97 1.94 1.52 1.50 1.43 0.92 0.59 Gross Block 23.15 19.59 3.18 2.69 2.44 2.15 1.53 1.18 Accumulated Depreciation 9.88 7.62 1.24 1.17 0.93 0.73 0.61 0.59 Non Current Assets 13.95 14.37 2.39 1.59 1.61 1.52 0.92 0.90 Capital Work in Progress 0.20 2.18 0.33 0.01 0.07 0.09 0.00 0.31 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.49 0.23 0.08 0.03 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.03 0.03 0.03 0.00 0.00 0.00 Current Assets 56.75 34.55 6.41 5.57 4.52 3.92 3.22 2.29 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 32.56 24.83 5.08 3.77 3.92 3.33 2.64 2.06 Sundry Debtors 20.87 7.13 0.46 0.93 0.43 0.52 0.38 0.13 Cash & Bank 0.13 0.06 0.05 0.05 0.02 0.01 0.00 0.01 Other Current Assets 3.20 0.08 0.04 0.07 0.14 0.05 0.20 0.09 Short Term Loans & Adv. 3.12 2.46 0.77 0.74 0.08 0.05 0.20 0.09 Net Current Assets 23.70 4.74 1.30 0.93 0.59 3.30 2.45 2.11 Total Assets 70.70 48.92 8.80 7.16 6.13 5.45 4.15 3.21

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 14
Cash From Operating Activity -9.96 1.46 0.49 PBT 3.03 1.27 0.14 Adjustment 6.32 5.28 0.81 Changes in Working Capital -18.52 -4.60 -0.43 Cash after chg. in Working capital -9.16 1.95 0.52 Interest Paid 0.00 0.00 0.00 Tax Paid -0.80 -0.50 -0.03 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -1.25 -6.22 -0.91 Net Fixed Assets -1.58 -18.26 Net Investments 0.00 0.00 Others 0.33 12.04 Cash from Financing Activity 11.29 4.74 0.42 Net Cash Inflow / Outflow 0.07 -0.02 0.00 Opening Cash & Equivalents 0.06 0.08 0.05 Closing Cash & Equivalent 0.13 0.06 0.05

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 49.82 13.22 31.06 25.34 21.76 16.41 14.32 12.57 ROA 5.07% 2.81% 1.37% 1.10% 1.71% 0.81% 0.86% 0.28% ROE 19.17% 31.02% 19.38% 15.47% 25.87% 12.64% 11.72% 3.60% ROCE 13.95% 12.50% 10.09% 12.19% 13.35% 11.08% 10.41% 10.41% Fixed Asset Turnover 13.59 17.53 10.74 13.51 11.38 9.65 12.32 15.46 Receivable days 17.60 7.98 8.05 7.21 6.65 9.17 5.53 2.59 Inventory Days 36.08 27.96 51.24 40.57 50.65 61.18 51.40 41.39 Payable days 7.20 5.68 1.20 1.52 5.69 12.86 9.24 3.12 Cash Conversion Cycle 46.48 30.27 58.09 46.25 51.61 57.49 47.68 40.85 Total Debt/Equity 1.31 8.32 12.61 12.75 12.32 13.63 10.70 10.87 Interest Cover 2.17 1.53 1.22 1.16 1.26 1.14 1.16 1.07

Top Investors:

succedere commercial llp

gemzar enterprises private limited

rikhav securities limited

ashish sureshbhai shah

vedankit traders private limited

bharati santosh yevate

blackberry sarees private limited

Annual Reports:

News Update:

No Latest News!

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.

Feedback