Nifty

:

23155.35

Sensex

:

76404.99

130.70 (0.57%)
566.63 (0.75%)

Login

Nifty
Sensex

:
:

23155.35
76404.99

130.70 (0.57%)
566.63 (0.75%)

MK Proteins Ltd.

Edible Oil

Rating :

N/A

BSE: 543919 | NSE: MKPL

Watchlist

NSE BSE

7.59

22-Jan-2025

Open
High
Low
Previous Close

7.97
8.15
7.55
7.94

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

205945
15.90
18.57
6.92

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

288.66
23.78
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

288.90
N/A
4.56

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.13
4.80
-1.38

EBITDA CAGR (%)

10 Years
5 Years
3 Years

14.85
28.14
1.44

PAT CAGR (%)

10 Years
5 Years
3 Years

29.58
43.85
3.26

P:E (Median)

8 Years
5 Years
3 Years

31.45
38.64
41.41

P:BV (Average)

8 Years
5 Years
3 Years

9.92
9.92
10.73

EV:EBITDA (Average)

8 Years
5 Years
3 Years

27.25
31.66
34.05

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 33.69 13.64 146.99% 57.33 76.20 -24.76% 86.87 0.00 0 68.86 0.00 0
Expenses 31.45 13.00 141.92% 53.59 72.20 -25.78% 78.45 0.00 0 65.31 0.00 0
EBITDA 2.24 0.64 250.00% 3.74 4.00 -6.50% 8.42 0.00 0 3.56 0.00 0
EBIDTM 6.64% 4.68% 6.52% 5.25% 9.70% 0.00% 5.17% 0.00%
Other Income 0.21 0.03 600.00% 0.00 0.00 0 0.41 0.00 0 0.01 0.00 0
Interest 0.03 0.04 -25.00% 0.33 0.52 -36.54% 0.40 0.00 0 0.11 0.00 0
Depreciation 0.08 0.12 -33.33% 0.07 0.12 -41.67% 0.18 0.00 0 0.12 0.00 0
PBT 2.34 0.52 350.00% 3.34 3.36 -0.60% 8.26 0.00 0 3.34 0.00 0
Tax 0.60 0.10 500.00% 0.86 0.87 -1.15% 2.43 0.00 0 0.86 0.00 0
PAT 1.74 0.41 324.39% 2.48 2.49 -0.40% 5.83 0.00 0 2.48 0.00 0
PATM 5.18% 3.02% 4.33% 3.27% 6.71% 0.00% 3.60% 0.00%
EPS 0.05 0.01 400.00% 0.07 0.07 0.00% 0.16 0.00 0 0.07 0.00 0

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales - 245.41 314.86 255.89 311.10 194.12 156.74 171.64 164.53 144.75 123.23 Net Sales Growth - -22.06% 23.05% -17.75% 60.26% 23.85% -8.68% 4.32% 13.66% 17.46% Cost Of Goods Sold - 216.43 285.19 227.12 285.80 180.00 143.58 157.93 146.31 129.76 113.31 Gross Profit - 28.98 29.67 28.76 25.30 14.12 13.15 13.71 18.23 14.99 9.92 GP Margin - 11.81% 9.42% 11.24% 8.13% 7.27% 8.39% 7.99% 11.08% 10.36% 8.05% Total Expenditure - 228.76 297.83 240.39 295.10 189.30 151.72 166.12 159.59 140.48 119.06 Power & Fuel Cost - 5.27 7.98 7.98 5.36 6.07 4.62 3.67 3.20 3.69 3.22 % Of Sales - 2.15% 2.53% 3.12% 1.72% 3.13% 2.95% 2.14% 1.94% 2.55% 2.61% Employee Cost - 1.83 1.49 1.70 1.43 1.44 1.58 1.56 1.45 1.03 0.80 % Of Sales - 0.75% 0.47% 0.66% 0.46% 0.74% 1.01% 0.91% 0.88% 0.71% 0.65% Manufacturing Exp. - 2.30 1.37 2.24 1.32 0.93 1.05 1.99 2.89 2.02 0.68 % Of Sales - 0.94% 0.44% 0.88% 0.42% 0.48% 0.67% 1.16% 1.76% 1.40% 0.55% General & Admin Exp. - 1.70 0.82 0.46 0.50 0.38 0.42 0.39 4.78 3.04 0.45 % Of Sales - 0.69% 0.26% 0.18% 0.16% 0.20% 0.27% 0.23% 2.91% 2.10% 0.37% Selling & Distn. Exp. - 0.94 0.73 0.69 0.62 0.46 0.31 0.58 0.88 0.78 0.58 % Of Sales - 0.38% 0.23% 0.27% 0.20% 0.24% 0.20% 0.34% 0.53% 0.54% 0.47% Miscellaneous Exp. - 0.30 0.25 0.19 0.08 0.03 0.16 0.01 0.09 0.16 0.58 % Of Sales - 0.12% 0.08% 0.07% 0.03% 0.02% 0.10% 0.01% 0.05% 0.11% 0.01% EBITDA - 16.65 17.03 15.50 16.00 4.82 5.02 5.52 4.94 4.27 4.17 EBITDA Margin - 6.78% 5.41% 6.06% 5.14% 2.48% 3.20% 3.22% 3.00% 2.95% 3.38% Other Income - 0.45 0.67 0.34 0.06 0.31 0.07 0.10 0.06 0.00 0.00 Interest - 1.10 1.90 0.89 0.82 1.52 1.58 2.20 2.28 2.32 2.28 Depreciation - 0.53 0.82 0.91 0.91 1.17 1.22 1.22 1.21 0.90 0.67 PBT - 15.47 14.99 14.04 14.32 2.44 2.29 2.20 1.51 1.05 1.23 Tax - 4.26 4.06 3.86 3.93 0.63 0.64 0.78 0.53 0.33 0.39 Tax Rate - 27.54% 27.08% 27.49% 27.44% 25.82% 27.95% 35.45% 35.10% 31.43% 31.71% PAT - 11.21 10.93 10.18 10.39 1.82 1.64 1.43 0.99 0.72 0.84 PAT before Minority Interest - 11.21 10.93 10.18 10.39 1.82 1.64 1.43 0.99 0.72 0.84 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 4.57% 3.47% 3.98% 3.34% 0.94% 1.05% 0.83% 0.60% 0.50% 0.68% PAT Growth - 2.56% 7.37% -2.02% 470.88% 10.98% 14.69% 44.44% 37.50% -14.29% EPS - 0.30 0.29 0.27 0.28 0.05 0.04 0.04 0.03 0.02 0.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 61.08 49.86 39.60 29.34 18.95 17.14 15.50 4.26 3.27 2.54 Share Capital 37.54 12.51 4.17 4.17 4.17 4.17 4.17 2.71 0.68 0.68 Total Reserves 23.54 37.35 35.43 25.17 14.78 12.97 11.33 1.55 2.59 1.86 Non-Current Liabilities 0.83 3.27 2.43 4.23 3.82 1.49 11.76 12.34 8.29 7.49 Secured Loans 0.00 2.54 2.65 4.45 0.01 0.17 0.54 1.04 0.99 0.21 Unsecured Loans 0.00 0.00 0.00 0.00 3.96 1.35 11.08 11.08 7.05 7.05 Long Term Provisions 0.24 0.19 0.08 0.06 0.04 0.04 0.03 0.02 0.02 0.01 Current Liabilities 35.92 52.06 43.81 33.51 33.59 28.56 28.84 29.97 27.52 25.03 Trade Payables 11.49 4.80 5.03 8.04 3.73 2.48 5.23 9.35 7.71 12.08 Other Current Liabilities 1.17 1.37 0.87 1.33 2.68 0.86 1.87 1.96 1.65 0.51 Short Term Borrowings 19.05 41.87 34.03 20.11 26.44 24.41 20.87 18.10 17.85 12.34 Short Term Provisions 4.21 4.02 3.88 4.02 0.75 0.82 0.87 0.56 0.31 0.09 Total Liabilities 97.83 105.19 85.84 67.08 56.36 47.19 56.10 46.57 39.08 35.06 Net Block 2.77 3.30 3.11 2.45 3.10 4.39 5.75 6.98 7.17 6.31 Gross Block 12.48 12.48 11.47 9.90 3.10 4.39 10.35 10.35 9.33 7.57 Accumulated Depreciation 9.71 9.18 8.36 7.44 0.00 0.00 4.60 3.37 2.16 1.26 Non Current Assets 10.03 4.18 3.53 2.87 3.52 4.81 6.23 7.40 7.41 6.46 Capital Work in Progress 5.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.36 0.89 0.42 0.42 0.42 0.42 0.48 0.42 0.25 0.15 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 87.80 101.02 82.31 64.20 52.84 42.38 49.86 38.93 31.66 28.60 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 79.27 71.20 49.77 37.70 38.99 29.35 30.02 33.32 20.14 21.79 Sundry Debtors 3.57 16.06 29.21 20.65 9.50 10.84 18.52 4.59 10.66 5.43 Cash & Bank 0.09 0.06 0.01 0.00 0.11 0.00 0.20 0.04 0.40 0.02 Other Current Assets 4.85 0.05 0.22 0.41 4.23 2.18 1.11 0.99 0.45 1.36 Short Term Loans & Adv. 4.82 13.64 3.11 5.44 2.93 1.48 0.58 0.39 0.34 1.31 Net Current Assets 51.88 48.95 38.50 30.69 19.24 13.82 21.02 8.96 4.14 3.57 Total Assets 97.83 105.20 85.84 67.07 56.36 47.19 56.10 46.57 39.08 35.06

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 32.42 -5.87 -10.12 5.54 -4.47 6.35 -12.02 -3.58 -4.23 10.88 PBT 15.47 14.99 14.04 14.32 2.44 2.29 2.20 1.51 1.05 1.23 Adjustment 1.25 2.20 1.51 1.66 2.61 2.70 3.36 3.42 3.15 2.90 Changes in Working Capital 19.21 -18.23 -20.89 -8.24 -7.25 4.02 -14.69 -5.93 -5.80 7.04 Cash after chg. in Working capital 35.93 -1.05 -5.35 7.75 -2.20 9.01 -9.13 -1.00 -1.60 11.18 Interest Paid 0.00 0.00 -0.83 -0.75 -1.49 -1.54 -2.14 -2.20 -2.24 0.00 Tax Paid -3.51 -4.83 -3.94 -1.46 -0.78 -1.12 -0.75 -0.38 -0.39 -0.29 Other Direct Exp. Paid 0.00 0.00 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 0.00 0.00 Cash From Investing Activity -5.88 0.01 -1.53 -0.21 0.18 0.27 -0.07 -1.36 -1.88 -0.49 Net Fixed Assets -5.90 -1.01 -1.57 -6.80 1.29 5.96 0.00 -1.02 -1.76 -0.51 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.02 1.02 0.04 6.59 -1.11 -5.69 -0.07 -0.34 -0.12 0.02 Cash from Financing Activity -26.51 5.92 11.66 -5.44 4.40 -6.82 12.26 4.58 6.49 -10.45 Net Cash Inflow / Outflow 0.03 0.06 0.01 -0.11 0.11 -0.20 0.17 -0.36 0.38 -0.06 Opening Cash & Equivalents 0.06 0.01 0.00 0.11 0.00 0.20 0.04 0.40 0.02 0.08 Closing Cash & Equivalent 0.09 0.06 0.01 0.00 0.11 0.00 0.20 0.04 0.40 0.02

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1.63 1.33 3.17 70.34 45.42 41.09 37.15 14.83 481.63 375.04 ROA 11.04% 11.45% 13.32% 16.83% 3.51% 3.18% 2.78% 2.30% 1.95% 2.49% ROE 20.21% 24.44% 29.54% 43.03% 10.07% 10.07% 14.62% 27.10% 24.90% 39.43% ROCE 18.99% 19.78% 22.82% 29.13% 8.54% 8.42% 10.57% 11.82% 13.06% 13.53% Fixed Asset Turnover 19.70 26.35 23.96 47.87 51.83 21.27 16.60 16.77 17.17 21.90 Receivable days 14.57 26.19 35.56 17.69 19.13 34.18 24.54 16.87 20.25 17.24 Inventory Days 111.73 69.99 62.38 44.99 64.25 69.12 67.28 59.12 52.77 60.14 Payable days 13.74 6.29 10.50 7.51 6.29 10.35 15.67 17.84 26.48 20.35 Cash Conversion Cycle 112.57 89.89 87.44 55.16 77.08 92.94 76.15 58.15 46.54 57.02 Total Debt/Equity 0.31 0.89 0.93 0.86 1.61 1.53 2.13 7.66 8.03 7.76 Interest Cover 15.02 8.90 16.82 18.37 2.61 2.45 2.00 1.66 1.45 1.54

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