Nifty

:

23349.90

Sensex

:

77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Login

Nifty
Sensex

:
:

23349.90
77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Saptarishi Agro Industries Ltd.

Agriculture

Rating :

N/A

BSE: 519238 | NSE: Not Listed

Watchlist

NSE BSE

32.57

21-Nov-2024

Open
High
Low
Previous Close

32.57
32.57
32.57
33.23

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

277
9021
52.65
17.85

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

110.69
85.28
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

117.47
N/A
16.47

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

92.16
1.61
-2.14

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
37.97

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
53.87

P:E (Median)

8 Years
5 Years
3 Years

88.76
95.23
98.08

P:BV (Average)

8 Years
5 Years
3 Years

12.34
12.34
13.58

EV:EBITDA (Average)

8 Years
5 Years
3 Years

55.48
104.98
95.96

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 16.32 5.18 215.06% 5.99 4.45 34.61% 15.86 12.79 24.00% 15.70 8.69 80.67%
Expenses 16.70 4.99 234.67% 5.79 4.43 30.70% 13.65 12.43 9.81% 15.60 8.67 79.93%
EBITDA -0.38 0.19 - 0.20 0.02 900.00% 2.22 0.36 516.67% 0.10 0.02 400.00%
EBIDTM -2.34% 3.67% 3.33% 0.54% 13.97% 2.83% 0.64% 0.20%
Other Income 0.00 0.01 -100.00% 0.00 0.00 0 0.09 0.09 0.00% 0.00 0.00 0
Interest 0.26 0.00 0 0.12 0.00 0 0.12 0.00 0 0.00 0.00 0
Depreciation 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.00 0
PBT -0.64 0.19 - 0.07 0.02 250.00% 2.19 0.45 386.67% 0.10 0.01 900.00%
Tax 0.00 0.03 -100.00% 0.00 0.00 0 0.40 0.00 0 0.02 0.00 0
PAT -0.64 0.15 - 0.07 0.02 250.00% 1.79 0.45 297.78% 0.08 0.01 700.00%
PATM -3.93% 2.98% 1.17% 0.38% 11.30% 3.50% 0.49% 0.13%
EPS -0.19 0.05 - 0.02 0.01 100.00% 0.53 0.13 307.69% 0.02 0.00 0

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 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 53.87 41.19 38.70 43.95 35.70 38.03 38.69 6.62 0.08 0.12 0.06 Net Sales Growth 73.16% 6.43% -11.95% 23.11% -6.13% -1.71% 484.44% 8175.00% -33.33% 100% Cost Of Goods Sold 50.33 0.00 0.00 42.84 34.79 37.26 37.79 6.52 0.04 0.03 0.04 Gross Profit 3.54 41.19 38.70 1.12 0.91 0.76 0.90 0.10 0.03 0.09 0.02 GP Margin 6.57% 100% 100% 2.55% 2.55% 2.00% 2.33% 1.51% 37.50% 75.00% 33.33% Total Expenditure 51.74 38.59 38.18 43.43 35.30 38.16 38.65 6.76 0.22 0.27 0.30 Power & Fuel Cost - 0.00 0.01 0.01 0.01 0.02 0.01 0.00 0.01 0.02 0.04 % Of Sales - 0% 0.03% 0.02% 0.03% 0.05% 0.03% 0% 12.50% 16.67% 66.67% Employee Cost - 0.35 0.25 0.32 0.30 0.35 0.23 0.06 0.02 0.04 0.06 % Of Sales - 0.85% 0.65% 0.73% 0.84% 0.92% 0.59% 0.91% 25.00% 33.33% 100% Manufacturing Exp. - 37.77 37.64 0.00 0.00 0.00 0.01 0.00 0.00 0.02 0.01 % Of Sales - 91.70% 97.26% 0% 0% 0% 0.03% 0% 0% 16.67% 16.67% General & Admin Exp. - 0.44 0.28 0.26 0.20 0.31 0.48 0.17 0.15 0.11 0.10 % Of Sales - 1.07% 0.72% 0.59% 0.56% 0.82% 1.24% 2.57% 187.50% 91.67% 166.67% Selling & Distn. Exp. - 0.03 0.01 0.01 0.00 0.01 0.01 0.00 0.00 0.00 0.00 % Of Sales - 0.07% 0.03% 0.02% 0% 0.03% 0.03% 0% 0% 0% 0% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.21 0.12 0.00 0.00 0.05 0.00 % Of Sales - 0% 0% 0% 0% 0.55% 0.31% 0% 0% 41.67% 83.33% EBITDA 2.14 2.60 0.52 0.52 0.40 -0.13 0.04 -0.14 -0.14 -0.15 -0.24 EBITDA Margin 3.97% 6.31% 1.34% 1.18% 1.12% -0.34% 0.10% -2.11% -175.00% -125.00% -400% Other Income 0.09 0.10 0.09 0.07 0.02 0.09 0.09 0.08 0.17 0.07 0.14 Interest 0.50 0.20 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.04 0.02 0.02 0.02 0.03 0.00 0.22 0.36 0.37 0.39 0.40 PBT 1.72 2.49 0.60 0.56 0.39 -0.06 -0.09 -0.41 -0.34 -0.46 -0.49 Tax 0.42 0.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 24.42% 18.07% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 1.30 2.04 0.60 0.56 0.39 -0.06 -0.09 -0.41 -0.34 -0.46 -0.51 PAT before Minority Interest 1.30 2.04 0.60 0.56 0.39 -0.06 -0.09 -0.41 -0.34 -0.46 -0.51 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 2.41% 4.95% 1.55% 1.27% 1.09% -0.16% -0.23% -6.19% -425.00% -383.33% -850.0% PAT Growth 106.35% 240.00% 7.14% 43.59% - - - - - - EPS 0.38 0.60 0.18 0.16 0.11 -0.02 -0.03 -0.12 -0.10 -0.14 -0.15

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 7.35 5.31 4.71 4.16 3.76 3.82 3.91 4.32 4.81 5.28 Share Capital 34.04 34.04 34.04 34.04 34.04 34.04 34.04 34.04 34.04 34.04 Total Reserves -26.69 -28.73 -29.33 -29.88 -30.28 -30.22 -30.13 -29.72 -29.23 -28.76 Non-Current Liabilities 0.18 0.32 0.49 0.25 0.04 0.54 0.16 0.00 0.00 0.01 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.18 0.32 0.49 0.25 0.04 0.54 0.16 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Current Liabilities 11.73 21.06 23.92 8.49 10.21 12.66 6.94 0.35 0.67 0.76 Trade Payables 6.20 20.95 23.79 8.43 7.78 12.54 6.70 0.22 0.36 0.42 Other Current Liabilities 0.01 0.03 0.01 0.01 2.34 0.10 0.22 0.12 0.23 0.22 Short Term Borrowings 5.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.08 Short Term Provisions 0.53 0.08 0.11 0.05 0.09 0.02 0.02 0.02 0.04 0.04 Total Liabilities 19.26 26.69 29.12 12.90 14.01 17.02 11.01 4.67 5.48 6.05 Net Block 0.94 0.96 0.98 1.08 1.04 3.82 4.02 4.47 4.94 5.33 Gross Block 1.03 1.03 1.03 1.10 1.04 19.19 19.17 19.45 25.08 25.08 Accumulated Depreciation 0.09 0.07 0.05 0.03 0.00 15.37 15.15 14.98 20.14 19.75 Non Current Assets 1.81 1.78 2.98 1.85 1.81 3.82 4.02 4.47 5.24 5.63 Capital Work in Progress 0.67 0.67 0.67 0.67 0.67 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. 0.14 0.10 1.33 0.10 0.09 0.00 0.00 0.00 0.30 0.30 Other Non Current Assets 0.05 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 17.46 24.90 26.13 11.05 12.20 13.19 6.99 0.20 0.25 0.42 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.74 4.30 1.59 0.49 0.64 4.17 0.04 0.04 0.08 0.12 Sundry Debtors 15.38 20.35 24.32 10.42 11.32 8.26 6.75 0.02 0.04 0.15 Cash & Bank 0.11 0.04 0.02 0.02 0.05 0.58 0.09 0.02 0.01 0.01 Other Current Assets 0.22 0.00 0.01 0.00 0.19 0.19 0.12 0.11 0.12 0.15 Short Term Loans & Adv. 0.22 0.21 0.19 0.13 0.19 0.19 0.11 0.11 0.12 0.14 Net Current Assets 5.72 3.85 2.22 2.56 1.99 0.54 0.05 -0.15 -0.42 -0.33 Total Assets 19.27 26.68 29.11 12.90 14.01 17.01 11.01 4.67 5.49 6.05

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 0.25 -1.04 0.90 -0.19 -4.31 0.25 -0.27 -0.28 0.02 0.00 PBT 2.04 0.60 0.56 0.39 -0.06 -0.09 -0.41 -0.49 -0.46 -0.51 Adjustment 0.02 0.02 0.00 0.03 0.15 0.34 0.28 0.47 0.39 0.39 Changes in Working Capital -1.81 -1.66 0.35 -0.61 -4.40 0.00 -0.14 -0.25 0.09 0.12 Cash after chg. in Working capital 0.25 -1.04 0.90 -0.19 -4.31 0.25 -0.27 -0.28 0.02 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 -0.05 1.23 -1.13 -0.06 1.96 -0.14 0.17 0.30 0.00 0.00 Net Fixed Assets 0.00 0.00 0.07 -0.06 17.48 -0.02 0.28 5.63 0.00 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.05 1.23 -1.20 0.00 -15.52 -0.12 -0.11 -5.33 0.00 0.00 Cash from Financing Activity -0.14 -0.17 0.23 0.22 -0.51 0.38 0.16 0.00 -0.01 0.00 Net Cash Inflow / Outflow 0.07 0.02 0.01 -0.04 -2.86 0.49 0.06 0.02 0.00 0.00 Opening Cash & Equivalents 0.04 0.02 0.02 0.05 0.58 0.09 0.02 0.01 0.01 0.01 Closing Cash & Equivalent 0.11 0.04 0.02 0.02 -2.28 0.58 0.09 0.02 0.01 0.01

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.) 2.15 1.56 1.38 1.22 1.10 1.12 1.14 1.26 1.41 1.55 ROA 8.87% 2.14% 2.66% 2.92% -0.36% -0.64% -5.26% -6.77% -8.05% -8.12% ROE 32.30% 11.93% 12.64% 9.98% -1.47% -2.34% -10.07% -7.56% -9.23% -9.28% ROCE 29.56% 11.07% 11.79% 9.62% -1.31% -2.14% -9.82% -7.48% -9.08% -9.14% Fixed Asset Turnover 39.97 37.55 41.18 33.23 3.76 2.02 0.34 0.00 0.00 0.00 Receivable days 158.28 210.64 144.24 111.11 93.95 70.79 186.86 141.75 278.83 1007.58 Inventory Days 26.78 27.78 8.62 5.74 23.06 19.83 1.98 275.05 293.70 808.88 Payable days 0.00 0.00 137.28 85.02 99.52 91.77 181.93 235.01 273.30 288.45 Cash Conversion Cycle 185.06 238.42 15.58 31.83 17.49 -1.15 6.92 181.79 299.24 1528.02 Total Debt/Equity 0.71 0.06 0.10 0.06 0.01 0.14 0.04 0.00 0.01 0.01 Interest Cover 13.61 167.77 67.17 320.79 -24.07 0.00 -785.77 -671.81 -1121.01 -793.06

Top Investors:

dalsem veciab bv agro industries

Annual Reports:

News Update:

Saptarishi Agro Industries gets nod to launch Frozen Fruits & Vegetables processing project
14th Aug 2024, 11:40 AM

Investment required for the said project is Rs 11 crore
Read More

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