Nifty
Sensex
:
:
24246.70
79801.43
-82.25 (-0.34%)
-315.06 (-0.39%)

Consumer Food

Rating :
N/A

BSE: 540728 | NSE: Not Listed

327.40
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  327.40
  •  327.40
  •  321.00
  •  327.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  182
  •  0.59
  •  413.75
  •  163.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 189.63
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 377.76
  • N/A
  • 1.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.95%
  • 0.03%
  • 21.96%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.18
  • 8.84
  • 7.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.33
  • -22.86
  • -35.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 52.12
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.04
  • 6.54
  • 6.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.52
  • 1.24
  • 1.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.57
  • 12.86
  • 17.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
269.30
245.05
9.90%
214.78
220.57
-2.63%
273.31
244.65
11.71%
265.13
269.19
-1.51%
Expenses
262.11
240.89
8.81%
232.67
217.99
6.73%
271.73
240.93
12.78%
270.22
266.40
1.43%
EBITDA
7.19
4.16
72.84%
-17.89
2.58
-
1.57
3.72
-57.80%
-5.09
2.79
-
EBIDTM
2.67%
1.70%
-8.33%
1.17%
0.58%
1.52%
-1.92%
1.04%
Other Income
0.19
0.71
-73.24%
30.39
0.16
18,893.75%
0.64
1.06
-39.62%
0.69
1.20
-42.50%
Interest
5.06
3.90
29.74%
4.46
3.74
19.25%
4.26
3.28
29.88%
4.03
2.97
35.69%
Depreciation
4.96
4.17
18.94%
4.75
3.95
20.25%
4.65
3.83
21.41%
4.54
3.77
20.42%
PBT
-2.64
-3.20
-
3.28
-4.95
-
-6.69
-2.33
-
-12.98
-2.76
-
Tax
-0.66
-0.28
-
3.65
-2.30
-
-2.34
-0.78
-
-3.87
-0.98
-
PAT
-1.98
-2.92
-
-0.36
-2.65
-
-4.35
-1.54
-
-9.11
-1.78
-
PATM
-0.73%
-1.19%
-0.17%
-1.20%
-1.59%
-0.63%
-3.43%
-0.66%
EPS
-1.86
-3.09
-
0.94
-1.86
-
-4.58
-1.23
-
-12.39
-0.07
-

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
Net Sales
1,022.52
975.40
1,040.11
793.18
558.86
638.63
644.05
586.16
531.48
503.12
Net Sales Growth
4.40%
-6.22%
31.13%
41.93%
-12.49%
-0.84%
9.88%
10.29%
5.64%
 
Cost Of Goods Sold
795.17
666.61
701.77
483.87
324.38
425.23
391.29
355.37
334.35
301.62
Gross Profit
227.35
308.79
338.34
309.31
234.48
213.39
252.76
230.79
197.13
201.50
GP Margin
22.23%
31.66%
32.53%
39.00%
41.96%
33.41%
39.25%
39.37%
37.09%
40.05%
Total Expenditure
1,036.73
970.03
1,018.87
744.65
507.65
618.97
614.61
558.89
511.14
479.04
Power & Fuel Cost
-
80.65
94.43
68.19
38.07
44.17
53.29
42.83
37.55
37.27
% Of Sales
-
8.27%
9.08%
8.60%
6.81%
6.92%
8.27%
7.31%
7.07%
7.41%
Employee Cost
-
62.03
59.53
50.01
42.74
46.92
49.26
46.69
43.46
43.94
% Of Sales
-
6.36%
5.72%
6.31%
7.65%
7.35%
7.65%
7.97%
8.18%
8.73%
Manufacturing Exp.
-
95.42
99.22
86.34
58.55
57.86
68.40
61.29
48.30
50.48
% Of Sales
-
9.78%
9.54%
10.89%
10.48%
9.06%
10.62%
10.46%
9.09%
10.03%
General & Admin Exp.
-
30.56
25.39
20.62
17.73
18.42
21.61
21.05
18.80
18.24
% Of Sales
-
3.13%
2.44%
2.60%
3.17%
2.88%
3.36%
3.59%
3.54%
3.63%
Selling & Distn. Exp.
-
32.03
37.18
35.07
25.09
24.37
29.93
31.14
26.74
26.93
% Of Sales
-
3.28%
3.57%
4.42%
4.49%
3.82%
4.65%
5.31%
5.03%
5.35%
Miscellaneous Exp.
-
2.72
1.36
0.55
1.09
2.00
0.83
0.51
1.93
0.56
% Of Sales
-
0.28%
0.13%
0.07%
0.20%
0.31%
0.13%
0.09%
0.36%
0.11%
EBITDA
-14.22
5.37
21.24
48.53
51.21
19.66
29.44
27.27
20.34
24.08
EBITDA Margin
-1.39%
0.55%
2.04%
6.12%
9.16%
3.08%
4.57%
4.65%
3.83%
4.79%
Other Income
31.91
2.62
9.77
4.09
1.66
4.04
4.95
3.34
5.22
0.94
Interest
17.81
14.95
11.99
11.27
13.57
16.63
12.37
12.47
11.41
10.93
Depreciation
18.90
16.49
14.80
12.81
11.83
11.46
9.96
8.40
8.74
8.13
PBT
-19.03
-23.45
4.22
28.53
27.48
-4.40
12.06
9.75
5.42
5.96
Tax
-3.22
-7.23
1.50
10.52
11.95
-2.96
7.93
3.71
1.56
1.75
Tax Rate
16.92%
30.83%
35.55%
36.87%
43.49%
67.27%
23.87%
38.05%
28.36%
29.36%
PAT
-15.80
-11.73
7.21
18.87
16.52
-1.44
25.20
6.12
3.94
4.21
PAT before Minority Interest
-15.90
-11.67
6.94
18.85
16.51
-1.44
25.30
6.04
3.94
4.21
Minority Interest
-0.10
-0.06
0.27
0.02
0.01
0.00
-0.10
0.08
0.00
0.00
PAT Margin
-1.55%
-1.20%
0.69%
2.38%
2.96%
-0.23%
3.91%
1.04%
0.74%
0.84%
PAT Growth
0.00%
-
-61.79%
14.23%
-
-
311.76%
55.33%
-6.41%
 
EPS
-25.08
-18.62
11.44
29.95
26.22
-2.29
40.00
9.71
6.25
6.68

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
Mar 16
Shareholder's Funds
103.51
115.69
110.47
93.75
76.88
80.43
64.00
59.31
53.32
Share Capital
3.16
3.16
3.16
3.16
3.16
3.16
3.16
0.79
0.79
Total Reserves
100.35
112.53
107.31
90.59
73.72
77.27
60.84
58.52
52.53
Non-Current Liabilities
109.39
91.53
92.82
72.99
61.18
75.19
48.36
42.61
64.55
Secured Loans
55.01
36.80
30.14
22.83
27.22
35.99
12.98
11.81
17.61
Unsecured Loans
26.87
27.52
35.79
29.76
20.49
22.16
21.70
19.97
18.26
Long Term Provisions
1.86
1.75
1.80
1.29
1.79
2.66
3.30
2.30
17.22
Current Liabilities
321.65
212.98
195.44
190.39
207.37
172.79
151.12
136.48
137.31
Trade Payables
203.55
117.02
117.41
81.14
96.00
54.79
36.38
44.11
58.34
Other Current Liabilities
59.77
50.97
46.13
37.20
32.71
36.83
36.08
27.98
22.43
Short Term Borrowings
57.65
43.54
31.05
71.27
76.63
77.92
75.19
61.65
52.19
Short Term Provisions
0.69
1.45
0.85
0.77
2.02
3.24
3.47
2.74
4.36
Total Liabilities
537.88
423.47
398.89
357.31
345.62
329.27
264.25
238.49
255.18
Net Block
297.93
247.64
242.75
210.24
202.45
205.88
155.86
132.91
133.05
Gross Block
438.85
400.08
382.52
337.50
318.07
314.79
255.34
225.59
219.72
Accumulated Depreciation
140.92
152.44
139.77
127.26
115.62
108.91
99.48
92.68
86.67
Non Current Assets
338.57
286.36
257.78
233.92
223.34
215.28
171.89
144.92
154.54
Capital Work in Progress
10.71
21.97
3.39
9.30
9.63
3.89
3.99
2.66
1.93
Non Current Investment
14.97
11.09
6.13
5.07
2.59
0.04
8.59
7.90
0.18
Long Term Loans & Adv.
13.97
4.07
3.85
7.91
7.41
5.48
3.45
1.46
19.12
Other Non Current Assets
1.00
1.60
1.66
1.40
1.25
0.00
0.00
0.00
0.26
Current Assets
199.30
137.11
141.10
123.40
122.28
113.98
92.35
93.56
100.65
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
120.15
69.94
70.66
59.65
55.97
53.98
44.15
42.13
46.61
Sundry Debtors
67.46
56.08
60.87
51.12
53.78
45.94
38.16
36.88
36.37
Cash & Bank
1.50
0.86
0.99
1.17
0.90
2.90
3.22
3.24
2.56
Other Current Assets
10.20
4.85
5.81
5.45
11.64
11.16
6.83
11.31
15.12
Short Term Loans & Adv.
6.36
5.38
2.77
6.01
8.61
5.85
4.49
7.36
13.87
Net Current Assets
-122.35
-75.87
-54.34
-66.99
-85.08
-58.80
-58.77
-42.92
-36.67
Total Assets
537.87
423.47
398.88
357.32
345.62
329.26
264.24
238.48
255.19

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
Mar 16
Cash From Operating Activity
40.21
22.24
73.20
35.33
43.47
22.77
29.38
19.78
20.45
PBT
-18.90
8.44
29.37
28.46
-5.31
33.23
9.75
5.50
5.96
Adjustment
27.93
15.57
21.19
24.50
29.49
-2.41
20.12
18.50
18.99
Changes in Working Capital
29.65
0.94
26.80
-14.38
19.55
-2.57
1.37
-3.10
-3.21
Cash after chg. in Working capital
38.69
24.96
77.36
38.58
43.73
28.24
31.24
20.90
21.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.52
-2.72
-4.17
-3.25
-0.26
-5.47
-1.86
-1.12
-1.29
Other Direct Exp. Paid
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
Cash From Investing Activity
-59.60
-28.54
-34.12
-21.23
-22.55
-35.24
-33.82
-10.33
-22.13
Net Fixed Assets
-27.49
-35.68
-38.28
-18.02
-15.42
-58.76
-23.67
-12.28
Net Investments
-4.33
-4.57
-1.42
-2.67
-2.69
0.55
-2.83
-0.89
Others
-27.78
11.71
5.58
-0.54
-4.44
22.97
-7.32
2.84
Cash from Financing Activity
20.01
6.22
-39.23
-13.70
-21.19
12.22
4.24
-8.96
1.32
Net Cash Inflow / Outflow
0.63
-0.08
-0.15
0.41
-0.27
-0.25
-0.20
0.49
-0.36
Opening Cash & Equivalents
0.58
0.67
0.82
0.41
0.73
0.98
1.18
0.69
1.16
Closing Cash & Equivalent
1.22
0.58
0.67
0.82
0.46
0.73
0.98
1.18
0.81

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.)
163.78
183.06
174.79
148.34
121.65
127.26
101.27
3753.57
3374.78
ROA
-2.43%
1.69%
4.99%
4.70%
-0.43%
8.52%
2.40%
1.60%
1.65%
ROE
-10.65%
6.14%
18.46%
19.35%
-1.83%
35.03%
9.80%
7.00%
7.90%
ROCE
-1.55%
8.74%
17.77%
18.63%
5.47%
21.79%
12.58%
10.65%
11.08%
Fixed Asset Turnover
2.33
2.66
2.20
1.70
2.02
2.26
2.47
2.53
2.49
Receivable days
23.11
20.52
25.77
34.25
28.50
23.83
23.07
23.74
24.31
Inventory Days
35.57
24.67
29.98
37.76
31.42
27.80
26.53
28.76
31.15
Payable days
87.76
60.97
74.89
99.67
64.72
27.08
26.73
36.95
44.80
Cash Conversion Cycle
-29.08
-15.78
-19.14
-27.65
-4.80
24.56
22.86
15.56
10.67
Total Debt/Equity
1.58
1.11
1.02
1.50
1.83
1.86
1.94
1.79
1.86
Interest Cover
-0.26
1.70
3.61
3.10
0.74
3.69
1.78
1.48
1.55

News Update:


  • Sayaji Industries incorporates wholly-owned subsidiary
    6th Mar 2025, 16:30 PM

    The company has incorporated a wholly-owned subsidiary in the name of Sayaji Ingritech on March 6, 2025

    Read More
  • Sayaji Industries - Quarterly Results
    7th Feb 2025, 12:34 PM

    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.