Source Natural Foods and Herbal Supplements Ltd - Stock Valuation and Financial Performance

BSE: 531398 | NSE: | Pharmaceuticals & Drugs | Small Cap

Source Natural Foods Share Price

210 9.10 4.53%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Source Natural Foods

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Somewhat overvalued

3. Price Trend

Source Natural Foods and Herbal Supplements stock performance -

mw4me loader
P/E Ratio (SA):
53.11
Market Cap:
135.2 Cr.
52-wk low:
78
52-wk high:
269.8

Is Source Natural Foods and Herbal Supplements Ltd an attractive stock to invest in?

1. Is Source Natural Foods and Herbal Supplements Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Source Natural Foods and Herbal Supplements Ltd is a average quality company.

2. Is Source Natural Foods and Herbal Supplements Ltd undervalued or overvalued?

The key valuation ratios of Source Natural Foods and Herbal Supplements Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Source Natural Foods and Herbal Supplements Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Source Natural Foods and Herbal Supplements Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Source Natural Foods:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Source Natural Foods and Herbal Supplements Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 3.2%8.9%20.4%11.7%13.6%20.9%33.1%26.4%18%18.2%-
Value Creation
Index
-0.8-0.40.5-0.20.00.51.40.90.30.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 6.510.915.910.812.813.624.921.519.827.333
Sales YoY Gr.-67.1%45.8%-32%18.2%6.1%83.1%-13.5%-8.1%38%-
Adj EPS 0.30.72.21.21.62.65.33.83.32.84
YoY Gr.-153.9%230.3%-43.1%28.2%60.4%106.3%-28.1%-12.7%-16.7%-
BVPS (₹) 7.78.610.812.113.715.220.524.227.530.232.2
Adj Net
Profit
0.20.41.40.811.63.42.42.11.83
Cash Flow from Ops. 0.40.4-0.70.12.6-0.44.5-0.72.52.7-
Debt/CF from Ops. 0.20.2-2.816.40.1-3.10.2-0.100-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 17.2%16.3%3.1%38%
Adj EPS 30%11.6%-19.4%-16.7%
BVPS16.4%17.2%13.9%9.8%
Share Price 31.9% 28.6% 19.9% 115.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
3.2822.410.912.417.729.516.912.79.512.7
Op. Profit
Mgn %
10.98.811.51312.417.616.817.918.216.416.5
Net Profit
Mgn %
2.53.98.87.4812.113.611.310.76.57.7
Debt to
Equity
000.30.200.10.10000
Working Cap
Days
7767105242166179130184230162117
Cash Conv.
Cycle
32305817213213810313216011583

Recent Performance Summary

Sales growth is good in last 4 quarters at 37.47%

Return on Equity has declined versus last 3 years average to 12.70%

Sales growth has been subdued in last 3 years 3.14%

Net Profit has been subdued in last 3 years -19.44%

Latest Financials - Source Natural Foods and Herbal Supplements Ltd.

Standalone Consolidated
TTM EPS (₹) 4 -
TTM Sales (₹ Cr.) 33.2 -
BVPS (₹.) 32.2 -
Reserves (₹ Cr.) 14 -
P/BV 6.53 -
PE 53.11 -
From the Market
52 Week Low / High (₹) 78.00 / 269.75
All Time Low / High (₹) 1.00 / 269.75
Market Cap (₹ Cr.) 135
Equity (₹ Cr.) 6.4
Face Value (₹) 10
Industry PE 44.3

Management X-Ray of Source Natural Foods:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Source Natural Foods

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales7111611131425222027
Operating Expenses 610149111121181623
Manufacturing Costs1122223222
Material Costs2354551091017
Employee Cost 1122223433
Other Costs 1452226211
Operating Profit 1121224444
Operating Profit Margin (%) 10.9%8.8%11.5%13.0%12.4%17.6%16.8%17.9%18.2%16.4%
Other Income 0000000000
Interest 0000000000
Depreciation 1000000011
Exceptional Items 0000000000
Profit Before Tax 0011124433
Tax 0000001111
Profit After Tax 0011123222
PAT Margin (%) 2.4%3.9%8.8%7.4%8.0%12.1%13.6%11.3%10.7%6.4%
Adjusted EPS (₹)0.30.72.21.21.62.65.23.83.32.7
Dividend Payout Ratio (%)0%0%0%0%63%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 567891013161819
Share Capital 6666666666
Reserves -1-11123791113
Minority Interest0000000000
Debt0022011000
Long Term Debt0000000000
Short Term Debt0022011000
Trade Payables1110111123
Others Liabilities 1011111221
Total Liabilities 671111101216192124

Fixed Assets

Gross Block6677788101212
Accumulated Depreciation2334445556
Net Fixed Assets4344434576
CWIP 0000000000
Investments 0000000000
Inventories1122212344
Trade Receivables0144376878
Cash Equivalents 1100103136
Others Assets0011111210
Total Assets 671111101216192124

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 00-10304-133
PBT 0011124433
Adjustment 1001000-100
Changes in Working Capital -0-1-3-11-31-2-0-1
Tax Paid 0000000000
Cash Flow From Investing Activity 00-200-1-2000
Capex 00-1000-1-200
Net Investments 0000000000
Others 00-110-1-1200
Cash Flow From Financing Activity 0020-200-1-10
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid 00000-10000
Others 0020-110-100
Net Cash Flow 00-101-13-223
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)3.868.3122.4210.8712.417.6529.416.9212.739.34
ROCE (%)3.228.9420.411.6713.5620.8933.0826.418.0218.21
Asset Turnover Ratio1.231.881.9511.361.351.781.250.981.21
PAT to CFO Conversion(x)N/AN/A-10301.33-0.51.51.5
Working Capital Days
Receivable Days1516551419612294116140100
Inventory Days45403264533922386154
Payable Days82746975385226416754

Source Natural Foods and Herbal Supplements Ltd Stock News

Source Natural Foods and Herbal Supplements Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Source Natural Foods on 20-Dec-2024 16:59 is ₹210.0.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 20-Dec-2024 16:59 the market cap of Source Natural Foods stood at ₹135.2.
The latest P/E ratio of Source Natural Foods as of 20-Dec-2024 16:59 is 53.11.
The latest P/B ratio of Source Natural Foods as of 20-Dec-2024 16:59 is 6.53.
The 52-week high of Source Natural Foods is ₹269.8 and the 52-week low is ₹78.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Source Natural Foods is ₹33.24 ( Cr.) .

About Source Natural Foods and Herbal Supplements Ltd

Inwinex Pharmaceuticals, incorporated in 1995, is engaged in the manufacture of pharmaceuticals. Earlier known as Inwinex Laboratories, it got its present name on March 2, 2007.

The company has been incurring losses for past couple of years on account of partial shutdown of the factory for renovation and inadequate working capital facilities. The factory, located at Hyderabad in Andhra Pradesh, has been completely shut down since April 12, 2006 due to inadequacy of working capital.

In 2000, company decided to hive-off the bulk drug unit and diversify into software related activities by changing the main clause. And in 2001, the company has signed an agreement with CDSL, NSDL and Venture Capital and Corporate Investment for dematerialization.

Business areas of the company:

The company manufactures antibiotics, norfloxacin, pefloxacin, enrofloxacin and electrolyte supplements.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.