Sai Aditya Foods & Retail Pvt Ltd. (Amalgamated) - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Retailing | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Sai Aditya Foods & R

M-Cap below 100cr DeciZen not available

Sai Aditya Foods & Retail Pvt Ltd. (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
0 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Sai Aditya Foods & R:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 3.9%0%10.1%10%10.9%12.7%10.1%4.6%7.1%6.4%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 008.81001316.521.316.615.115
Sales YoY Gr.-NANA14.7%-100%NA26.9%29.3%-22.1%-9.2%-
Adj EPS 5.606.77.49.615.33.2-10.6-5.2-1.10
YoY Gr.--100%NA11.2%29.3%59.6%-79.2%-432.6%NANA-
BVPS (₹) 8490.797.4104.8114.4129.8133122.4133.9132.80
Adj Net
Profit
0.100.10.10.20.30.1-0.2-0.200
Cash Flow from Ops. 00.40.610.31.40.41.31.41.3-
Debt/CF from Ops. 07.34.92.88.12.611.13.72.92.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA-2.9%-9.2%
Adj EPS -183.1%-164.4%-169.3%NA
BVPS5.2%3%-0%-0.8%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
7.407.17.48.812.61.8-4.7-4.1-0.80
Op. Profit
Mgn %
007.56.107.55.12.94.43.6NAN
Net Profit
Mgn %
001.31.201.90.3-0.8-0.9-0.20
Debt to
Equity
12.11.81.61.51.71.82.410.8-
Working Cap
Days
007775069645772710
Cash Conv.
Cycle
0035310-757313240410

Recent Performance Summary

No data to display

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

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Sai Aditya Foods & Retail Pvt Ltd. (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 15.1 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 1 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 100
Industry PE 97.3

Management X-Ray of Sai Aditya Foods & R:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Sai Aditya Foods & R

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales008.7510.0401316.4921.3216.6015.08
Operating Expenses -0.1308.099.420.2012.0315.6520.7015.8814.54
Manufacturing Costs000.790.89000.991.481.171.29
Material Costs-0.1305.346.710.20-0.1111.0814.3610.308.79
Employee Cost 000.931.11002.193.042.552.61
Other Costs 001.030.71012.141.391.821.861.84
Operating Profit 0.1300.650.62-0.200.970.850.620.720.54
Operating Profit Margin (%) --7.5%6.1%-7.5%5.1%2.9%4.4%3.6%
Other Income 0.0900.100.140.9900.240.230.500.50
Interest 000.350.290.290.280.490.530.540.44
Depreciation 0.1300.290.310.300.310.410.480.640.56
Exceptional Items 0000000000
Profit Before Tax 0.0900.110.150.200.380.19-0.160.030.04
Tax 0000.030.040.130.140.010.190.07
Profit After Tax 0.0900.110.120.160.250.05-0.17-0.15-0.03
PAT Margin (%) --1.2%1.2%-1.9%0.3%-0.8%-0.9%-0.2%
Adjusted EPS (₹)5.60.06.77.49.615.33.2-10.6-5.2-1.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund 1.371.481.591.711.872.122.1723.943.91
Share Capital 1.641.641.641.641.641.641.641.642.942.94
Reserves -0.26-0.15-0.040.080.240.490.540.3710.96
Minority Interest0000000000
Debt1.323.132.902.672.363.633.574.223.352.73
Long Term Debt1.323.132.902.671.082.1122.221.310.89
Short Term Debt00001.281.511.561.992.041.84
Trade Payables0.240.430.510.770.580.790.900.980.700.69
Others Liabilities 0.050.140.180.350.682.304.084.853.483.70
Total Liabilities 2.985.185.185.515.498.8410.7212.0511.4811.02

Fixed Assets

Gross Block1.133.683.764.595.028.5810.4111.9212.2012.71
Accumulated Depreciation0.131.321.611.922.222.532.943.424.064.62
Net Fixed Assets12.362.152.672.806.067.478.508.138.09
CWIP 0.550.940.950.560.2600000
Investments 0.10000000000
Inventories0.540.770.890.971.181.311.982.282.322.23
Trade Receivables0.140.490.600.630.660.590.750.680.230.19
Cash Equivalents 0.150.180.110.110.140.150.090.090.230.17
Others Assets0.490.440.470.560.450.730.440.490.570.35
Total Assets 2.985.185.185.515.498.8410.7212.0511.4811.02

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity 00.430.590.950.341.400.351.311.371.31
PBT 00.110.110.150.200.380.19-0.160.030.04
Adjustment 00.570.630.590.590.590.901.010.640.56
Changes in Working Capital 0-0.25-0.150.23-0.410.43-0.60.470.150.28
Tax Paid 000-0.03-0.040-0.14-0.010-0.01
Cash Flow From Investing Activity 0-1.99-0.10-0.43-0.13-3.38-1.82-1.52-0.27-0.51
Capex 0-2.09-0.10-0.43-0.13-3.31-1.82-1.52-0.27-0.51
Net Investments 0000000000
Others 00.10000-0.070000
Cash Flow From Financing Activity 01.59-0.57-0.51-0.181.991.420.21-0.96-0.86
Net Proceeds from Shares 000000000.500
Net Proceeds from Borrowing 01.18-0.28-0.35000000
Interest Paid 0-0.22-0.34-0.28-0.29-0.28-0.49-0.53-0.54-0.44
Dividend Paid 0000000000
Others 00.630.050.120.112.271.900.74-0.91-0.42
Net Cash Flow 00.03-0.0800.030.01-0.0600.14-0.06
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)7.3907.17.358.7712.562.43-8.31-5.17-0.8
ROCE (%)3.91010.1210.0210.9312.7410.074.567.086.41
Asset Turnover Ratio001.691.8801.811.691.871.411.34
PAT to CFO Conversion(x)0N/A5.367.922.135.67N/AN/AN/A
Working Capital Days
Receivable Days0023230181512105
Inventory Days00353403536365155
Payable Days-610032351,243-2,19328243029

Sai Aditya Foods & Retail Pvt Ltd. (Amalgamated) Stock News

Sai Aditya Foods & Retail Pvt Ltd. (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sai Aditya Foods & R on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Sai Aditya Foods & R stood at ₹0.00.
The latest P/E ratio of Sai Aditya Foods & R as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Sai Aditya Foods & R as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Sai Aditya Foods & R is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sai Aditya Foods & R is ₹15.08 ( Cr.) .

About Sai Aditya Foods & Retail Pvt Ltd. (Amalgamated)

No data to display
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.