Agro Tech Food

₹831.7 -5.6 | 0.7%

WEBSITE BSE:500215 NSE : AGRO TECH FO 06 Sep, 16:03

Market Cap ₹2027 Cr.

Stock P/E 333.9

P/B 4.1

Current Price ₹831.7

Book Value ₹ 204.9

Face Value 10

52W High ₹1089

Dividend Yield 0.36%

52W Low ₹ 646.9

Edit Ratio

Agro Tech Food Research see more...

Agro Tech Foods Limited

Agro Tech Foods Ltd: Growth to Stem From Sectoral Dynamics and Successful Launches

Overview Inc. Year: 1986Industry: Edible Oil

Agro Tech Foods Ltd is an totally India-based organization that is engaged inside the enterprise of manufacturing and trading of edible oils and food products. The Company's product categories include ready to cook snacks and eat snacks, spreads and dips, breakfast cereals, chocolates and top class edible oils and mass edible oils. Ready to cook snacks consist of popcorn, microwave popcorn, diet popcorn, sweet corn, and kits and sauces. Ready to eat snacks comprises popcorn, extruded snacks, nachoz, snacko, and peanuts and chana. Its spreads include peanut and choco spreads, peanut butter,and hummus. Its chocolates comprises Sundrop Duo Coconut, Sundrop Duo Delights and Sundrop Duo Peanuts. Its oils include Sundrop Heart, Sundrop Nutrifit, Sundrop Lite and Sundrop Nutrilite, amongst others. Its recipes consist of Sundrop Oils, Sundrop Peanut Butter and ACT II Popcorn. Its subsidiaries consists of Sundrop Foods India Pvt Ltd and Sundrop Foods Lanka (Private) Ltd, amongst others.

Agro Tech Food Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Agro Tech Food Quarterly Results

#(Fig in Cr.)	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018
Net Sales	206	186	197	215	214
Other Income	0	0	0	0	0
Total Income	206	186	197	215	215
Total Expenditure	191	171	180	197	199
Operating Profit	15	15	18	18	16
Interest	0	0	0	0	0
Depreciation	4	4	4	4	4
Exceptional Income / Expenses	0	0	0	0	0
Profit Before Tax	10	10	13	14	12
Provision for Tax	4	4	5	5	4
Profit After Tax	7	7	9	9	8
Adjustments	-7	-7	-9	-9	-8
Profit After Adjustments	0	0	0	0	0
Adjusted Earnings Per Share	2.8	2.7	3.5	3.7	3.1

Agro Tech Food Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	789	765	760	782	805	811	824	835	892	916	848	812
Other Income	3	0	0	1	1	1	4	4	6	3	1	0
Total Income	792	765	760	783	806	812	827	839	898	919	849	813
Total Expenditure	725	694	699	726	745	745	759	777	836	863	804	747
Operating Profit	67	70	61	57	61	67	68	62	62	56	45	67
Interest	0	2	1	6	5	0	0	2	2	2	3	0
Depreciation	7	11	15	16	17	17	17	19	18	20	21	16
Exceptional Income / Expenses	0	0	0	0	4	0	0	0	0	2	0	0
Profit Before Tax	60	58	45	36	44	49	52	41	42	35	20	49
Provision for Tax	19	14	8	12	17	17	18	7	12	9	5	18
Profit After Tax	42	43	37	23	27	32	34	34	30	26	15	33
Adjustments	0	0	0	0	0	0	0	0	0	0	0	-33
Profit After Adjustments	42	43	37	23	27	32	34	34	30	26	15	0
Adjusted Earnings Per Share	17.1	17.7	15.3	9.6	11.2	13	13.9	13.9	12.4	10.7	6.1	13

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-7%	1%	1%	1%
Operating Profit CAGR	-20%	-10%	-8%	-4%
PAT CAGR	-42%	-24%	-14%	-10%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-9%	-6%	12%	2%
ROE Average	3%	6%	7%	10%
ROCE Average	5%	8%	10%	14%

Agro Tech Food Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	245	282	313	337	306	340	376	408	434	460	486
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	4	0	0	0
Other Non-Current Liabilities	11	17	19	22	13	15	15	25	25	25	25
Total Current Liabilities	70	79	94	151	93	85	83	75	90	137	134
Total Liabilities	325	377	426	510	412	440	473	511	549	622	645
Fixed Assets	77	124	150	177	187	185	171	204	287	291	297
Other Non-Current Assets	111	122	131	132	61	66	68	103	51	63	81
Total Current Assets	137	132	145	202	164	189	233	204	212	268	268
Total Assets	325	377	426	510	412	440	473	511	549	622	645

Agro Tech Food Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	41	10	4	7	-7	-2	7	3	3	8	2
Cash Flow from Operating Activities	18	35	41	-18	101	61	32	44	63	-29	22
Cash Flow from Investing Activities	-44	-49	-42	-46	-14	-38	-37	-45	-44	-12	-42
Cash Flow from Financing Activities	-5	7	4	59	-82	-14	1	1	-13	34	22
Net Cash Inflow / Outflow	-31	-6	3	-5	5	9	-4	-0	5	-7	2
Closing Cash & Cash Equivalent	10	4	7	2	-2	7	3	3	8	2	3

Agro Tech Food Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	17.09	17.68	15.3	9.59	11.2	12.99	13.91	13.92	12.43	10.7	6.15
CEPS(Rs)	19.83	22.1	21.35	16.16	17.98	20.16	20.8	21.65	19.82	19.06	14.86
DPS(Rs)	2	2	2	2	2	2.5	2.5	3	3	3	3
Book NAV/Share(Rs)	100.38	115.72	128.61	138.19	118.92	132.98	147.49	161.13	172.32	184.12	197.18
Core EBITDA Margin(%)	8.14	9.19	8.05	7.19	7.45	7.79	7.47	6.62	6.01	5.58	4.93
EBIT Margin(%)	7.67	7.8	6.13	5.25	6.02	5.83	5.97	4.88	4.71	3.94	2.63
Pre Tax Margin(%)	7.65	7.52	5.96	4.54	5.45	5.79	5.94	4.67	4.51	3.68	2.27
PAT Margin (%)	5.27	5.63	4.9	2.98	3.38	3.74	3.91	3.87	3.26	2.72	1.67
Cash Profit Margin (%)	6.12	7.04	6.84	5.02	5.42	5.81	5.85	6.02	5.2	4.85	4.03
ROA(%)	13.8	12.27	9.28	4.99	5.92	7.42	7.42	6.89	5.71	4.45	2.36
ROE(%)	18.37	16.36	12.52	7.19	8.71	10.31	9.92	9.02	7.46	6.01	3.22
ROCE(%)	26.73	22.04	14.65	10.65	12.87	14.84	14.44	10.85	10.35	8.1	4.55
Receivable days	17.87	15.14	11.11	15.98	18.65	19.3	27.56	32.4	21.95	22.19	30.17
Inventory Days	28.15	37.3	49.11	58.49	59.09	45.42	37.5	33.58	39.03	53.74	66.12
Payable days	31.21	32.75	33.31	31.9	37.29	47.75	50.17	44.01	40.74	47.27	52.79
PER(x)	28.85	28.59	43.09	48.09	48.37	48.69	42.73	27.53	67.42	78.76	143.04
Price/Book(x)	4.91	4.37	5.13	3.34	4.56	4.76	4.03	2.38	4.86	4.58	4.46
Dividend Yield(%)	0.41	0.4	0.3	0.43	0.37	0.4	0.42	0.78	0.36	0.36	0.34
EV/Net Sales(x)	1.51	1.63	2.14	1.56	1.66	1.86	1.75	1.12	2.28	2.28	2.58
EV/Core EBITDA(x)	17.72	17.64	26.5	21.32	21.93	22.65	21.11	15.18	32.92	37.25	48.88
Net Sales Growth(%)	11.98	-3.05	-0.66	2.94	2.92	0.76	1.54	1.4	6.78	2.72	-7.37
EBIT Growth(%)	19.34	-1.47	-21.94	-11.78	18.34	1.28	4.89	-17.26	2.4	-13.75	-37.52
PAT Growth(%)	15.21	3.46	-13.47	-37.34	16.86	15.94	7.14	0.04	-10.67	-13.93	-42.56
EPS Growth(%)	15.21	3.46	-13.47	-37.34	16.86	15.94	7.14	0.04	-10.67	-13.93	-42.56
Debt/Equity(x)	0	0.05	0.08	0.28	0.06	0	0	0.01	0	0.09	0.11
Current Ratio(x)	1.96	1.67	1.55	1.33	1.75	2.22	2.82	2.74	2.34	1.96	1.99
Quick Ratio(x)	1.14	0.41	0.42	0.37	0.51	1.12	1.81	1.7	1	0.79	0.77
Interest Cover(x)	445.43	27.85	35.98	7.45	10.65	147.51	293.61	23.2	23.93	15.26	7.32
Total Debt/Mcap(x)	0	0.01	0.02	0.09	0.01	0	0	0.01	0	0.02	0.02

Agro Tech Food Shareholding Pattern

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	51.77	51.77	51.77	51.77	51.77	51.77	51.77	51.77	51.77	51.77
FII	7.66	7.67	7.84	7.92	7.88	7.89	7.85	7.89	7.85	0.7
DII	4.59	4.66	8.92	9.63	9.98	10.44	10.76	11.27	11.33	7.93
Public	35.97	35.9	31.46	30.68	30.36	29.91	29.61	29.06	29.04	39.6
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	1.26	1.26	1.26	1.26	1.26	1.26	1.26	1.26	1.26	1.26
FII	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.02
DII	0.11	0.11	0.22	0.23	0.24	0.25	0.26	0.27	0.28	0.19
Public	0.88	0.87	0.77	0.75	0.74	0.73	0.72	0.71	0.71	0.96
Others	0	0	0	0	0	0	0	0	0	0
Total	2.44	2.44	2.44	2.44	2.44	2.44	2.44	2.44	2.44	2.44

Pros

Company is almost debt free.

Cons

Company has a low return on equity of 6% over the last 3 years.
Debtor days have increased from 47.27 to 52.79days.
Stock is trading at 4.1 times its book value.
The company has delivered a poor profit growth of -14% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Agro Tech Food News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Agro Tech Food

Add Watchlist

Agro Tech Food Research see more...

Overview Inc. Year: 1986Industry: Edible Oil

Agro Tech Food Share Price

Alert Data

Quarterly Price

Peer Comparison

Agro Tech Food Quarterly Results

Agro Tech Food Profit & Loss

Growth Rates

Agro Tech Food Balance Sheet

Agro Tech Food Cash Flow

Agro Tech Food Ratios

Agro Tech Food Shareholding Pattern

Agro Tech Food News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!