Agro Tech Food

₹878.2 8.3 | 1%

WEBSITE BSE:500215 NSE : AGRO TECH FO 23 Mar, 16:01

Market Cap ₹2142 Cr.

Stock P/E 130.6

P/B 4.6

Current Price ₹878.2

Book Value ₹ 191

Face Value 10

52W High ₹966.6

Dividend Yield 0.34%

52W Low ₹ 708.1

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.

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Agro Tech Food Quarterly Results

#(Fig in Cr.)	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Net Sales	229	247	214	206	252	246	213	186	237	225
Other Income	0	0	0	0	2	0	0	0	0	0
Total Income	229	247	214	206	254	246	213	186	237	225
Total Expenditure	212	231	205	190	241	231	200	180	226	209
Operating Profit	17	16	9	16	13	15	12	6	11	16
Interest	0	1	0	1	1	1	1	1	1	1
Depreciation	4	5	5	5	5	5	5	5	6	6
Exceptional Income / Expenses	0	0	0	0	0	0	2	0	0	0
Profit Before Tax	12	11	4	10	7	9	9	0	4	9
Provision for Tax	3	3	2	3	2	2	2	0	1	3
Profit After Tax	9	8	2	8	5	7	6	0	3	7
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	9	8	2	8	5	7	6	0	3	7
Adjusted Earnings Per Share	3.7	3.3	0.7	3.1	2.2	2.8	2.6	0.1	1.2	2.8

Agro Tech Food Profit & Loss

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
Net Sales	705	789	764	760	782	805	811	824	835	893	917	861
Other Income	2	3	0	0	1	0	1	4	4	5	2	0
Total Income	707	792	764	760	783	805	812	827	839	897	919	861
Total Expenditure	650	724	694	699	726	744	745	759	777	834	862	815
Operating Profit	57	68	70	61	57	62	67	69	62	63	56	45
Interest	0	0	2	1	6	5	0	0	2	2	2	4
Depreciation	6	7	11	15	16	17	18	17	19	19	21	22
Exceptional Income / Expenses	0	0	0	0	0	4	0	0	0	0	2	2
Profit Before Tax	51	61	57	45	35	45	49	51	41	43	35	22
Provision for Tax	15	19	14	8	12	17	17	17	7	12	9	6
Profit After Tax	36	42	43	37	23	28	32	34	34	31	26	16
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	36	42	43	37	23	28	32	34	34	31	26	16
Adjusted Earnings Per Share	14.9	17.2	17.5	15.2	9.5	11.4	13	14.1	13.9	12.8	10.6	6.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	3%	4%	3%	3%
Operating Profit CAGR	-11%	-7%	-2%	-0%
PAT CAGR	-16%	-9%	-1%	-3%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	9%	34%	7%	7%
ROE Average	6%	8%	9%	11%
ROCE Average	8%	10%	12%	16%

Agro Tech Food Balance Sheet

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Shareholder's Funds	209	245	282	314	337	306	340	376	409	436	462
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	4	0	0
Other Non-Current Liabilities	8	11	16	19	21	12	14	13	23	23	23
Total Current Liabilities	61	68	77	92	149	90	82	78	69	84	131
Total Liabilities	278	324	376	425	508	409	436	468	505	543	616
Fixed Assets	59	79	125	152	178	197	193	180	213	295	301
Other Non-Current Assets	72	107	117	125	124	46	51	52	84	33	41
Total Current Assets	147	138	134	148	206	167	192	235	208	215	274
Total Assets	278	324	376	425	508	409	436	468	505	543	616

Agro Tech Food Cash Flow

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Opening Cash & Cash Equivalents	45	41	11	6	10	-2	1	9	4	5	12
Cash Flow from Operating Activities	28	18	35	41	-18	99	60	31	43	62	-30
Cash Flow from Investing Activities	-26	-43	-47	-42	-43	-14	-38	-37	-44	-43	-11
Cash Flow from Financing Activities	-5	-5	7	4	59	-82	-14	1	1	-13	34
Net Cash Inflow / Outflow	-4	-30	-5	3	-3	4	8	-5	-0	7	-6
Closing Cash & Cash Equivalent	41	11	6	10	7	1	9	4	5	12	5

Agro Tech Food Ratios

#	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Earnings Per Share (Rs)	14.89	17.2	17.49	15.15	9.52	11.35	12.95	14.06	13.89	12.83	10.61
CEPS(Rs)	17.22	19.93	21.91	21.21	16.09	18.13	20.32	21.16	21.85	20.47	19.23
DPS(Rs)	1.75	2	2	2	2	2	2.5	2.5	3	3	3
Book NAV/Share(Rs)	85.73	100.65	115.92	128.77	138.38	119	132.82	147.74	161.62	173.18	184.93
Core EBITDA Margin(%)	7.68	8.19	9.14	8.01	7.18	7.58	8.14	7.87	6.98	6.28	5.65
EBIT Margin(%)	7.23	7.72	7.75	6.07	5.23	6.09	6.05	6.23	5.09	4.8	3.91
Pre Tax Margin(%)	7.2	7.7	7.47	5.9	4.52	5.53	6.01	6.21	4.86	4.6	3.65
PAT Margin (%)	5.14	5.3	5.58	4.86	2.96	3.42	3.89	4.16	4.05	3.36	2.7
Cash Profit Margin (%)	5.95	6.15	6.98	6.8	5	5.47	6.1	6.26	6.37	5.36	4.89
ROA(%)	13.34	13.93	12.18	9.22	4.97	6.03	7.47	7.58	6.96	5.97	4.46
ROE(%)	18.77	18.45	16.15	12.38	7.12	8.82	10.29	10.02	8.98	7.67	5.92
ROCE(%)	26.37	26.86	21.83	14.48	10.61	13.02	14.8	14.33	10.76	10.52	8.01
Receivable days	18.06	17.87	15.15	11.11	15.98	18.65	20.11	29.03	34.07	22	22.2
Inventory Days	34.14	28.15	37.33	49.14	58.54	59.12	47.36	39.56	35.39	39.33	54.16
Payable days	43	31.32	32.88	33.46	32.08	36.06	44.82	46.66	39.75	36.19	42.6
PER(x)	29.67	28.67	28.9	43.51	48.44	47.72	48.83	42.3	27.59	65.33	79.47
Price/Book(x)	5.15	4.9	4.36	5.12	3.33	4.55	4.76	4.02	2.37	4.84	4.56
Dividend Yield(%)	0.4	0.41	0.4	0.3	0.43	0.37	0.4	0.42	0.78	0.36	0.36
EV/Net Sales(x)	1.47	1.51	1.62	2.14	1.55	1.66	1.86	1.75	1.12	2.28	2.28
EV/Core EBITDA(x)	18.28	17.6	17.72	26.65	21.27	21.66	22.52	21.05	15.08	32.09	36.94
Net Sales Growth(%)	-2.24	11.98	-3.13	-0.59	2.94	2.92	0.75	1.57	1.43	6.83	2.7
EBIT Growth(%)	7.33	19.68	-2.85	-22.14	-11.17	20.2	-0.31	4.48	-17.17	5.14	-16.04
PAT Growth(%)	14	15.51	1.73	-13.38	-37.19	19.3	14.08	8.53	-1.19	-7.61	-17.35
EPS Growth(%)	14	15.51	1.73	-13.38	-37.19	19.31	14.08	8.53	-1.19	-7.61	-17.35
Debt/Equity(x)	0	0	0.05	0.08	0.28	0.06	0	0	0.01	0	0.09
Current Ratio(x)	2.41	2.03	1.74	1.6	1.38	1.85	2.35	3.01	3.01	2.56	2.09
Quick Ratio(x)	1.35	1.18	0.45	0.46	0.4	0.56	1.19	1.93	1.88	1.1	0.85
Interest Cover(x)	298.01	445.18	27.62	35.48	7.43	10.77	143.99	283.41	22.91	24.2	15.01
Total Debt/Mcap(x)	0	0	0.01	0.02	0.09	0.01	0	0	0.01	0	0.02

Agro Tech Food Shareholding Pattern

#	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Promoter	51.77	51.77	51.77	51.77	51.77	51.77	51.77	51.77	51.77	51.77
FII	8.42	7.7	7.61	7.6	7.6	7.63	7.66	7.67	7.84	7.92
DII	2.93	2.91	3.06	2.72	3.11	3.48	4.59	4.66	8.92	9.63
Public	36.87	37.62	37.55	37.91	37.51	37.11	35.97	35.9	31.46	30.68
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Promoter	1.26	1.26	1.26	1.26	1.26	1.26	1.26	1.26	1.26	1.26
FII	0.21	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19
DII	0.07	0.07	0.07	0.07	0.08	0.08	0.11	0.11	0.22	0.23
Public	0.9	0.92	0.92	0.92	0.91	0.9	0.88	0.87	0.77	0.75
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