Nifty
Sensex
:
:
11662.60
39131.04
74.25 (0.64%)
234.33 (0.60%)

Trading

Rating :
67/99  (View)

BSE: 533400 | NSE: FCONSUMER

36.80
-0.95 (-2.52%)
16-Jul-2019 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  37.75
  •  37.75
  •  35.00
  •  37.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1482091
  •  545.41
  •  56.70
  •  35.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,250.90
  • N/A
  • 6
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,996.20
  • N/A
  • 7.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.30%
  • 9.15%
  • 12.27%
  • FII
  • DII
  • Others
  • 0.08%
  • 1.91%
  • 30.29%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.19
  • 24.22
  • 22.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.11
  • -
  • 59.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.70
  • -
  • 98.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.43
  • 6.52
  • 8.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 155.20
  • 177.25
  • 167.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
1,037.38
806.94
28.56%
991.23
784.66
26.33%
1,011.15
751.05
34.63%
840.58
662.60
26.86%
Expenses
1,008.67
790.75
27.56%
964.04
768.07
25.51%
985.71
738.25
33.52%
820.50
653.99
25.46%
EBITDA
28.71
16.19
77.33%
27.19
16.58
63.99%
25.44
12.80
98.75%
20.08
8.60
133.49%
EBIDTM
2.77%
2.01%
2.74%
2.11%
2.52%
1.70%
2.39%
1.30%
Other Income
7.18
16.88
-57.46%
6.71
4.50
49.11%
8.47
5.23
61.95%
8.31
5.80
43.28%
Interest
20.86
14.02
48.79%
19.45
13.62
42.80%
17.17
12.18
40.97%
15.93
12.81
24.36%
Depreciation
14.27
14.59
-2.19%
13.93
10.57
31.79%
12.70
11.35
11.89%
12.25
8.96
36.72%
PBT
0.76
4.46
-82.96%
0.74
-3.10
-
4.04
-5.50
-
0.20
-7.37
-
Tax
-18.07
-2.50
-
0.46
0.00
0.00
1.04
0.00
0.00
0.00
0.00
0.00
PAT
18.83
6.95
170.94%
0.28
-3.10
-
3.00
-5.50
-
0.20
-7.37
-
PATM
1.82%
0.86%
0.03%
-0.40%
0.30%
-0.73%
0.02%
-1.11%
EPS
0.04
-0.02
-
-0.03
-0.03
-
-0.02
-0.05
-
-0.03
-0.05
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
3,880.65
3,005.01
2,115.84
1,702.07
1,312.26
822.41
915.03
858.25
547.16
277.47
Net Sales Growth
-
29.14%
42.02%
24.31%
29.71%
59.56%
-10.12%
6.62%
56.86%
97.20%
 
Cost Of Goods Sold
-
3,356.08
2,597.43
1,827.20
1,446.74
1,142.72
723.60
679.27
589.18
357.70
238.78
Gross Profit
-
524.57
407.57
288.64
255.33
169.53
98.81
235.77
269.08
189.45
38.69
GP Margin
-
13.52%
13.56%
13.64%
15.00%
12.92%
12.01%
25.77%
31.35%
34.62%
13.94%
Total Expenditure
-
3,779.88
2,950.90
2,106.16
1,718.49
1,362.97
907.78
977.79
838.82
533.27
301.12
Power & Fuel Cost
-
12.57
10.28
6.93
10.79
6.28
4.30
5.85
4.03
3.38
1.48
% Of Sales
-
0.32%
0.34%
0.33%
0.63%
0.48%
0.52%
0.64%
0.47%
0.62%
0.53%
Employee Cost
-
131.18
125.81
97.80
97.92
85.20
67.84
90.03
64.88
44.90
24.09
% Of Sales
-
3.38%
4.19%
4.62%
5.75%
6.49%
8.25%
9.84%
7.56%
8.21%
8.68%
Manufacturing Exp.
-
46.88
24.13
21.47
22.56
17.28
14.36
39.99
35.88
47.20
7.80
% Of Sales
-
1.21%
0.80%
1.01%
1.33%
1.32%
1.75%
4.37%
4.18%
8.63%
2.81%
General & Admin Exp.
-
56.17
39.77
32.02
46.53
46.03
40.50
62.11
57.72
35.36
14.04
% Of Sales
-
1.45%
1.32%
1.51%
2.73%
3.51%
4.92%
6.79%
6.73%
6.46%
5.06%
Selling & Distn. Exp.
-
125.80
116.84
93.21
65.44
39.13
29.08
46.40
47.11
28.76
6.85
% Of Sales
-
3.24%
3.89%
4.41%
3.84%
2.98%
3.54%
5.07%
5.49%
5.26%
2.47%
Miscellaneous Exp.
-
51.20
36.63
27.55
28.52
26.32
28.11
54.15
40.03
15.95
6.85
% Of Sales
-
1.32%
1.22%
1.30%
1.68%
2.01%
3.42%
5.92%
4.66%
2.92%
2.92%
EBITDA
-
100.77
54.11
9.68
-16.42
-50.71
-85.37
-62.76
19.43
13.89
-23.65
EBITDA Margin
-
2.60%
1.80%
0.46%
-0.96%
-3.86%
-10.38%
-6.86%
2.26%
2.54%
-8.52%
Other Income
-
31.38
32.54
25.04
27.32
35.16
114.11
45.17
2.16
3.13
23.58
Interest
-
73.48
52.68
44.86
70.22
31.93
5.33
16.89
21.94
23.88
10.74
Depreciation
-
53.15
45.48
32.61
28.36
47.47
39.31
37.26
23.01
25.33
8.62
PBT
-
5.52
-11.52
-42.74
-87.67
-94.95
-15.90
-71.73
-23.36
-32.19
-19.43
Tax
-
-16.57
-2.50
0.89
-0.21
0.00
-0.59
4.82
8.80
2.74
1.59
Tax Rate
-
-288.68%
21.70%
-2.08%
0.24%
0.00%
3.71%
-6.72%
-15.55%
-7.47%
-8.18%
PAT
-
23.11
-4.36
-39.20
-84.17
-90.98
-7.62
-64.78
-53.56
-30.79
-10.81
PAT before Minority Interest
-
22.31
-9.02
-43.63
-87.46
-94.95
-15.32
-76.56
-65.39
-39.41
-21.03
Minority Interest
-
0.80
4.66
4.43
3.29
3.97
7.70
11.78
11.83
8.62
10.22
PAT Margin
-
0.60%
-0.15%
-1.85%
-4.95%
-6.93%
-0.93%
-7.08%
-6.24%
-5.63%
-3.90%
PAT Growth
-
630.05%
88.88%
53.43%
7.49%
-1093.96%
88.24%
-20.95%
-73.95%
-184.83%
 
Unadjusted EPS
-
-0.03
-0.14
-0.34
-0.65
-0.64
-0.04
-0.35
-0.28
-0.36
-0.26

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
990.21
995.25
888.50
554.47
769.58
805.68
829.46
1,437.54
726.88
504.46
Share Capital
1,144.29
1,141.29
988.36
987.55
994.29
958.79
945.75
1,576.24
826.24
576.24
Total Reserves
-175.15
-170.34
-139.15
-460.00
-224.71
-153.10
-129.33
-138.71
-99.36
-71.78
Non-Current Liabilities
350.82
398.99
254.19
369.88
382.12
10.95
8.83
20.85
12.94
168.73
Secured Loans
277.71
310.14
154.19
272.00
360.79
0.08
0.00
15.57
12.05
113.52
Unsecured Loans
0.00
0.00
0.00
0.00
5.44
0.00
0.00
3.10
0.00
55.27
Long Term Provisions
6.78
6.28
4.06
5.09
7.38
11.08
8.82
1.18
0.99
0.00
Current Liabilities
911.65
623.69
541.19
395.58
461.32
233.25
118.21
333.33
322.88
82.36
Trade Payables
300.35
239.09
167.93
99.35
123.89
110.57
84.67
143.28
107.61
60.03
Other Current Liabilities
116.17
140.67
177.85
88.21
36.93
11.14
23.06
18.08
44.92
15.89
Short Term Borrowings
481.73
230.35
184.21
204.08
296.94
109.46
7.24
165.91
166.83
0.00
Short Term Provisions
13.41
13.57
11.20
3.95
3.56
2.07
3.25
6.05
3.52
6.44
Total Liabilities
2,250.28
2,022.16
1,691.68
1,332.13
1,646.85
1,066.18
977.41
1,829.67
1,097.36
829.72
Net Block
938.39
902.45
836.93
787.35
888.20
472.81
471.28
648.76
561.83
335.00
Gross Block
1,155.69
1,043.87
937.34
844.35
1,105.99
605.30
557.87
732.22
620.00
369.21
Accumulated Depreciation
190.39
141.42
100.41
57.00
217.79
132.49
86.59
83.46
58.17
34.22
Non Current Assets
1,115.29
1,078.90
1,026.97
962.76
1,010.54
525.47
614.58
896.44
708.60
428.96
Capital Work in Progress
30.63
69.49
89.45
36.77
50.48
6.98
5.52
5.83
2.44
1.62
Non Current Investment
79.86
41.15
47.51
66.04
11.63
15.12
113.78
198.47
117.91
92.34
Long Term Loans & Adv.
62.08
62.06
44.30
57.84
60.23
30.56
24.00
43.14
26.40
0.00
Other Non Current Assets
4.31
3.75
8.77
14.75
0.00
0.00
0.00
0.25
0.03
0.00
Current Assets
1,135.00
943.26
664.71
369.26
636.31
540.72
362.83
933.23
388.76
400.77
Current Investments
0.04
8.96
0.03
20.00
100.00
123.84
104.01
297.24
3.85
8.59
Inventories
246.85
224.24
175.73
110.06
111.47
104.46
58.88
158.52
121.30
101.23
Sundry Debtors
674.66
492.95
324.15
164.97
154.59
109.53
28.49
209.00
186.78
145.40
Cash & Bank
68.36
44.75
47.54
17.00
43.31
11.01
9.26
25.39
7.30
18.10
Other Current Assets
145.09
41.97
20.91
3.06
226.94
191.87
162.19
243.08
69.52
127.44
Short Term Loans & Adv.
84.63
130.39
96.34
54.16
217.67
184.38
158.86
236.36
69.15
126.74
Net Current Assets
223.34
319.57
123.52
-26.32
174.98
307.48
244.61
599.90
65.88
318.40
Total Assets
2,250.29
2,022.16
1,691.68
1,332.14
1,646.85
1,066.19
977.41
1,829.67
1,097.36
829.73

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-55.38
-93.79
-81.16
79.51
-248.53
-79.11
-63.62
-308.88
92.41
-74.67
PBT
5.74
-33.14
-64.55
-111.18
-108.78
-15.90
-71.73
-56.59
-36.67
-19.43
Adjustment
117.11
107.06
94.53
109.18
59.31
-58.11
18.06
5.03
42.39
-7.87
Changes in Working Capital
-171.90
-160.02
-123.54
84.72
-192.66
-3.15
-1.68
-300.85
80.32
-49.38
Cash after chg. in Working capital
-49.04
-86.09
-93.55
82.73
-242.13
-77.17
-55.34
-352.41
86.03
-76.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.34
-7.69
12.39
-3.22
-6.40
-1.94
-8.28
-2.45
-3.82
-4.42
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.47
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-44.04
-126.71
-147.39
51.96
-190.13
82.89
35.72
-500.52
-351.74
-90.28
Net Fixed Assets
-30.48
-52.16
-74.74
129.15
-52.60
-61.01
-293.79
-0.01
0.16
0.02
Net Investments
-26.73
-43.44
-47.67
140.44
-272.23
54.19
778.80
-539.00
-296.58
-175.13
Others
13.17
-31.11
-24.98
-217.63
134.70
89.71
-449.29
38.49
-55.32
84.83
Cash from Financing Activity
111.57
216.76
258.35
-144.29
462.67
-6.19
14.27
799.77
249.25
165.39
Net Cash Inflow / Outflow
12.14
-3.74
29.80
-12.82
24.01
-2.41
-13.64
-9.63
-10.08
0.44
Opening Cash & Equivalents
43.07
46.81
17.00
29.83
10.44
9.14
25.39
7.22
17.91
12.88
Closing Cash & Equivalent
55.83
43.07
46.81
17.00
37.30
10.44
9.14
25.28
7.22
17.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
5.08
5.10
5.16
3.20
4.64
5.04
5.18
9.12
8.79
8.75
ROA
1.04%
-0.49%
-2.89%
-5.87%
-7.00%
-1.50%
-5.45%
-4.47%
-4.09%
-3.37%
ROE
2.30%
-0.99%
-6.34%
-13.49%
-12.06%
-1.89%
-6.79%
-6.04%
-6.40%
-5.19%
ROCE
4.64%
2.77%
0.17%
-1.38%
-5.34%
-1.21%
-4.45%
-2.73%
-1.61%
-1.68%
Fixed Asset Turnover
3.53
3.03
2.38
1.75
1.53
1.41
1.43
1.29
1.11
1.19
Receivable days
54.91
49.62
42.19
34.25
36.72
30.63
46.96
82.75
110.80
99.17
Inventory Days
22.15
24.29
24.65
23.74
30.02
36.25
42.99
58.51
74.22
92.02
Payable days
26.33
25.02
22.72
24.23
32.04
40.91
43.48
53.37
55.26
52.09
Cash Conversion Cycle
50.73
48.90
44.12
33.76
34.71
25.96
46.47
87.89
129.76
139.11
Total Debt/Equity
0.84
0.64
0.56
1.02
0.88
0.14
0.01
0.13
0.26
0.33
Interest Cover
1.08
0.78
0.05
-0.25
-1.97
-1.98
-3.25
-1.58
-0.54
-0.81

News Update


  • Future Consumer’s JV launches dairy brand ‘Dreamery’
    27th Jun 2019, 11:24 AM

    Fonterra Future Dairy has launched ultra-high temperature toned milk, Dahi, chocolate and strawberry milkshakes under this brand

    Read More
  • Future Consumer’s JV expects revenue of Rs 6,000 crore over 4-5 years
    27th Jun 2019, 10:31 AM

    The JV is also expecting to become one of top four players over the four-five years

    Read More
  • Future Consumer turns black in Q4
    22nd May 2019, 16:42 PM

    Total consolidated income of the company rose 26.20% at Rs 1,044.56 crore for quarter ended March 31, 2019

    Read More
  • Future Consumer planning to raise Rs 280 crore via debentures to Verlinvest SA, IFC
    15th Apr 2019, 16:31 PM

    The objective of the proposed preferential allotment of CCDs is to utilise the amount for the purpose of repayment of high-cost debt

    Read More
  • Future Consumer’s munching brand introduces Potato Chips
    15th Apr 2019, 11:50 AM

    Tasty Treat potato chips and come in 4 different packs priced at Rs 5, Rs 10, Rs 20 and Rs 35

    Read More
  • Future Consumer plans to raise upto Rs 350 crore via equity linked instruments
    8th Apr 2019, 09:22 AM

    The primary purpose of the fund raising is to fund various expansion plans and business initiatives of the Company

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.