Nifty
Sensex
:
:
10853.55
36665.61
35.95 (0.33%)
184.52 (0.51%)

Consumer Food

Rating :
47/99  (View)

BSE: 532783 | NSE: DAAWAT

26.60
-0.50 (-1.85%)
18-Sep-2019 | 1:39PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  27.10
  •  27.50
  •  26.10
  •  27.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  288025
  •  76.61
  •  49.90
  •  17.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 869.98
  • 6.58
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,522.71
  • 0.55%
  • 0.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.17%
  • 2.50%
  • 23.96%
  • FII
  • DII
  • Others
  • 0.41%
  • 8.31%
  • 8.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.96
  • 7.31
  • 6.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.68
  • 8.54
  • 2.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.78
  • 11.79
  • 2.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.02
  • 9.16
  • 13.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.09
  • 1.44
  • 1.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.97
  • 7.18
  • 7.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
980.27
840.00
16.70%
1,008.73
1,070.64
-5.78%
1,113.93
921.00
20.95%
927.78
852.70
8.80%
Expenses
859.63
746.75
15.12%
919.91
977.07
-5.85%
1,004.47
834.90
20.31%
832.14
753.14
10.49%
EBITDA
120.64
93.25
29.37%
88.82
93.57
-5.08%
109.46
86.10
27.13%
95.63
99.56
-3.95%
EBIDTM
12.31%
11.10%
8.80%
8.74%
9.83%
9.35%
10.31%
11.68%
Other Income
5.05
13.20
-61.74%
8.84
7.29
21.26%
2.87
17.50
-83.60%
4.38
1.58
177.22%
Interest
37.30
31.53
18.30%
43.87
40.22
9.08%
29.95
33.41
-10.36%
28.43
34.76
-18.21%
Depreciation
19.71
16.24
21.37%
21.38
14.34
49.09%
16.56
11.50
44.00%
14.84
9.10
63.08%
PBT
68.69
58.67
17.08%
32.41
46.30
-30.00%
65.82
58.69
12.15%
56.74
57.28
-0.94%
Tax
22.83
18.45
23.74%
11.19
11.40
-1.84%
27.36
19.80
38.18%
19.16
19.34
-0.93%
PAT
45.86
40.22
14.02%
21.21
34.91
-39.24%
38.47
38.89
-1.08%
37.57
37.94
-0.98%
PATM
4.68%
4.79%
2.10%
3.26%
3.45%
4.22%
4.05%
4.45%
EPS
1.34
1.16
15.52%
0.62
1.00
-38.00%
1.09
1.13
-3.54%
1.09
1.27
-14.17%

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
4,030.71
3,890.43
3,613.70
3,244.78
2,973.42
2,734.58
2,474.11
2,207.68
1,421.76
1,260.42
1,052.88
Net Sales Growth
9.40%
7.66%
11.37%
9.13%
8.73%
10.53%
12.07%
55.28%
12.80%
19.71%
 
Cost Of Goods Sold
3,036.61
2,795.97
2,517.02
2,286.80
2,031.64
1,998.39
1,779.74
1,628.43
990.34
901.72
741.12
Gross Profit
994.10
1,094.47
1,096.68
957.98
941.78
736.19
694.36
579.24
431.42
358.69
311.76
GP Margin
24.66%
28.13%
30.35%
29.52%
31.67%
26.92%
28.07%
26.24%
30.34%
28.46%
29.61%
Total Expenditure
3,616.15
3,493.19
3,235.65
2,886.56
2,616.81
2,470.84
2,210.85
1,991.56
1,258.06
1,147.05
960.35
Power & Fuel Cost
-
36.23
31.81
30.32
33.22
28.58
23.69
2.59
16.28
13.63
10.64
% Of Sales
-
0.93%
0.88%
0.93%
1.12%
1.05%
0.96%
0.12%
1.15%
1.08%
1.01%
Employee Cost
-
151.89
135.03
116.89
86.37
69.73
58.97
44.83
40.21
32.95
24.83
% Of Sales
-
3.90%
3.74%
3.60%
2.90%
2.55%
2.38%
2.03%
2.83%
2.61%
2.36%
Manufacturing Exp.
-
202.64
208.94
169.66
115.93
95.18
93.18
102.78
58.46
60.50
37.48
% Of Sales
-
5.21%
5.78%
5.23%
3.90%
3.48%
3.77%
4.66%
4.11%
4.80%
3.56%
General & Admin Exp.
-
123.31
105.80
87.68
83.02
57.49
60.19
133.49
29.31
46.10
32.11
% Of Sales
-
3.17%
2.93%
2.70%
2.79%
2.10%
2.43%
6.05%
2.06%
3.66%
3.05%
Selling & Distn. Exp.
-
171.41
223.88
190.92
255.13
176.47
152.76
57.73
79.71
84.72
104.63
% Of Sales
-
4.41%
6.20%
5.88%
8.58%
6.45%
6.17%
2.61%
5.61%
6.72%
9.94%
Miscellaneous Exp.
-
11.74
13.19
4.29
11.50
45.01
42.31
21.70
43.75
7.43
104.63
% Of Sales
-
0.30%
0.36%
0.13%
0.39%
1.65%
1.71%
0.98%
3.08%
0.59%
0.90%
EBITDA
414.55
397.24
378.05
358.22
356.61
263.74
263.26
216.12
163.70
113.37
92.53
EBITDA Margin
10.28%
10.21%
10.46%
11.04%
11.99%
9.64%
10.64%
9.79%
11.51%
8.99%
8.79%
Other Income
21.14
24.10
36.20
48.12
6.26
45.20
18.62
22.63
13.74
5.19
33.79
Interest
139.55
138.68
146.58
156.77
147.80
151.15
113.42
117.13
107.48
58.74
58.70
Depreciation
72.49
69.02
50.12
55.10
51.52
46.57
37.40
38.84
33.96
25.96
23.74
PBT
223.66
213.64
217.56
194.47
163.55
111.22
131.06
82.78
36.01
33.87
43.88
Tax
80.54
76.16
71.38
64.88
47.07
34.80
46.26
22.70
2.00
8.67
10.73
Tax Rate
36.01%
35.65%
32.81%
33.36%
39.37%
31.29%
35.30%
27.42%
-20000.00%
25.60%
24.45%
PAT
143.11
126.55
136.42
117.52
72.65
72.49
78.32
56.05
-1.22
22.76
26.83
PAT before Minority Interest
132.05
137.48
146.18
129.59
72.48
76.42
84.80
60.07
-2.02
25.20
33.15
Minority Interest
-11.06
-10.93
-9.76
-12.07
0.17
-3.93
-6.48
-4.02
0.80
-2.44
-6.32
PAT Margin
3.55%
3.25%
3.78%
3.62%
2.44%
2.65%
3.17%
2.54%
-0.09%
1.81%
2.55%
PAT Growth
-5.82%
-7.24%
16.08%
61.76%
0.22%
-7.44%
39.73%
4694.26%
-105.36%
-15.17%
 
Unadjusted EPS
4.14
3.96
4.80
4.40
27.04
27.46
29.82
21.45
0.00
9.65
11.28

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
1,329.12
1,179.45
664.90
536.77
462.72
390.93
310.77
254.77
254.06
241.02
Share Capital
31.98
31.98
26.66
26.66
26.45
26.31
26.17
26.12
26.12
26.12
Total Reserves
1,297.14
1,145.63
636.41
508.27
434.44
363.08
283.46
227.95
227.94
214.91
Non-Current Liabilities
253.27
196.72
59.00
31.75
89.08
130.05
119.20
131.84
110.10
827.20
Secured Loans
229.45
192.85
64.37
37.57
88.85
127.44
116.00
125.03
101.75
724.51
Unsecured Loans
20.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
99.96
Long Term Provisions
8.05
6.14
2.97
1.36
1.34
1.25
1.82
2.37
0.97
0.00
Current Liabilities
1,876.87
1,818.21
1,952.82
1,854.25
1,857.86
1,641.20
1,518.73
1,191.93
1,139.20
93.03
Trade Payables
283.83
341.71
217.86
149.44
99.96
148.33
153.78
72.43
84.23
42.74
Other Current Liabilities
150.52
105.44
154.52
130.97
174.75
125.42
92.30
82.45
75.13
13.99
Short Term Borrowings
1,420.64
1,323.34
1,511.79
1,520.27
1,549.84
1,321.43
1,251.10
1,030.50
970.42
0.00
Short Term Provisions
21.88
47.72
68.65
53.57
33.31
46.02
21.54
6.55
9.42
36.30
Total Liabilities
3,564.68
3,249.79
2,723.78
2,457.05
2,444.11
2,192.70
1,972.75
1,598.35
1,523.95
1,179.40
Net Block
601.21
563.28
370.21
361.22
370.39
349.69
338.60
330.50
269.82
225.35
Gross Block
1,076.81
970.19
735.90
675.75
638.28
569.23
523.75
478.97
385.01
316.62
Accumulated Depreciation
475.60
406.91
365.69
314.53
267.89
219.54
185.16
148.47
112.99
91.28
Non Current Assets
875.48
796.87
595.70
560.07
423.38
397.87
382.91
364.42
343.68
255.96
Capital Work in Progress
42.18
27.54
39.50
24.43
14.65
18.56
11.69
5.33
53.21
27.54
Non Current Investment
36.06
17.27
17.59
6.42
6.94
5.12
4.99
4.81
3.29
3.07
Long Term Loans & Adv.
54.78
52.30
32.91
167.63
28.70
21.12
23.83
19.93
16.09
0.00
Other Non Current Assets
141.25
136.48
135.48
0.38
2.71
3.37
3.80
3.86
1.27
0.00
Current Assets
2,689.20
2,452.92
2,128.08
1,896.99
2,020.74
1,794.83
1,589.83
1,233.93
1,180.26
920.88
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,891.24
1,728.71
1,446.97
1,299.58
1,362.22
1,349.35
1,059.88
829.56
819.30
682.02
Sundry Debtors
534.87
467.99
462.84
375.73
317.92
326.13
372.18
267.37
280.83
165.47
Cash & Bank
37.67
29.06
41.51
32.32
21.20
35.07
37.73
54.24
26.69
15.64
Other Current Assets
225.41
35.58
31.59
0.43
319.40
84.28
120.04
82.76
53.44
57.75
Short Term Loans & Adv.
168.39
191.59
145.17
188.92
318.84
82.87
119.63
82.29
52.54
56.37
Net Current Assets
812.33
634.71
175.26
42.74
162.87
153.63
71.10
42.00
41.06
827.86
Total Assets
3,564.68
3,249.79
2,723.78
2,457.06
2,444.12
2,192.70
1,972.74
1,598.35
1,523.94
1,179.39

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
102.55
45.09
226.72
297.15
6.69
103.63
-34.75
81.40
-110.47
-16.78
PBT
213.63
215.80
194.16
163.49
111.30
131.02
82.06
0.17
34.40
41.70
Adjustment
208.62
189.45
193.88
236.38
192.34
164.83
155.60
145.05
85.39
87.06
Changes in Working Capital
-216.01
-256.70
-110.65
-68.89
-247.41
-169.49
-257.24
-55.44
-217.51
-130.20
Cash after chg. in Working capital
206.23
148.55
277.39
330.98
56.23
126.36
-19.59
89.77
-97.72
-1.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-103.69
-103.46
-50.67
-33.83
-49.54
-22.73
-15.16
-8.37
-12.75
-15.35
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
-135.56
-232.39
-82.03
-53.62
-55.65
-53.04
-43.76
-31.82
-101.08
-62.33
Net Fixed Assets
-44.77
-37.27
-11.52
-5.39
-38.90
-21.90
-20.41
-23.03
-73.68
-38.93
Net Investments
-40.57
-22.74
-2.51
-0.04
-2.04
-2.18
-1.09
-7.31
-9.77
4.83
Others
-50.22
-172.38
-68.00
-48.19
-14.71
-28.96
-22.26
-1.48
-17.63
-28.23
Cash from Financing Activity
43.89
174.92
-137.23
-235.34
32.13
-44.67
63.93
-37.05
223.43
80.91
Net Cash Inflow / Outflow
10.88
-12.38
7.46
8.19
-16.84
5.93
-14.58
12.54
11.88
1.80
Opening Cash & Equivalents
19.47
32.72
26.12
17.93
34.51
27.35
40.47
26.42
14.54
6.48
Closing Cash & Equivalent
29.20
19.47
32.72
26.12
17.93
34.51
27.36
40.47
26.42
8.11

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.)
41.56
36.82
24.87
20.06
17.42
14.80
11.83
9.73
9.73
9.13
ROA
4.03%
4.89%
5.00%
2.96%
3.30%
4.07%
3.36%
-0.13%
1.86%
2.95%
ROE
10.97%
15.88%
21.63%
14.56%
17.97%
24.26%
21.31%
-0.79%
10.23%
16.08%
ROCE
12.26%
14.56%
15.93%
12.47%
12.96%
13.52%
12.50%
7.55%
7.61%
10.44%
Fixed Asset Turnover
3.80
4.24
4.60
4.53
4.53
4.53
4.40
3.29
3.59
3.55
Receivable days
47.04
47.01
47.16
42.57
42.98
51.51
52.87
70.37
64.62
53.20
Inventory Days
169.81
160.38
154.48
163.37
180.96
177.71
156.19
211.65
217.38
228.80
Payable days
32.26
30.35
21.33
17.26
18.26
23.89
20.09
20.66
18.68
21.80
Cash Conversion Cycle
184.60
177.04
180.31
188.69
205.69
205.33
188.98
261.36
263.32
260.20
Total Debt/Equity
1.27
1.31
2.43
2.99
3.67
3.86
4.56
4.80
4.39
3.46
Interest Cover
2.54
2.48
2.24
1.81
1.74
2.16
1.71
1.00
1.58
1.75

News Update


  • LT Foods gets nod to consolidate its international business
    20th Aug 2019, 09:52 AM

    The Board of Directors of the company at its meeting held on August 19, 2019 has approved the same

    Read More
  • LT Foods - Quarterly Results
    9th Aug 2019, 19:09 PM

    Read More
  • LT Foods aims to reduce total debt to around Rs 1,500 crore by end of FY2020
    9th Jul 2019, 10:39 AM

    The company also continues to focus on stated goal of being a preferred brand for their consumers and enhancing long-term value for all its stakeholders

    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.