Nifty
Sensex
:
:
12080.85
41170.12
-45.05 (-0.37%)
-152.88 (-0.37%)

Consumer Food

Rating :
55/99  (View)

BSE: 532783 | NSE: DAAWAT

27.30
-0.50 (-1.80%)
20-Feb-2020 | 3:45PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  27.65
  •  27.85
  •  27.15
  •  27.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  529531
  •  144.56
  •  41.60
  •  17.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 873.18
  • 5.81
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,525.91
  • 0.55%
  • 0.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.17%
  • 3.33%
  • 26.10%
  • FII
  • DII
  • Others
  • 1.55%
  • 5.20%
  • 7.65%

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
  • 6.12
  • 9.16
  • 12.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 1.43
  • 1.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.78
  • 7.15
  • 7.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
996.24
1,113.93
-10.57%
971.66
927.78
4.73%
980.27
840.00
16.70%
1,008.73
1,070.64
-5.78%
Expenses
880.45
1,004.47
-12.35%
868.83
832.14
4.41%
859.63
746.75
15.12%
919.91
977.07
-5.85%
EBITDA
115.79
109.46
5.78%
102.82
95.63
7.52%
120.64
93.25
29.37%
88.82
93.57
-5.08%
EBIDTM
11.62%
9.83%
10.58%
10.31%
12.31%
11.10%
8.80%
8.74%
Other Income
1.36
2.87
-52.61%
12.70
4.38
189.95%
5.05
13.20
-61.74%
8.84
7.29
21.26%
Interest
28.12
29.95
-6.11%
31.21
28.43
9.78%
37.30
31.53
18.30%
43.87
40.22
9.08%
Depreciation
21.54
16.56
30.07%
20.79
14.84
40.09%
19.71
16.24
21.37%
21.38
14.34
49.09%
PBT
67.49
65.82
2.54%
59.60
56.74
5.04%
68.69
58.67
17.08%
32.41
46.30
-30.00%
Tax
18.87
27.36
-31.03%
11.79
19.16
-38.47%
22.83
18.45
23.74%
11.19
11.40
-1.84%
PAT
48.62
38.47
26.38%
47.80
37.57
27.23%
45.86
40.22
14.02%
21.21
34.91
-39.24%
PATM
4.88%
3.45%
4.92%
4.05%
4.68%
4.79%
2.10%
3.26%
EPS
1.42
1.09
30.28%
1.33
1.09
22.02%
1.34
1.16
15.52%
0.62
1.00
-38.00%

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
3,956.90
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
0.12%
7.66%
11.37%
9.13%
8.73%
10.53%
12.07%
55.28%
12.80%
19.71%
 
Cost Of Goods Sold
2,940.55
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
1,016.35
1,094.47
1,096.68
957.98
941.78
736.19
694.36
579.24
431.42
358.69
311.76
GP Margin
25.69%
28.13%
30.35%
29.52%
31.67%
26.92%
28.07%
26.24%
30.34%
28.46%
29.61%
Total Expenditure
3,528.82
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
205.72
169.66
115.93
95.18
93.18
102.78
58.46
60.50
37.48
% Of Sales
-
5.21%
5.69%
5.23%
3.90%
3.48%
3.77%
4.66%
4.11%
4.80%
3.56%
General & Admin Exp.
-
123.31
105.85
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
227.04
190.92
255.13
176.47
152.76
57.73
79.71
84.72
104.63
% Of Sales
-
4.41%
6.28%
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
428.07
397.24
378.05
358.22
356.61
263.74
263.26
216.12
163.70
113.37
92.53
EBITDA Margin
10.82%
10.21%
10.46%
11.04%
11.99%
9.64%
10.64%
9.79%
11.51%
8.99%
8.79%
Other Income
27.95
24.10
36.20
48.12
6.26
45.20
18.62
22.63
13.74
5.19
33.79
Interest
140.50
138.68
146.58
156.77
147.80
151.15
113.42
117.13
107.48
58.74
58.70
Depreciation
83.42
69.02
50.12
55.10
51.52
46.57
37.40
38.84
33.96
25.96
23.74
PBT
228.19
213.64
217.56
194.47
163.55
111.22
131.06
82.78
36.01
33.87
43.88
Tax
64.68
76.16
71.38
64.88
47.07
34.80
46.26
22.70
2.00
8.67
10.73
Tax Rate
28.34%
35.65%
32.81%
33.36%
39.37%
31.29%
35.30%
27.42%
-20000.00%
25.60%
24.45%
PAT
163.49
126.55
136.42
117.52
72.65
72.49
78.32
56.05
-1.22
22.76
26.83
PAT before Minority Interest
150.92
137.48
146.18
129.59
72.48
76.42
84.80
60.07
-2.02
25.20
33.15
Minority Interest
-12.57
-10.93
-9.76
-12.07
0.17
-3.93
-6.48
-4.02
0.80
-2.44
-6.32
PAT Margin
4.13%
3.25%
3.78%
3.62%
2.44%
2.65%
3.17%
2.54%
-0.09%
1.81%
2.55%
PAT Growth
8.15%
-7.24%
16.08%
61.76%
0.22%
-7.44%
39.73%
4694.26%
-105.36%
-15.17%
 
Unadjusted EPS
4.71
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
35.69
31.59
0.43
319.40
84.28
120.04
82.76
53.44
57.75
Short Term Loans & Adv.
168.39
191.47
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
60.20
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
203.35
193.88
236.38
192.34
164.83
155.60
145.05
85.39
87.06
Changes in Working Capital
-216.01
-255.49
-110.65
-68.89
-247.41
-169.49
-257.24
-55.44
-217.51
-130.20
Cash after chg. in Working capital
206.23
163.66
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
159.81
-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’ JV launches ‘Kari Kari’ rice snack
    8th Jan 2020, 14:25 PM

    Priced at Rs 50 for 60 grams and Rs 99 for 135 grams pack

    Read More
  • LT Foods’ JV inaugurates manufacturing facility in Sonipat
    27th Dec 2019, 14:53 PM

    The JV company will manufacture ‘Kari Kari’ from locally sourced ingredients & raw materials and will now be expanding its distribution pan India

    Read More
  • LT Foods incorporates WOS company in Europe
    3rd Dec 2019, 15:02 PM

    The company has incorporated a WOS company with a name of LT Foods Holding B.V.

    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.