MK Proteins Live BSE/NSE | MK Proteins Fundamenta data | MK Proteins Balance sheet | MK Proteins Quarterly Results | MK Proteins Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

33.32
18.34
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

63.78
N/A
1.76

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

EBITDA CAGR (%)

10 Years
5 Years
3 Years

PAT CAGR (%)

10 Years
5 Years
3 Years

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales - 194.12 156.74 171.64 164.53 144.75 123.23 121.73 85.40 Net Sales Growth - 23.85% -8.68% 4.32% 13.66% 17.46% 1.23% 42.54% Cost Of Goods Sold - 180.00 143.58 157.93 146.31 129.76 113.31 112.03 79.70 Gross Profit - 14.12 13.15 13.71 18.23 14.99 9.92 9.71 5.71 GP Margin - 7.27% 8.39% 7.99% 11.08% 10.36% 8.05% 7.98% 6.69% Total Expenditure - 189.30 151.72 166.12 159.59 140.48 119.06 118.93 83.77 Power & Fuel Cost - 6.07 4.62 3.67 3.20 3.69 3.22 3.62 2.27 % Of Sales - 3.13% 2.95% 2.14% 1.94% 2.55% 2.61% 2.97% 2.66% Employee Cost - 1.44 1.58 1.56 1.45 1.03 0.80 0.54 0.27 % Of Sales - 0.74% 1.01% 0.91% 0.88% 0.71% 0.65% 0.44% 0.32% Manufacturing Exp. - 0.93 1.05 1.99 2.89 2.02 0.68 1.49 0.70 % Of Sales - 0.48% 0.67% 1.16% 1.76% 1.40% 0.55% 1.22% 0.82% General & Admin Exp. - 0.38 0.42 0.39 4.78 3.04 0.45 0.62 0.27 % Of Sales - 0.20% 0.27% 0.23% 2.91% 2.10% 0.37% 0.51% 0.32% Selling & Distn. Exp. - 0.46 0.31 0.58 0.88 0.78 0.58 0.63 0.57 % Of Sales - 0.24% 0.20% 0.34% 0.53% 0.54% 0.47% 0.52% 0.67% Miscellaneous Exp. - 0.03 0.16 0.01 0.09 0.16 0.01 0.00 0.00 % Of Sales - 0.02% 0.10% 0.01% 0.05% 0.11% 0.01% 0% 0% EBITDA - 4.82 5.02 5.52 4.94 4.27 4.17 2.80 1.63 EBITDA Margin - 2.48% 3.20% 3.22% 3.00% 2.95% 3.38% 2.30% 1.91% Other Income - 0.31 0.07 0.10 0.06 0.00 0.00 0.02 0.00 Interest - 1.52 1.58 2.20 2.28 2.32 2.28 1.74 0.61 Depreciation - 1.17 1.22 1.22 1.21 0.90 0.67 0.36 0.23 PBT - 2.44 2.29 2.20 1.51 1.05 1.23 0.73 0.79 Tax - 0.63 0.64 0.78 0.53 0.33 0.39 0.23 0.25 Tax Rate - 25.82% 27.95% 35.45% 35.10% 31.43% 31.71% 31.51% 31.65% PAT - 1.82 1.64 1.43 0.99 0.72 0.84 0.49 0.53 PAT before Minority Interest - 1.82 1.64 1.43 0.99 0.72 0.84 0.49 0.53 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 0.94% 1.05% 0.83% 0.60% 0.50% 0.68% 0.40% 0.62% PAT Growth - 10.98% 14.69% 44.44% 37.50% -14.29% 71.43% -7.55% Unadjusted EPS - 4.33 3.90 3.40 2.36 1.71 2.00 1.17 1.26

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Net Sales

194.12

156.74

171.64

164.53

144.75

123.23

121.73

85.40

Net Sales Growth

23.85%

-8.68%

4.32%

13.66%

17.46%

1.23%

42.54%

Cost Of Goods Sold

180.00

143.58

157.93

146.31

129.76

113.31

112.03

79.70

Gross Profit

14.12

13.15

13.71

18.23

14.99

9.92

9.71

5.71

GP Margin

7.27%

8.39%

7.99%

11.08%

10.36%

8.05%

7.98%

6.69%

Total Expenditure

189.30

151.72

166.12

159.59

140.48

119.06

118.93

83.77

Power & Fuel Cost

6.07

4.62

3.67

3.20

3.69

3.22

3.62

2.27

% Of Sales

3.13%

2.95%

2.14%

1.94%

2.55%

2.61%

2.97%

2.66%

Employee Cost

1.44

1.58

1.56

1.45

1.03

0.80

0.54

0.27

% Of Sales

0.74%

1.01%

0.91%

0.88%

0.71%

0.65%

0.44%

0.32%

Manufacturing Exp.

0.93

1.05

1.99

2.89

2.02

0.68

1.49

0.70

% Of Sales

0.48%

0.67%

1.16%

1.76%

1.40%

0.55%

1.22%

0.82%

General & Admin Exp.

0.38

0.42

0.39

4.78

3.04

0.45

0.62

0.27

% Of Sales

0.20%

0.27%

0.23%

2.91%

2.10%

0.37%

0.51%

0.32%

Selling & Distn. Exp.

0.46

0.31

0.58

0.88

0.78

0.58

0.63

0.57

% Of Sales

0.24%

0.20%

0.34%

0.53%

0.54%

0.47%

0.52%

0.67%

Miscellaneous Exp.

0.03

0.16

0.01

0.09

0.16

0.01

0.00

% Of Sales

0.02%

0.10%

0.01%

0.05%

0.11%

0.01%

EBITDA

4.82

5.02

5.52

4.94

4.27

4.17

2.80

1.63

EBITDA Margin

2.48%

3.20%

3.22%

3.00%

2.95%

3.38%

2.30%

1.91%

Other Income

0.31

0.07

0.10

0.06

0.00

0.02

0.00

Interest

1.52

1.58

2.20

2.28

2.32

2.28

1.74

0.61

Depreciation

1.17

1.22

1.21

0.90

0.67

0.36

0.23

PBT

2.44

2.29

2.20

1.51

1.05

1.23

0.73

0.79

Tax

0.63

0.64

0.78

0.53

0.33

0.39

0.23

0.25

Tax Rate

25.82%

27.95%

35.45%

35.10%

31.43%

31.71%

31.51%

31.65%

PAT

1.82

1.64

1.43

0.99

0.72

0.84

0.49

0.53

PAT before Minority Interest

1.82

1.64

1.43

0.99

0.72

0.84

0.49

0.53

Minority Interest

0.00

PAT Margin

0.94%

1.05%

0.83%

0.60%

0.50%

0.68%

0.40%

0.62%

PAT Growth

10.98%

14.69%

44.44%

37.50%

-14.29%

71.43%

-7.55%

Unadjusted EPS

4.33

3.90

3.40

2.36

1.71

2.00

1.17

1.26

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 18.95 17.14 15.50 4.26 3.27 2.54 1.70 1.21 Share Capital 4.17 4.17 4.17 2.71 0.68 0.68 0.68 0.68 Total Reserves 14.78 12.97 11.33 1.55 2.59 1.86 1.03 0.53 Non-Current Liabilities 3.82 1.49 11.76 12.34 8.29 7.49 10.26 5.11 Secured Loans 0.01 0.17 0.54 1.04 0.99 0.21 0.31 0.40 Unsecured Loans 3.96 1.35 11.08 11.08 7.05 7.05 9.82 4.62 Long Term Provisions 0.04 0.04 0.03 0.02 0.02 0.01 0.00 0.00 Current Liabilities 33.59 28.56 28.84 29.97 27.52 25.03 20.08 14.95 Trade Payables 3.73 2.48 5.23 9.35 7.71 12.08 1.75 1.38 Other Current Liabilities 2.68 0.86 1.87 1.96 1.65 0.51 0.61 0.42 Short Term Borrowings 26.44 24.41 20.87 18.10 17.85 12.34 17.70 13.05 Short Term Provisions 0.75 0.82 0.87 0.56 0.31 0.09 0.03 0.10 Total Liabilities 56.36 47.19 56.10 46.57 39.08 35.06 32.04 21.27 Net Block 3.10 4.39 5.75 6.98 7.17 6.31 3.12 3.45 Gross Block 3.10 4.39 10.35 10.35 9.33 7.57 3.71 3.68 Accumulated Depreciation 0.00 0.00 4.60 3.37 2.16 1.26 0.59 0.23 Non Current Assets 3.52 4.81 6.23 7.40 7.41 6.46 6.62 4.07 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 3.35 0.28 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.42 0.42 0.48 0.42 0.25 0.15 0.15 0.34 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 52.84 42.38 49.86 38.93 31.66 28.60 25.42 17.20 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 38.99 29.35 30.02 33.32 20.14 21.79 18.91 8.72 Sundry Debtors 9.50 10.84 18.52 4.59 10.66 5.43 6.24 7.38 Cash & Bank 0.11 0.00 0.20 0.04 0.40 0.02 0.08 0.38 Other Current Assets 4.23 0.70 0.53 0.60 0.45 1.36 0.20 0.71 Short Term Loans & Adv. 2.93 1.48 0.58 0.39 0.34 1.31 0.16 0.65 Net Current Assets 19.24 13.82 21.02 8.96 4.14 3.57 5.34 2.24 Total Assets 56.36 47.19 56.10 46.57 39.08 35.06 32.04 21.27

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Shareholder's Funds

18.95

17.14

15.50

4.26

3.27

2.54

1.70

1.21

Share Capital

4.17

2.71

0.68

Total Reserves

14.78

12.97

11.33

1.55

2.59

1.86

1.03

0.53

Non-Current Liabilities

3.82

1.49

11.76

12.34

8.29

7.49

10.26

5.11

Secured Loans

0.01

0.17

0.54

1.04

0.99

0.21

0.31

0.40

Unsecured Loans

3.96

1.35

11.08

7.05

9.82

4.62

Long Term Provisions

0.04

0.03

0.02

0.01

0.00

Current Liabilities

33.59

28.56

28.84

29.97

27.52

25.03

20.08

14.95

Trade Payables

3.73

2.48

5.23

9.35

7.71

12.08

1.75

1.38

Other Current Liabilities

2.68

0.86

1.87

1.96

1.65

0.51

0.61

0.42

Short Term Borrowings

26.44

24.41

20.87

18.10

17.85

12.34

17.70

13.05

Short Term Provisions

0.75

0.82

0.87

0.56

0.31

0.09

0.03

0.10

Total Liabilities

56.36

47.19

56.10

46.57

39.08

35.06

32.04

21.27

Net Block

3.10

4.39

5.75

6.98

7.17

6.31

3.12

3.45

Gross Block

3.10

4.39

10.35

9.33

7.57

3.71

3.68

Accumulated Depreciation

0.00

4.60

3.37

2.16

1.26

0.59

0.23

Non Current Assets

3.52

4.81

6.23

7.40

7.41

6.46

6.62

4.07

Capital Work in Progress

0.00

3.35

0.28

Non Current Investment

0.00

Long Term Loans & Adv.

0.42

0.48

0.42

0.25

0.15

0.34

Other Non Current Assets

0.00

Current Assets

52.84

42.38

49.86

38.93

31.66

28.60

25.42

17.20

Current Investments

0.00

Inventories

38.99

29.35

30.02

33.32

20.14

21.79

18.91

8.72

Sundry Debtors

9.50

10.84

18.52

4.59

10.66

5.43

6.24

7.38

Cash & Bank

0.11

0.00

0.20

0.04

0.40

0.02

0.08

0.38

Other Current Assets

4.23

0.70

0.53

0.60

0.45

1.36

0.20

0.71

Short Term Loans & Adv.

2.93

1.48

0.58

0.39

0.34

1.31

0.16

0.65

Net Current Assets

19.24

13.82

21.02

8.96

4.14

3.57

5.34

2.24

Total Assets

56.36

47.19

56.10

46.57

39.08

35.06

32.04

21.27

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity -4.47 6.35 -12.02 -3.58 -4.23 10.88 -5.27 -13.89 PBT 2.44 2.29 2.20 1.51 1.05 1.23 0.73 0.79 Adjustment 2.61 2.70 3.36 3.42 3.15 2.90 2.07 0.83 Changes in Working Capital -7.25 4.02 -14.69 -5.93 -5.80 7.04 -7.87 -15.33 Cash after chg. in Working capital -2.20 9.01 -9.13 -1.00 -1.60 11.18 -5.07 -13.71 Interest Paid -1.49 -1.54 -2.14 -2.20 -2.24 0.00 0.00 0.00 Tax Paid -0.78 -1.12 -0.75 -0.38 -0.39 -0.29 -0.20 -0.18 Other Direct Exp. Paid 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 Cash From Investing Activity 0.18 0.27 -0.07 -1.36 -1.88 -0.49 -3.09 -3.96 Net Fixed Assets 1.29 5.96 0.00 -1.02 -1.76 -0.51 -3.10 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -1.11 -5.69 -0.07 -0.34 -0.12 0.02 0.01 Cash from Financing Activity 4.40 -6.82 12.26 4.58 6.49 -10.45 8.06 18.23 Net Cash Inflow / Outflow 0.11 -0.20 0.17 -0.36 0.38 -0.06 -0.30 0.38 Opening Cash & Equivalents 0.00 0.20 0.04 0.40 0.02 0.08 0.38 0.00 Closing Cash & Equivalent 0.11 0.00 0.20 0.04 0.40 0.02 0.08 0.38

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Cash From Operating Activity

-4.47

6.35

-12.02

-3.58

-4.23

10.88

-5.27

-13.89

PBT

2.44

2.29

2.20

1.51

1.05

1.23

0.73

0.79

Adjustment

2.61

2.70

3.36

3.42

3.15

2.90

2.07

0.83

Changes in Working Capital

-7.25

4.02

-14.69

-5.93

-5.80

7.04

-7.87

-15.33

Cash after chg. in Working capital

-2.20

9.01

-9.13

-1.00

-1.60

11.18

-5.07

-13.71

Interest Paid

-1.49

-1.54

-2.14

-2.20

-2.24

0.00

Tax Paid

-0.78

-1.12

-0.75

-0.38

-0.39

-0.29

-0.20

-0.18

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

0.18

0.27

-0.07

-1.36

-1.88

-0.49

-3.09

-3.96

Net Fixed Assets

1.29

5.96

0.00

-1.02

-1.76

-0.51

-3.10

Net Investments

0.00

Others

-1.11

-5.69

-0.07

-0.34

-0.12

0.02

0.01

Cash from Financing Activity

4.40

-6.82

12.26

4.58

6.49

-10.45

8.06

18.23

Net Cash Inflow / Outflow

0.11

-0.20

0.17

-0.36

0.38

-0.06

-0.30

0.38

Opening Cash & Equivalents

0.00

0.20

0.04

0.40

0.02

0.08

0.38

0.00

Closing Cash & Equivalent

0.11

0.00

0.20

0.04

0.40

0.02

0.08

0.38

Financial Ratios

Standalone

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 45.42 41.09 37.15 14.83 481.63 375.04 251.52 178.54 ROA 3.51% 3.18% 2.78% 2.30% 1.95% 2.49% 1.85% 2.50% ROE 10.07% 10.07% 14.62% 27.10% 24.90% 39.43% 33.94% 43.99% ROCE 8.54% 8.42% 10.57% 11.82% 13.06% 13.53% 10.06% 7.23% Fixed Asset Turnover 51.83 21.27 16.60 16.77 17.17 21.90 33.06 23.25 Receivable days 19.13 34.18 24.54 16.87 20.25 17.24 20.34 31.48 Inventory Days 64.25 69.12 67.28 59.12 52.77 60.14 41.27 37.19 Payable days 5.71 10.35 15.67 17.84 26.48 20.35 4.83 5.87 Cash Conversion Cycle 77.66 92.94 76.15 58.15 46.54 57.02 56.78 62.80 Total Debt/Equity 1.61 1.53 2.13 7.66 8.03 7.76 16.40 15.02 Interest Cover 2.61 2.45 2.00 1.66 1.45 1.54 1.42 2.28

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Book Value (Rs.)

45.42

41.09

37.15

14.83

481.63

375.04

251.52

178.54

ROA

3.51%

3.18%

2.78%

2.30%

1.95%

2.49%

1.85%

2.50%

ROE

10.07%

14.62%

27.10%

24.90%

39.43%

33.94%

43.99%

ROCE

8.54%

8.42%

10.57%

11.82%

13.06%

13.53%

10.06%

7.23%

Fixed Asset Turnover

51.83

21.27

16.60

16.77

17.17

21.90

33.06

23.25

Receivable days

19.13

34.18

24.54

16.87

20.25

17.24

20.34

31.48

Inventory Days

64.25

69.12

67.28

59.12

52.77

60.14

41.27

37.19

Payable days

5.71

10.35

15.67

17.84

26.48

20.35

4.83

5.87

Cash Conversion Cycle

77.66

92.94

76.15

58.15

46.54

57.02

56.78

62.80

Total Debt/Equity

1.61

1.53

2.13

7.66

8.03

7.76

16.40

15.02

Interest Cover

2.61

2.45

2.00

1.66

1.45

1.54

1.42

2.28

MK Proteins Ltd.

Solvent Extraction

BSE: Not Listed | NSE: MKPL

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

MK Proteins Ltd.

Solvent Extraction

BSE: Not Listed | NSE: MKPL

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update