Nifty
Sensex
:
:
14506.25
49329.54
224.95 (1.58%)
765.27 (1.58%)

Milk Products

Rating :
38/99  (View)

BSE: 539351 | NSE: PRABHAT

76.20
4.10 (5.69%)
19-Jan-2021 | 1:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  72.40
  •  77.40
  •  72.20
  •  72.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  147421
  •  112.33
  •  87.90
  •  45.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 703.76
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -242.57
  • N/A
  • 1.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.10%
  • 10.09%
  • 8.87%
  • FII
  • DII
  • Others
  • 4.29%
  • 0.57%
  • 26.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.55
  • -14.51
  • -30.04

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
  • -
  • 21.67
  • 15.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.47
  • 1.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 19.24
  • 24.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
87.87
63.38
38.64%
82.61
73.40
12.55%
194.73
161.47
20.60%
201.58
13.65
1,376.78%
Expenses
85.45
65.87
29.73%
80.75
73.23
10.27%
337.55
162.92
107.19%
202.62
13.74
1,374.67%
EBITDA
2.42
-2.49
-
1.86
0.17
994.12%
-142.83
-1.45
-
-1.04
-0.09
-
EBIDTM
2.75%
-3.93%
2.25%
0.24%
-73.35%
-0.90%
-0.52%
-0.69%
Other Income
10.07
17.53
-42.56%
10.43
16.80
-37.92%
8.24
0.00
0.00
17.31
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.30
-100.00%
0.00
0.09
-100.00%
0.00
0.00
0.00
Depreciation
0.07
0.00
0.00
0.06
0.00
0.00
0.06
0.00
0.00
0.13
0.00
0.00
PBT
12.42
15.04
-17.42%
12.23
16.68
-26.68%
-134.65
-1.54
-
16.13
-0.09
-
Tax
3.10
5.40
-42.59%
3.06
5.10
-40.00%
5.98
-3.71
-
5.90
0.02
29,400.00%
PAT
9.32
9.64
-3.32%
9.17
11.58
-20.81%
-140.63
2.17
-
10.23
-0.11
-
PATM
10.60%
15.20%
11.10%
15.77%
-72.22%
1.35%
5.08%
-0.82%
EPS
0.95
0.99
-4.04%
0.94
1.19
-21.01%
-14.40
1.59
-
1.05
0.66
59.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
566.79
533.09
1,791.53
1,556.54
1,409.87
1,167.70
1,003.36
856.68
641.12
483.04
Net Sales Growth
81.72%
-70.24%
15.10%
10.40%
20.74%
16.38%
17.12%
33.62%
32.73%
 
Cost Of Goods Sold
579.57
553.66
225.75
25.57
1,135.92
928.35
776.19
672.56
503.65
381.92
Gross Profit
-12.78
-20.58
1,565.78
1,530.97
273.95
239.34
227.17
184.12
137.47
101.12
GP Margin
-2.26%
-3.86%
87.40%
98.36%
19.43%
20.50%
22.64%
21.49%
21.44%
20.93%
Total Expenditure
706.37
679.27
1,750.69
1,502.88
1,283.08
1,052.45
899.77
766.29
568.77
434.36
Power & Fuel Cost
-
0.21
0.00
0.00
26.77
26.13
24.85
0.00
0.00
0.00
% Of Sales
-
0.04%
0%
0%
1.90%
2.24%
2.48%
0%
0%
0%
Employee Cost
-
6.31
1.88
0.66
34.69
28.26
25.60
19.36
11.63
10.21
% Of Sales
-
1.18%
0.10%
0.04%
2.46%
2.42%
2.55%
2.26%
1.81%
2.11%
Manufacturing Exp.
-
101.17
1,514.35
1,476.24
46.40
43.32
50.22
0.00
0.00
0.00
% Of Sales
-
18.98%
84.53%
94.84%
3.29%
3.71%
5.01%
0%
0%
0%
General & Admin Exp.
-
4.27
8.69
0.40
13.64
11.45
10.35
74.36
53.50
42.22
% Of Sales
-
0.80%
0.49%
0.03%
0.97%
0.98%
1.03%
8.68%
8.34%
8.74%
Selling & Distn. Exp.
-
0.08
0.00
0.00
17.18
9.40
8.08
0.00
0.00
0.00
% Of Sales
-
0.02%
0%
0%
1.22%
0.81%
0.81%
0%
0%
0%
Miscellaneous Exp.
-
13.58
0.01
0.02
8.48
5.53
4.49
0.00
0.00
0.00
% Of Sales
-
2.55%
0.00%
0.00%
0.60%
0.47%
0.45%
0%
0%
0%
EBITDA
-139.59
-146.18
40.84
53.66
126.79
115.25
103.59
90.39
72.35
48.68
EBITDA Margin
-24.63%
-27.42%
2.28%
3.45%
8.99%
9.87%
10.32%
10.55%
11.28%
10.08%
Other Income
46.05
59.88
0.00
0.00
1.26
1.47
0.97
0.98
0.82
0.78
Interest
0.00
0.30
0.09
0.00
29.44
40.52
41.28
32.99
29.69
18.41
Depreciation
0.32
0.20
0.00
0.00
43.20
39.57
34.40
33.46
24.41
16.45
PBT
-93.87
-86.80
40.76
53.66
55.42
36.62
28.89
24.92
19.07
14.60
Tax
18.04
22.38
-8.10
6.39
27.39
13.47
2.90
4.69
5.28
5.08
Tax Rate
-19.22%
-25.78%
-19.87%
11.91%
36.85%
36.78%
10.04%
18.82%
27.69%
34.79%
PAT
-111.91
-109.18
48.85
47.28
46.94
23.15
25.99
20.23
13.79
9.52
PAT before Minority Interest
-111.91
-109.18
48.85
47.28
46.94
23.15
25.99
20.23
13.79
9.52
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-19.74%
-20.48%
2.73%
3.04%
3.33%
1.98%
2.59%
2.36%
2.15%
1.97%
PAT Growth
-580.71%
-323.50%
3.32%
0.72%
102.76%
-10.93%
28.47%
46.70%
44.85%
 
Unadjusted EPS
-11.45
-11.18
5.00
4.84
4.80
2.37
2.66
2.07
1.41
0.97

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
470.71
780.02
730.85
688.22
645.64
351.64
317.26
237.19
113.42
Share Capital
97.68
97.68
97.68
97.68
97.68
71.43
27.14
16.95
0.45
Total Reserves
373.03
682.34
633.18
590.54
547.96
280.21
290.12
220.25
112.97
Non-Current Liabilities
0.00
-6.24
46.91
55.90
45.60
234.77
152.87
156.79
181.83
Secured Loans
0.00
0.00
33.57
38.60
38.45
210.95
127.14
133.82
123.94
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
4.99
6.95
7.62
44.95
Long Term Provisions
0.00
0.00
0.95
1.43
1.43
1.07
0.67
0.46
0.21
Current Liabilities
2,294.15
675.42
265.36
404.49
187.12
277.12
235.81
181.05
183.99
Trade Payables
155.56
13.00
67.41
53.78
52.13
62.20
43.56
25.57
29.59
Other Current Liabilities
2,122.88
659.94
28.57
19.59
12.51
44.32
64.19
51.84
68.61
Short Term Borrowings
0.00
0.00
165.00
319.26
119.33
165.61
123.34
100.27
82.83
Short Term Provisions
15.71
2.48
4.38
11.87
3.15
4.99
4.72
3.36
2.97
Total Liabilities
2,764.86
1,449.20
1,043.12
1,148.61
878.36
863.53
705.94
575.03
479.24
Net Block
2.31
0.00
442.52
414.99
413.21
305.83
318.69
302.71
262.72
Gross Block
2.51
0.00
573.84
497.51
452.77
427.65
318.69
302.71
262.72
Accumulated Depreciation
0.20
0.00
131.32
82.51
39.56
121.83
0.00
0.00
0.00
Non Current Assets
2.31
3.05
497.37
477.96
470.12
533.47
470.69
443.78
362.25
Capital Work in Progress
0.00
0.00
11.30
26.54
24.47
159.07
92.25
38.88
41.16
Non Current Investment
0.00
0.00
0.00
0.00
0.06
0.07
0.07
0.02
0.01
Long Term Loans & Adv.
0.00
3.05
7.16
9.47
32.08
59.27
52.13
96.77
52.02
Other Non Current Assets
0.00
0.00
36.39
26.95
0.31
9.24
7.54
5.40
6.34
Current Assets
2,762.54
1,446.14
545.75
670.64
408.24
330.07
235.26
131.25
116.99
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.57
0.24
132.41
133.25
87.91
63.44
43.50
36.07
23.27
Sundry Debtors
145.88
0.50
222.09
271.11
226.33
208.40
154.48
79.28
46.04
Cash & Bank
946.81
8.01
128.53
165.58
11.97
21.54
4.39
6.15
2.89
Other Current Assets
1,668.28
1,420.52
20.33
1.09
82.02
36.69
32.89
9.75
44.80
Short Term Loans & Adv.
326.31
16.87
42.38
99.61
81.33
22.70
19.70
4.51
41.05
Net Current Assets
468.40
770.72
280.39
266.16
221.11
52.95
-0.55
-49.80
-67.00
Total Assets
2,764.85
1,449.19
1,043.12
1,148.60
878.36
863.54
705.95
575.03
479.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
967.10
-115.34
218.05
19.96
26.37
1.42
8.56
55.71
53.50
PBT
-86.80
40.76
53.66
74.33
36.62
26.95
24.92
19.07
14.60
Adjustment
0.20
77.94
82.14
72.72
79.69
74.97
66.06
53.71
37.91
Changes in Working Capital
1,076.08
-229.53
100.21
-119.15
-74.89
-94.00
-77.97
-13.75
10.19
Cash after chg. in Working capital
989.47
-110.84
236.01
27.90
41.43
7.92
13.01
59.04
62.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.38
-4.51
-17.96
-7.95
-15.06
-6.51
-4.44
-3.32
-9.21
Other Direct Exp. Paid
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
Cash From Investing Activity
-28.29
15.90
-89.16
-88.43
-26.51
-53.26
-61.10
-110.23
-117.12
Net Fixed Assets
-2.51
206.42
-40.41
-10.32
31.12
-49.80
-85.09
24.34
Net Investments
0.00
294.55
-153.16
-12.31
-161.49
0.00
17.43
-17.22
Others
-25.78
-485.07
104.41
-65.80
103.86
-3.46
6.56
-117.35
Cash from Financing Activity
0.00
277.08
-189.11
165.93
-8.41
69.14
50.27
57.39
64.84
Net Cash Inflow / Outflow
938.80
177.63
-60.21
97.46
-8.56
17.29
-2.26
2.88
1.22
Opening Cash & Equivalents
8.01
48.93
109.14
11.68
20.23
2.94
5.20
2.33
1.11
Closing Cash & Equivalent
946.81
226.56
48.93
109.14
11.68
20.23
2.94
5.20
2.33

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
48.19
79.86
74.82
70.46
66.10
47.40
65.14
49.61
252.55
ROA
-5.18%
3.92%
4.31%
4.63%
2.66%
3.31%
3.16%
2.62%
1.99%
ROE
-17.46%
6.47%
6.66%
7.04%
4.70%
8.23%
7.83%
8.20%
8.40%
ROCE
-13.83%
4.75%
5.41%
11.22%
9.93%
10.30%
10.34%
10.75%
8.28%
Fixed Asset Turnover
212.42
0.00
2.91
2.97
2.65
2.69
2.76
2.27
1.84
Receivable days
50.11
22.67
57.83
64.39
67.94
65.98
49.80
35.67
34.79
Inventory Days
0.62
13.51
31.15
28.63
23.65
19.45
16.95
16.89
17.58
Payable days
46.38
8.43
14.72
14.51
18.92
20.47
17.52
18.10
26.90
Cash Conversion Cycle
4.36
27.76
74.26
78.51
72.68
64.96
49.23
34.47
25.47
Total Debt/Equity
0.00
0.00
0.28
0.52
0.24
1.22
0.93
1.14
2.51
Interest Cover
-289.22
453.35
0.00
3.53
1.90
1.70
1.76
1.64
1.79

Annual Reports:


News Update


  • SEBI grants six-month extension to Prabhat Dairy to complete delisting process
    22nd Dec 2020, 12:29 PM

    The company received shareholders' nod for delisting the company on October 14, 2019

    Read More
  • Prabhat Dairy - Quarterly Results
    13th Nov 2020, 16:00 PM

    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.