Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 07 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 540692 | NSE: APEX

Fundamental Analysis of Apex Frozen Foods Ltd

Share Price and Basic Stock Data

Last Updated: September 7, 2024, 12:10 am

Market Cap 817 Cr.
Current Price 261
High / Low324/171
Stock P/E55.4
Book Value 159
Dividend Yield0.96 %
ROCE5.00 %
ROE2.96 %
Face Value 10.0
PEG Ratio-2.81

Data Source: screener.in

Stock P/E, Current Price, and Intrinsic Value Over Time

Competitors of Apex Frozen Foods Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
BKV Industries Ltd 20.9 Cr. 13.516.8/8.55139 2.890.00 %4.34 %4.11 % 1.00
Industry Average0 Cr13.50139.002.890.00%4.34%4.11%1.00

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales222.82263.58217.51209.25305.82292.80230.52211.86253.84240.52148.10161.64185.99
Expenses213.76232.91200.21190.88290.29280.68212.09204.21240.94221.96139.65160.29175.30
Operating Profit9.0630.6717.3018.3715.5312.1218.437.6512.9018.568.451.3510.69
OPM %4.07%11.64%7.95%8.78%5.08%4.14%7.99%3.61%5.08%7.72%5.71%0.84%5.75%
Other Income4.698.782.800.4319.2216.280.15-4.620.180.990.521.490.39
Interest4.465.103.933.894.834.783.042.062.812.921.932.412.28
Depreciation4.594.674.704.565.135.235.183.885.175.283.450.923.75
Profit before tax4.7029.6811.4710.3524.7918.3910.36-2.915.1011.353.59-0.495.05
Tax %30.00%25.77%26.33%29.47%25.17%26.10%25.10%38.14%28.43%26.52%17.27%-26.53%24.55%
Net Profit3.2922.038.457.3118.5513.597.75-4.023.658.342.97-0.363.80
EPS in Rs1.057.052.702.345.944.352.48-1.291.172.670.95-0.121.22

Last Updated: August 29, 2024, 11:14 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 29, 2024, 11:14 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales2555145996046999998758278189261,070804736
Expenses233482566563654889785740728840987763697
Operating Profit223333404411090879186834139
OPM %9%6%5%7%6%11%10%11%11%9%8%5%5%
Other Income00551120211986233
Interest6810101197111617151010
Depreciation35056911152219191513
Profit before tax142028303711394816156512020
Tax %34%34%34%35%33%30%35%25%27%27%29%25%
Net Profit9131819257961614441361515
EPS in Rs6.286.717.658.0310.4725.3119.4619.4014.1713.1411.484.674.72
Dividend Payout %0%0%0%0%10%8%10%0%14%19%22%43%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)44.44%38.46%5.56%31.58%216.00%-22.78%0.00%-27.87%-6.82%-12.20%-58.33%
Change in YoY Net Profit Growth (%)0.00%-5.98%-32.91%26.02%184.42%-238.78%22.78%-27.87%21.05%-5.38%-46.14%

Growth

Compounded Sales Growth
10 Years:5%
5 Years:-2%
3 Years:-1%
TTM:-26%
Compounded Profit Growth
10 Years:1%
5 Years:-25%
3 Years:-31%
TTM:-30%
Stock Price CAGR
10 Years:%
5 Years:4%
3 Years:-1%
1 Year:21%
Return on Equity
10 Years:13%
5 Years:9%
3 Years:6%
Last Year:3%

Last Updated: August 13, 2024, 12:56 am

Balance Sheet

Last Updated: August 29, 2024, 11:14 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital152024242431313131313131
Reserves918325185271324365409437459466
Borrowings637990791108510816316816791107
Other Liabilities72419245743476849423329
Total Liabilities94141165179277431510627657678614633
Fixed Assets2640525583111115280250236242254
CWIP000812111631522184
Investments000000000000
Other Assets68101113116193299279344391420354376
Total Assets94141165179277431510627657678614633

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity -119123714334958133612111
Cash from Investing Activity -9-17-12-16-29-58-114-44-14-10-22-8
Cash from Financing Activity 198-0-2117857-144-27-99-2
Net Cash Flow-1000360-5813-211

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-41.00-46.00-57.00-39.00-66.0025.00-18.00-76.00-77.00-81.00-8.00-66.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days522431254325393567523849
Inventory Days4447394844536711710612089126
Days Payable111591321142029201287
Cash Conversion Cycle85566060666486123154160118168
Working Capital Days80525552696687113145145104151
ROCE %28%29%27%26%40%24%18%13%12%11%5%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters72.62%72.62%72.62%72.62%72.62%72.62%72.62%72.62%72.62%72.62%72.62%72.62%
FIIs0.11%0.10%0.06%0.07%0.06%0.02%0.10%0.02%0.02%0.03%0.00%1.27%
DIIs7.53%6.73%6.89%7.28%7.28%6.30%5.90%4.51%0.08%0.00%0.05%0.22%
Public19.74%20.55%20.43%20.03%20.04%21.05%21.37%22.85%27.27%27.35%27.32%25.86%
No. of Shareholders40,73740,73839,36238,18736,55137,63337,89938,28840,28538,94742,15539,856

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Small Cap Fund501,9910.0310.74501,9912024-09-040%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)4.6711.4813.1514.1719.41
Diluted EPS (Rs.)4.6711.4813.1514.1719.41
Cash EPS (Rs.)9.4117.7019.0721.1924.07
Book Value[Excl.RevalReserv]/Share (Rs.)159.06156.79152.14140.74126.68
Book Value[Incl.RevalReserv]/Share (Rs.)159.06156.79152.14140.74126.68
Dividend / Share (Rs.)2.002.502.502.002.00
Revenue From Operations / Share (Rs.)257.31342.50292.54261.91264.67
PBDIT / Share (Rs.)14.2227.1329.4731.5133.92
PBIT / Share (Rs.)9.4820.9123.5524.4829.25
PBT / Share (Rs.)6.2616.2017.9919.3925.84
Net Profit / Share (Rs.)4.6711.4813.1514.1719.41
PBDIT Margin (%)5.527.9110.0712.0212.81
PBIT Margin (%)3.686.108.049.3411.05
PBT Margin (%)2.434.736.147.409.76
Net Profit Margin (%)1.813.354.495.417.33
Return on Networth / Equity (%)2.937.328.6410.0615.31
Return on Capital Employeed (%)5.7713.0614.5816.3521.75
Return On Assets (%)2.305.846.046.749.67
Long Term Debt / Equity (X)0.010.010.060.060.06
Total Debt / Equity (X)0.210.180.340.370.36
Asset Turnover Ratio (%)1.291.661.371.281.46
Current Ratio (X)3.012.992.392.041.62
Quick Ratio (X)1.401.411.231.190.73
Inventory Turnover Ratio (X)3.103.763.613.074.49
Dividend Payout Ratio (NP) (%)0.0021.7715.210.0024.84
Dividend Payout Ratio (CP) (%)0.0014.1210.480.0020.02
Earning Retention Ratio (%)0.0078.2384.790.0075.16
Cash Earning Retention Ratio (%)0.0085.8889.520.0079.98
Interest Coverage Ratio (X)4.425.765.306.199.96
Interest Coverage Ratio (Post Tax) (X)2.453.443.363.786.70
Enterprise Value (Cr.)712.65683.471027.13804.31663.09
EV / Net Operating Revenue (X)0.880.631.120.980.80
EV / EBITDA (X)16.048.0611.158.176.26
MarketCap / Net Operating Revenue (X)0.760.560.950.790.63
Retention Ratios (%)0.0078.2284.780.0075.15
Price / BV (X)1.241.231.831.471.33
Price / Net Operating Revenue (X)0.760.560.950.790.63
EarningsYield0.020.050.040.060.11

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹263.24

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 0.86% compared to the current price ₹261.00

Intrinsic Value: 211.28

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

Overvalued: 19.05% compared to the current price ₹261.00

Last 5 Year EPS CAGR: -19.74%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 19.42%, which is a positive sign.
  2. The company has higher reserves (243.83 cr) compared to borrowings (109.17 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (665.92 cr) and profit (48.08 cr) over the years.
  1. The stock has a high average Working Capital Days of 93.25, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 100.00, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Apex Frozen Foods Ltd:
    1. Net Profit Margin: 1.81%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 5.77% (Industry Average ROCE: 4.34%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 2.93% (Industry Average ROE: 4.11%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 2.45
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 1.4
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 55.4 (Industry average Stock P/E: 139)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.21
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Apex Frozen Foods Ltd. is a Public Limited Listed company incorporated on 30/03/2012 and has its registered office in the State of Andhra Pradesh, India. Company’s Corporate Identification Number(CIN) is L15490AP2012PLC080067 and registration number is 080067. Currently Company is involved in the business activities of Processing and preserving of fish, crustaceans and molluscs and products thereof. Company’s Total Operating Revenue is Rs. 914.20 Cr. and Equity Capital is Rs. 31.25 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Marine FoodsNo.3-160, Panasapadu, East Godavari Andhra Pradesh 533005cs@apexfrozenfoods.com
http://www.apexfrozenfoods.in
Management
NamePosition Held
Mr. K Satyanarayana MurthyChairman & Managing Director
Mr. K Subrahmanya ChowdaryManaging Director
Mrs. K Neelima DeviWhole Time Director
Mrs. Deepthi TalluriIndependent Director
Mr. B Raghavulu NaiduIndependent Director
Mr. Govindareddy KrishnamoorthyIndependent Director

FAQ

What is the latest fair value of Apex Frozen Foods Ltd?

The latest fair value of Apex Frozen Foods Ltd is ₹263.24.

What is the Market Cap of Apex Frozen Foods Ltd?

The Market Cap of Apex Frozen Foods Ltd is 817 Cr..

What is the current Stock Price of Apex Frozen Foods Ltd as on 07 September 2024?

The current stock price of Apex Frozen Foods Ltd as on 07 September 2024 is 261.

What is the High / Low of Apex Frozen Foods Ltd stocks in FY 2024?

In FY 2024, the High / Low of Apex Frozen Foods Ltd stocks is 324/171.

What is the Stock P/E of Apex Frozen Foods Ltd?

The Stock P/E of Apex Frozen Foods Ltd is 55.4.

What is the Book Value of Apex Frozen Foods Ltd?

The Book Value of Apex Frozen Foods Ltd is 159.

What is the Dividend Yield of Apex Frozen Foods Ltd?

The Dividend Yield of Apex Frozen Foods Ltd is 0.96 %.

What is the ROCE of Apex Frozen Foods Ltd?

The ROCE of Apex Frozen Foods Ltd is 5.00 %.

What is the ROE of Apex Frozen Foods Ltd?

The ROE of Apex Frozen Foods Ltd is 2.96 %.

What is the Face Value of Apex Frozen Foods Ltd?

The Face Value of Apex Frozen Foods Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Apex Frozen Foods Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE