Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:31 am
Author: Getaka|Social: XLinkedIn

Prataap Snacks Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹817.91Overvalued by 15.51%vs CMP ₹968.00

P/E (113.0) × ROE (3.1%) × BV (₹288.00) × DY (0.05%)

₹342.04Overvalued by 64.67%vs CMP ₹968.00
MoS: -183% (Negative)Confidence: 68/100 (Moderate)Models: All 9: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹698.7523%Over (-27.8%)
Graham NumberEarnings₹236.8916%Over (-75.5%)
Earnings PowerEarnings₹20.7911%Over (-97.9%)
DCFCash Flow₹57.3814%Over (-94.1%)
Net Asset ValueAssets₹283.087%Over (-70.8%)
EV/EBITDAEnterprise₹602.139%Over (-37.8%)
Earnings YieldEarnings₹86.607%Over (-91.1%)
ROCE CapitalReturns₹206.997%Over (-78.6%)
Revenue MultipleRevenue₹691.195%Over (-28.6%)
Consensus (9 models)₹342.04100%Overvalued
Key Drivers: P/E of 113 makes PE-ROE unreliable — asset/earnings models are better benchmarks. | ROE 3.1% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -14.6%

*Investments are subject to market risks

Investment Snapshot

55
Prataap Snacks Ltd scores 55/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health62/100 · Moderate
ROCE 1.2% WeakROE 3.1% WeakD/E 0.03 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money20/100 · Weak
FII holding down -1.82% (6mo) SellingDII holding down 1.30% MF sellingPromoter holding at 54.8% Stable
Earnings Quality50/100 · Moderate
OPM stable around 4% Steady
Quarterly Momentum90/100 · Strong
Revenue (4Q): +18% YoY GrowingProfit (4Q): +567% YoY StrongOPM: 5.0% (up 4.0% YoY) Margin expansion
Industry Rank25/100 · Weak
P/E 113.0 vs industry 112.3 In-lineROCE 1.2% vs industry 16.4% Below peersROE 3.1% vs industry 17.5% Below peers3Y sales CAGR: 6% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:31 am

Market Cap 2,315 Cr.
Current Price 968
Intrinsic Value₹342.04
High / Low 1,296/859
Stock P/E113
Book Value 288
Dividend Yield0.05 %
ROCE1.15 %
ROE3.14 %
Face Value 5.00
PEG Ratio-7.76

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

View Share Price Target for Prataap Snacks Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Prataap Snacks Ltd 2,315 Cr. 968 1,296/859113 2880.05 %1.15 %3.14 % 5.00
Parag Milk Foods Ltd 2,408 Cr. 193 377/15418.0 96.20.52 %14.1 %12.3 % 10.0
ADF Foods Ltd 1,969 Cr. 179 301/15323.1 48.20.67 %16.9 %14.0 % 2.00
Tasty Bite Eatables Ltd 1,719 Cr. 6,698 11,958/6,43048.0 1,2420.03 %10.7 %8.58 % 10.0
HMA Agro Industries Ltd 1,171 Cr. 23.4 38.2/20.06.89 17.31.28 %11.8 %11.5 % 1.00
Industry Average19,776.38 Cr581.69112.2889.800.31%16.37%17.51%5.63

All Competitor Stocks of Prataap Snacks Ltd

Quarterly Result

MetricMar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023
Sales 314196327339310280371385361383457426387
Expenses 300188303322296269346367357385435403368
Operating Profit 1482318141124185-2222319
OPM % 4%4%7%5%4%4%7%5%1%-1%5%5%5%
Other Income 2222318-1222321
Interest 2221122222221
Depreciation 15161313131313131414181515
Profit before tax -1-81152-217-8-9-16584
Tax % -2,075%-21%23%15%-210%-27%15%-15%-68%-28%18%38%-495%
Net Profit 20-6857-215-7-3-114522
EPS in Rs 8.43-2.543.601.943.04-0.686.26-3.09-1.26-4.861.812.249.21

Last Updated: February 28, 2025, 5:43 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 3:09 pm

MetricMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Sales 1733444465597578941,0171,1711,3941,1711,3971,653
Expenses 1543164255257008519301,0871,3001,1081,3381,590
Operating Profit 182820345743878394635863
OPM % 11%8%5%6%8%5%9%7%7%5%4%4%
Other Income 1111-5271199-08
Interest 145665317677
Depreciation 3712151825303862555462
Profit before tax 1518513281562563411-22
Tax % 17%17%-8%24%1%-38%28%20%-39%-28%-222%-1,245%
Net Profit 1315510272144454714320
EPS in Rs 409.74482.79174.68316.50875.0010.8018.8419.0320.016.041.248.66
Dividend Payout % 0%0%0%0%0%0%5%5%5%8%40%12%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)15.38%-66.67%100.00%170.00%-22.22%109.52%2.27%4.44%-70.21%-78.57%566.67%
Change in YoY Net Profit Growth (%)0.00%-82.05%166.67%70.00%-192.22%131.75%-107.25%2.17%-74.66%-8.36%645.24%

Prataap Snacks Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:17%
5 Years:10%
3 Years:6%
TTM:18%
Compounded Profit Growth
10 Years:3%
5 Years:-14%
3 Years:-24%
TTM:8%
Stock Price CAGR
10 Years:%
5 Years:10%
3 Years:8%
1 Year:25%
Return on Equity
10 Years:6%
5 Years:5%
3 Years:3%
Last Year:3%

Last Updated: September 5, 2025, 12:35 pm

Balance Sheet

Last Updated: November 14, 2024, 7:50 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Equity Capital 0.310.310.310.310.312121212121212
Reserves 101146176188216236508550596611613665
Borrowings 1435246568071873578060
Other Liabilities 213352657098136246239205203176
Total Liabilities 123222280299341416663826921886907912
Fixed Assets 63125143158168205268526588558550581
CWIP 33152430522720211415
Investments 000000000000
Other Assets 5694122117143159392293313307343316
Total Assets 123222280299341416663826921886907912

Reserves and Borrowings Chart

Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity + 61113334331841175774680
Cash from Investing Activity + -50-92-38-29-47-59-193-43-49-77-36-25
Cash from Financing Activity + 586929-95331638-28-15-2-52
Net Cash Flow 14-114-52553-24-2-1573
Free Cash Flow -44-56-37-8-3-2734-28174515-2
CFO/OP 49%53%80%100%89%84%112%32%86%128%87%137%

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow17.00-15.00-32.00-12.001.00-37.0080.0065.0021.006.00-22.003.00

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 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days 114109967109843
Inventory Days 796458524846485349575141
Days Payable 473342433842533832383232
Cash Conversion Cycle 44352618191022525272413
Working Capital Days 3125191616-731618231012
ROCE %15%5%9%16%6%15%10%7%3%3%1%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 71.18%69.96%69.75%64.30%64.27%64.21%59.53%59.53%54.92%54.92%54.86%54.81%
FIIs 3.52%3.37%2.92%5.40%5.35%5.41%6.31%7.37%6.84%6.79%5.62%5.02%
DIIs 11.23%11.00%11.25%11.11%10.63%10.69%8.96%4.14%8.51%7.61%7.21%7.21%
Public 14.06%15.68%16.07%19.18%19.76%19.70%25.21%28.97%29.73%30.67%32.31%32.96%
No. of Shareholders 13,03313,59113,19815,09616,73917,58121,03121,29019,90619,50216,01514,387

Shareholding Pattern Chart

No. of Shareholders

Prataap Snacks Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Kotak Small Cap Fund - Regular Plan 882,979 0.64 86.27882,9792025-04-22 17:25:220%
Bandhan Focused Equity Fund 411,107 2.89 40.17411,1072025-04-22 17:25:220%
SBI Contra Fund 290,000 0.15 28.33290,0002025-04-22 15:56:540%
Bajaj Finserv Flexi Cap Fund 180,414 0.95 17.63180,4142025-04-22 17:25:220%
Kotak Debt Hybrid Fund - Regular Plan 121,541 0.56 12.13121,5412025-04-22 15:56:540%
Aditya Birla Sun Life Manufacturing Equity Fund 45,764 0.6 4.4745,7642025-04-22 15:56:540%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue 5.005.005.005.005.00
Basic EPS (Rs.) 8.511.246.0420.0119.03
Diluted EPS (Rs.) 8.511.246.0420.0119.03
Cash EPS (Rs.) 35.1524.1729.3046.3335.08
Book Value[Excl.RevalReserv]/Share (Rs.) 275.53266.17265.69259.24239.35
Book Value[Incl.RevalReserv]/Share (Rs.) 275.53266.17265.69259.24239.35
Revenue From Operations / Share (Rs.) 704.78595.50499.33594.29499.13
PBDIT / Share (Rs.) 29.9330.7230.6643.8740.15
PBIT / Share (Rs.) 3.447.797.3917.5424.10
PBT / Share (Rs.) 0.64-1.024.7214.3623.73
Net Profit / Share (Rs.) 8.661.246.0420.0119.03
NP After MI And SOA / Share (Rs.) 8.661.246.0420.0119.03
PBDIT Margin (%) 4.245.156.147.388.04
PBIT Margin (%) 0.481.301.482.954.82
PBT Margin (%) 0.09-0.170.942.414.75
Net Profit Margin (%) 1.220.201.203.363.81
NP After MI And SOA Margin (%) 1.220.201.203.363.81
Return on Networth / Equity (%) 3.140.462.277.717.95
Return on Capital Employeed (%) 1.072.552.315.138.06
Return On Assets (%) 2.220.321.595.095.40
Total Debt / Equity (X) 0.000.040.010.000.03
Asset Turnover Ratio (%) 1.821.391.151.461.50
Current Ratio (X) 1.521.361.772.032.07
Quick Ratio (X) 0.680.600.800.921.12
Inventory Turnover Ratio (X) 8.516.795.586.877.45
Dividend Payout Ratio (NP) (%) 5.7740.3116.564.995.25
Dividend Payout Ratio (CP) (%) 1.422.063.412.152.85
Earning Retention Ratio (%) 94.2359.6983.4495.0194.75
Cash Earning Retention Ratio (%) 98.5897.9496.5997.8597.15
Interest Coverage Ratio (X) 10.7210.7211.4713.78109.77
Interest Coverage Ratio (Post Tax) (X) 4.103.513.267.2953.05
Enterprise Value (Cr.) 1698.801617.821336.851109.642116.64
EV / Net Operating Revenue (X) 1.031.161.140.791.81
EV / EBITDA (X) 24.2022.4618.5910.7922.48
MarketCap / Net Operating Revenue (X) 1.041.161.160.831.86
Retention Ratios (%) 94.2259.6883.4395.0094.74
Price / BV (X) 2.672.592.181.913.88
Price / Net Operating Revenue (X) 1.041.161.160.831.86
EarningsYield 0.010.000.010.040.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Prataap Snacks Ltd. is a Public Limited Listed company incorporated on 23/03/2009 and has its registered office in the State of Madhya Pradesh, India. Company's Corporate Identification Number(CIN) is L15311MP2009PLC021746 and registration number is 021746. Currently Company is involved in the business activities of Manufacture of other food products. Company's Total Operating Revenue is Rs. 1707.70 Cr. and Equity Capital is Rs. 11.94 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Food Processing - Bakery/Dairy/Fruits/OthersKhasra No. 378/2, Nemawar Road, Indore District Madhya Pradesh 452020Contact not found
Management
NamePosition Held
Mr. Arvind MehtaChairman & Executive Director
Mr. Amit KumatManaging Director & CEO
Mr. Apoorva KumatExecutive Director - Operations
Mr. Chetan Kumar MathurIndependent Director
Mrs. Venu VashistaIndependent Director
Mr. V T BharadwajIndependent Director

FAQ

What is the intrinsic value of Prataap Snacks Ltd and is it undervalued?

As of 13 April 2026, Prataap Snacks Ltd's intrinsic value is ₹342.04, which is 64.67% lower than the current market price of ₹968.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (3.14 %), book value (₹288), dividend yield (0.05 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Prataap Snacks Ltd?

Prataap Snacks Ltd is trading at ₹968.00 as of 13 April 2026, with a FY2026-2027 high of ₹1,296 and low of ₹859. The stock is currently near its 52-week low. Market cap stands at ₹2,315 Cr..

How does Prataap Snacks Ltd's P/E ratio compare to its industry?

Prataap Snacks Ltd has a P/E ratio of 113, which is above the industry average of 112.28. The premium over industry average may reflect growth expectations or speculative interest.

Is Prataap Snacks Ltd financially healthy?

Key indicators for Prataap Snacks Ltd: ROCE of 1.15 % is on the lower side compared to the industry average of 16.37%; ROE of 3.14 % is below ideal levels (industry average: 17.51%). Dividend yield is 0.05 %.

Is Prataap Snacks Ltd profitable and how is the profit trend?

Prataap Snacks Ltd reported a net profit of ₹20 Cr in Mar 2023 on revenue of ₹1,653 Cr. Compared to ₹47 Cr in Mar 2020, the net profit shows a declining trend.

Does Prataap Snacks Ltd pay dividends?

Prataap Snacks Ltd has a dividend yield of 0.05 % at the current price of ₹968.00. The company pays dividends, though the yield is modest.

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 Prataap Snacks 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
Explore Industry-wise Stock Analysis Reports