Prataap Snacks Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 8, 2025, 11:06 am

Market Cap	2,608 Cr.
Current Price	1,092
High / Low	1,198/747
Stock P/E	128
Book Value	288
Dividend Yield	0.18 %
ROCE	1.15 %
ROE	3.14 %
Face Value	5.00
PEG Ratio	-8.79

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Prataap Snacks Ltd

Competitors of Prataap Snacks Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Mishtann Foods Ltd	603 Cr.	5.60	21.8/4.75	1.75	7.38	0.02 %	88.7 %	98.7 %	1.00
Mrs Bectors Food Specialities Ltd	8,536 Cr.	1,382	2,200/964	59.9	182	0.24 %	25.4 %	23.2 %	10.0
Nakoda Group of Industries Ltd	50.9 Cr.	36.5	54.4/33.3		11.8	0.00 %	1.80 %	12.1 %	10.0
ICL Organic Dairy Products Ltd	23.8 Cr.	39.7	/	1,192	20.1	0.00 %	0.25 %	0.17 %	10.0
Himalaya Food International Ltd	69.6 Cr.	12.0	28.4/11.6	14.3	24.4	0.00 %	3.63 %	3.61 %	10.0
Industry Average	18,532.43 Cr	750.62		163.19	119.30	0.24%	20.85%	21.11%	6.56

All Competitor Stocks of Prataap Snacks Ltd

Quarterly Result

Metric	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023
Sales	314	196	327	339	310	280	371	385	361	383	457	426	387
Expenses	300	188	303	322	296	269	346	367	357	385	435	403	368
Operating Profit	14	8	23	18	14	11	24	18	5	-2	22	23	19
OPM %	4%	4%	7%	5%	4%	4%	7%	5%	1%	-1%	5%	5%	5%
Other Income	2	2	2	2	3	1	8	-12	2	2	3	2	1
Interest	2	2	2	1	1	2	2	2	2	2	2	2	1
Depreciation	15	16	13	13	13	13	13	13	14	14	18	15	15
Profit before tax	-1	-8	11	5	2	-2	17	-8	-9	-16	5	8	4
Tax %	-2,075%	-21%	23%	15%	-210%	-27%	15%	-15%	-68%	-28%	18%	38%	-495%
Net Profit	20	-6	8	5	7	-2	15	-7	-3	-11	4	5	22
EPS in Rs	8.43	-2.54	3.60	1.94	3.04	-0.68	6.26	-3.09	-1.26	-4.86	1.81	2.24	9.21

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

Below is a detailed analysis of the quarterly data for Prataap Snacks Ltd based on the most recent figures (Mar 2023) and their trends compared to the previous period:

For Sales, as of Mar 2023, the value is ₹387.00 Cr.. The value appears to be declining and may need further review. It has decreased from 426.00 Cr. (Dec 2022) to ₹387.00 Cr., marking a decrease of 39.00 Cr..
For Expenses, as of Mar 2023, the value is ₹368.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 403.00 Cr. (Dec 2022) to ₹368.00 Cr., marking a decrease of 35.00 Cr..
For Operating Profit, as of Mar 2023, the value is ₹19.00 Cr.. The value appears to be declining and may need further review. It has decreased from 23.00 Cr. (Dec 2022) to ₹19.00 Cr., marking a decrease of 4.00 Cr..
For OPM %, as of Mar 2023, the value is 5.00%. The value remains steady. There is no change compared to the previous period (Dec 2022) which recorded 5.00%.
For Other Income, as of Mar 2023, the value is ₹1.00 Cr.. The value appears to be declining and may need further review. It has decreased from 2.00 Cr. (Dec 2022) to ₹1.00 Cr., marking a decrease of 1.00 Cr..
For Interest, as of Mar 2023, the value is ₹1.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 2.00 Cr. (Dec 2022) to ₹1.00 Cr., marking a decrease of 1.00 Cr..
For Depreciation, as of Mar 2023, the value is ₹15.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2022) which recorded 15.00 Cr..
For Profit before tax, as of Mar 2023, the value is ₹4.00 Cr.. The value appears to be declining and may need further review. It has decreased from 8.00 Cr. (Dec 2022) to ₹4.00 Cr., marking a decrease of 4.00 Cr..
For Tax %, as of Mar 2023, the value is -495.00%. The value appears to be improving (decreasing) as expected. It has decreased from 38.00% (Dec 2022) to -495.00%, marking a decrease of 533.00%.
For Net Profit, as of Mar 2023, the value is ₹22.00 Cr.. The value appears strong and on an upward trend. It has increased from 5.00 Cr. (Dec 2022) to ₹22.00 Cr., marking an increase of ₹17.00 Cr..
For EPS in Rs, as of Mar 2023, the value is 9.21. The value appears strong and on an upward trend. It has increased from ₹2.24 (Dec 2022) to 9.21, marking an increase of ₹6.97.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

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

Metric	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Sales	173	344	446	559	757	894	1,017	1,171	1,394	1,171	1,397	1,653
Expenses	154	316	425	525	700	851	930	1,087	1,300	1,108	1,338	1,590
Operating Profit	18	28	20	34	57	43	87	83	94	63	58	63
OPM %	11%	8%	5%	6%	8%	5%	9%	7%	7%	5%	4%	4%
Other Income	1	1	1	1	-5	2	7	11	9	9	-0	8
Interest	1	4	5	6	6	5	3	1	7	6	7	7
Depreciation	3	7	12	15	18	25	30	38	62	55	54	62
Profit before tax	15	18	5	13	28	15	62	56	34	11	-2	2
Tax %	17%	17%	-8%	24%	1%	-38%	28%	20%	-39%	-28%	-222%	-1,245%
Net Profit	13	15	5	10	27	21	44	45	47	14	3	20
EPS in Rs	409.74	482.79	174.68	316.50	875.00	10.80	18.84	19.03	20.01	6.04	1.24	8.66
Dividend Payout %	0%	0%	0%	0%	0%	0%	5%	5%	5%	8%	40%	12%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2012-2013	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023
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:	12%
3 Years:	15%
1 Year:	11%

Return on Equity
10 Years:	6%
5 Years:	5%
3 Years:	3%
Last Year:	3%

Last Updated: Unknown

Balance Sheet

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

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Equity Capital	0.31	0.31	0.31	0.31	0.31	2	12	12	12	12	12	12
Reserves	101	146	176	188	216	236	508	550	596	611	613	665
Borrowings	1	43	52	46	56	80	7	18	73	57	80	60
Other Liabilities	21	33	52	65	70	98	136	246	239	205	203	176
Total Liabilities	123	222	280	299	341	416	663	826	921	886	907	912
Fixed Assets	63	125	143	158	168	205	268	526	588	558	550	581
CWIP	3	3	15	24	30	52	2	7	20	21	14	15
Investments	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	56	94	122	117	143	159	392	293	313	307	343	316
Total Assets	123	222	280	299	341	416	663	826	921	886	907	912

Below is a detailed analysis of the balance sheet data for Prataap Snacks Ltd based on the most recent figures (Mar 2023) and their trends compared to the previous period:

For Equity Capital, as of Mar 2023, the value is ₹12.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2022) which recorded ₹12.00 Cr..
For Reserves, as of Mar 2023, the value is ₹665.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹613.00 Cr. (Mar 2022) to ₹665.00 Cr., marking an increase of 52.00 Cr..
For Borrowings, as of Mar 2023, the value is ₹60.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from ₹80.00 Cr. (Mar 2022) to ₹60.00 Cr., marking a decrease of 20.00 Cr..
For Other Liabilities, as of Mar 2023, the value is ₹176.00 Cr.. The value appears to be improving (decreasing). It has decreased from ₹203.00 Cr. (Mar 2022) to ₹176.00 Cr., marking a decrease of 27.00 Cr..
For Total Liabilities, as of Mar 2023, the value is ₹912.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹907.00 Cr. (Mar 2022) to ₹912.00 Cr., marking an increase of 5.00 Cr..
For Fixed Assets, as of Mar 2023, the value is ₹581.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹550.00 Cr. (Mar 2022) to ₹581.00 Cr., marking an increase of 31.00 Cr..
For CWIP, as of Mar 2023, the value is ₹15.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹14.00 Cr. (Mar 2022) to ₹15.00 Cr., marking an increase of 1.00 Cr..
For Investments, as of Mar 2023, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2022) which recorded ₹0.00 Cr..
For Other Assets, as of Mar 2023, the value is ₹316.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹343.00 Cr. (Mar 2022) to ₹316.00 Cr., marking a decrease of 27.00 Cr..
For Total Assets, as of Mar 2023, the value is ₹912.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹907.00 Cr. (Mar 2022) to ₹912.00 Cr., marking an increase of 5.00 Cr..

Notably, the Reserves (₹665.00 Cr.) exceed the Borrowings (60.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Cash from Operating Activity +	6	11	13	33	43	31	84	11	75	77	46	80
Cash from Investing Activity +	-50	-92	-38	-29	-47	-59	-193	-43	-49	-77	-36	-25
Cash from Financing Activity +	58	69	29	-9	5	33	163	8	-28	-15	-2	-52
Net Cash Flow	14	-11	4	-5	2	5	53	-24	-2	-15	7	3

Free Cash Flow

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Free Cash Flow	17.00	-15.00	-32.00	-12.00	1.00	-37.00	80.00	65.00	21.00	6.00	-22.00	3.00

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

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	11	4	10	9	9	6	7	10	9	8	4	3
Inventory Days	79	64	58	52	48	46	48	53	49	57	51	41
Days Payable	47	33	42	43	38	42	53	38	32	38	32	32
Cash Conversion Cycle	44	35	26	18	19	10	2	25	25	27	24	13
Working Capital Days	31	25	19	16	16	4	6	22	22	30	21	17
ROCE %		15%	5%	9%	16%	6%	15%	10%	7%	3%	3%	1%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	71.49%	71.49%	71.17%	71.18%	71.18%	71.18%	69.96%	69.75%	64.30%	64.27%	64.21%	59.53%
FIIs	5.10%	4.86%	4.63%	3.54%	3.48%	3.52%	3.37%	2.92%	5.40%	5.35%	5.41%	6.31%
DIIs	14.85%	13.63%	13.27%	11.23%	11.20%	11.23%	11.00%	11.25%	11.11%	10.63%	10.69%	8.96%
Public	8.56%	10.02%	10.93%	14.06%	14.13%	14.06%	15.68%	16.07%	19.18%	19.76%	19.70%	25.21%
No. of Shareholders	14,738	14,015	13,991	13,718	13,109	13,033	13,591	13,198	15,096	16,739	17,581	21,031

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Kotak Small Cap Fund - Regular Plan	882,979	0.64	86.27	290,000	2025-03-10	204.48%
Bandhan Focused Equity Fund	411,107	2.89	40.17	290,000	2025-03-10	41.76%
SBI Contra Fund	290,000	0.15	28.33	290,000	2025-03-10	0%
Bajaj Finserv Flexi Cap Fund	180,414	0.95	17.63	290,000	2025-03-10	-37.79%
Kotak Debt Hybrid Fund - Regular Plan	121,541	0.56	12.13	290,000	2025-03-10	-58.09%
Aditya Birla Sun Life Manufacturing Equity Fund	45,764	0.6	4.47	290,000	2025-03-10	-84.22%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19
FaceValue	5.00	5.00	5.00	5.00	5.00
Basic EPS (Rs.)	8.51	1.24	6.04	20.01	19.03
Diluted EPS (Rs.)	8.51	1.24	6.04	20.01	19.03
Cash EPS (Rs.)	35.15	24.17	29.30	46.33	35.08
Book Value[Excl.RevalReserv]/Share (Rs.)	275.53	266.17	265.69	259.24	239.35
Book Value[Incl.RevalReserv]/Share (Rs.)	275.53	266.17	265.69	259.24	239.35
Revenue From Operations / Share (Rs.)	704.78	595.50	499.33	594.29	499.13
PBDIT / Share (Rs.)	29.93	30.72	30.66	43.87	40.15
PBIT / Share (Rs.)	3.44	7.79	7.39	17.54	24.10
PBT / Share (Rs.)	0.64	-1.02	4.72	14.36	23.73
Net Profit / Share (Rs.)	8.66	1.24	6.04	20.01	19.03
NP After MI And SOA / Share (Rs.)	8.66	1.24	6.04	20.01	19.03
PBDIT Margin (%)	4.24	5.15	6.14	7.38	8.04
PBIT Margin (%)	0.48	1.30	1.48	2.95	4.82
PBT Margin (%)	0.09	-0.17	0.94	2.41	4.75
Net Profit Margin (%)	1.22	0.20	1.20	3.36	3.81
NP After MI And SOA Margin (%)	1.22	0.20	1.20	3.36	3.81
Return on Networth / Equity (%)	3.14	0.46	2.27	7.71	7.95
Return on Capital Employeed (%)	1.07	2.55	2.31	5.13	8.06
Return On Assets (%)	2.22	0.32	1.59	5.09	5.40
Total Debt / Equity (X)	0.00	0.04	0.01	0.00	0.03
Asset Turnover Ratio (%)	1.82	1.39	1.15	1.46	1.50
Current Ratio (X)	1.52	1.36	1.77	2.03	2.07
Quick Ratio (X)	0.68	0.60	0.80	0.92	1.12
Inventory Turnover Ratio (X)	8.51	6.79	5.58	6.87	7.45
Dividend Payout Ratio (NP) (%)	5.77	40.31	16.56	4.99	5.25
Dividend Payout Ratio (CP) (%)	1.42	2.06	3.41	2.15	2.85
Earning Retention Ratio (%)	94.23	59.69	83.44	95.01	94.75
Cash Earning Retention Ratio (%)	98.58	97.94	96.59	97.85	97.15
Interest Coverage Ratio (X)	10.72	10.72	11.47	13.78	109.77
Interest Coverage Ratio (Post Tax) (X)	4.10	3.51	3.26	7.29	53.05
Enterprise Value (Cr.)	1698.80	1617.82	1336.85	1109.64	2116.64
EV / Net Operating Revenue (X)	1.03	1.16	1.14	0.79	1.81
EV / EBITDA (X)	24.20	22.46	18.59	10.79	22.48
MarketCap / Net Operating Revenue (X)	1.04	1.16	1.16	0.83	1.86
Retention Ratios (%)	94.22	59.68	83.43	95.00	94.74
Price / BV (X)	2.67	2.59	2.18	1.91	3.88
Price / Net Operating Revenue (X)	1.04	1.16	1.16	0.83	1.86
EarningsYield	0.01	0.00	0.01	0.04	0.02

After reviewing the key financial ratios for Prataap Snacks Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 23, the value is 5.00. This value is within the healthy range. There is no change compared to the previous period (Mar 22) which recorded 5.00.
For Basic EPS (Rs.), as of Mar 23, the value is 8.51. This value is within the healthy range. It has increased from 1.24 (Mar 22) to 8.51, marking an increase of 7.27.
For Diluted EPS (Rs.), as of Mar 23, the value is 8.51. This value is within the healthy range. It has increased from 1.24 (Mar 22) to 8.51, marking an increase of 7.27.
For Cash EPS (Rs.), as of Mar 23, the value is 35.15. This value is within the healthy range. It has increased from 24.17 (Mar 22) to 35.15, marking an increase of 10.98.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 23, the value is 275.53. It has increased from 266.17 (Mar 22) to 275.53, marking an increase of 9.36.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 23, the value is 275.53. It has increased from 266.17 (Mar 22) to 275.53, marking an increase of 9.36.
For Revenue From Operations / Share (Rs.), as of Mar 23, the value is 704.78. It has increased from 595.50 (Mar 22) to 704.78, marking an increase of 109.28.
For PBDIT / Share (Rs.), as of Mar 23, the value is 29.93. This value is within the healthy range. It has decreased from 30.72 (Mar 22) to 29.93, marking a decrease of 0.79.
For PBIT / Share (Rs.), as of Mar 23, the value is 3.44. This value is within the healthy range. It has decreased from 7.79 (Mar 22) to 3.44, marking a decrease of 4.35.
For PBT / Share (Rs.), as of Mar 23, the value is 0.64. This value is within the healthy range. It has increased from -1.02 (Mar 22) to 0.64, marking an increase of 1.66.
For Net Profit / Share (Rs.), as of Mar 23, the value is 8.66. This value is within the healthy range. It has increased from 1.24 (Mar 22) to 8.66, marking an increase of 7.42.
For NP After MI And SOA / Share (Rs.), as of Mar 23, the value is 8.66. This value is within the healthy range. It has increased from 1.24 (Mar 22) to 8.66, marking an increase of 7.42.
For PBDIT Margin (%), as of Mar 23, the value is 4.24. This value is below the healthy minimum of 10. It has decreased from 5.15 (Mar 22) to 4.24, marking a decrease of 0.91.
For PBIT Margin (%), as of Mar 23, the value is 0.48. This value is below the healthy minimum of 10. It has decreased from 1.30 (Mar 22) to 0.48, marking a decrease of 0.82.
For PBT Margin (%), as of Mar 23, the value is 0.09. This value is below the healthy minimum of 10. It has increased from -0.17 (Mar 22) to 0.09, marking an increase of 0.26.
For Net Profit Margin (%), as of Mar 23, the value is 1.22. This value is below the healthy minimum of 5. It has increased from 0.20 (Mar 22) to 1.22, marking an increase of 1.02.
For NP After MI And SOA Margin (%), as of Mar 23, the value is 1.22. This value is below the healthy minimum of 8. It has increased from 0.20 (Mar 22) to 1.22, marking an increase of 1.02.
For Return on Networth / Equity (%), as of Mar 23, the value is 3.14. This value is below the healthy minimum of 15. It has increased from 0.46 (Mar 22) to 3.14, marking an increase of 2.68.
For Return on Capital Employeed (%), as of Mar 23, the value is 1.07. This value is below the healthy minimum of 10. It has decreased from 2.55 (Mar 22) to 1.07, marking a decrease of 1.48.
For Return On Assets (%), as of Mar 23, the value is 2.22. This value is below the healthy minimum of 5. It has increased from 0.32 (Mar 22) to 2.22, marking an increase of 1.90.
For Total Debt / Equity (X), as of Mar 23, the value is 0.00. This value is within the healthy range. It has decreased from 0.04 (Mar 22) to 0.00, marking a decrease of 0.04.
For Asset Turnover Ratio (%), as of Mar 23, the value is 1.82. It has increased from 1.39 (Mar 22) to 1.82, marking an increase of 0.43.
For Current Ratio (X), as of Mar 23, the value is 1.52. This value is within the healthy range. It has increased from 1.36 (Mar 22) to 1.52, marking an increase of 0.16.
For Quick Ratio (X), as of Mar 23, the value is 0.68. This value is below the healthy minimum of 1. It has increased from 0.60 (Mar 22) to 0.68, marking an increase of 0.08.
For Inventory Turnover Ratio (X), as of Mar 23, the value is 8.51. This value exceeds the healthy maximum of 8. It has increased from 6.79 (Mar 22) to 8.51, marking an increase of 1.72.
For Dividend Payout Ratio (NP) (%), as of Mar 23, the value is 5.77. This value is below the healthy minimum of 20. It has decreased from 40.31 (Mar 22) to 5.77, marking a decrease of 34.54.
For Dividend Payout Ratio (CP) (%), as of Mar 23, the value is 1.42. This value is below the healthy minimum of 20. It has decreased from 2.06 (Mar 22) to 1.42, marking a decrease of 0.64.
For Earning Retention Ratio (%), as of Mar 23, the value is 94.23. This value exceeds the healthy maximum of 70. It has increased from 59.69 (Mar 22) to 94.23, marking an increase of 34.54.
For Cash Earning Retention Ratio (%), as of Mar 23, the value is 98.58. This value exceeds the healthy maximum of 70. It has increased from 97.94 (Mar 22) to 98.58, marking an increase of 0.64.
For Interest Coverage Ratio (X), as of Mar 23, the value is 10.72. This value is within the healthy range. There is no change compared to the previous period (Mar 22) which recorded 10.72.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 23, the value is 4.10. This value is within the healthy range. It has increased from 3.51 (Mar 22) to 4.10, marking an increase of 0.59.
For Enterprise Value (Cr.), as of Mar 23, the value is 1,698.80. It has increased from 1,617.82 (Mar 22) to 1,698.80, marking an increase of 80.98.
For EV / Net Operating Revenue (X), as of Mar 23, the value is 1.03. This value is within the healthy range. It has decreased from 1.16 (Mar 22) to 1.03, marking a decrease of 0.13.
For EV / EBITDA (X), as of Mar 23, the value is 24.20. This value exceeds the healthy maximum of 15. It has increased from 22.46 (Mar 22) to 24.20, marking an increase of 1.74.
For MarketCap / Net Operating Revenue (X), as of Mar 23, the value is 1.04. This value is within the healthy range. It has decreased from 1.16 (Mar 22) to 1.04, marking a decrease of 0.12.
For Retention Ratios (%), as of Mar 23, the value is 94.22. This value exceeds the healthy maximum of 70. It has increased from 59.68 (Mar 22) to 94.22, marking an increase of 34.54.
For Price / BV (X), as of Mar 23, the value is 2.67. This value is within the healthy range. It has increased from 2.59 (Mar 22) to 2.67, marking an increase of 0.08.
For Price / Net Operating Revenue (X), as of Mar 23, the value is 1.04. This value is within the healthy range. It has decreased from 1.16 (Mar 22) to 1.04, marking a decrease of 0.12.
For EarningsYield, as of Mar 23, the value is 0.01. This value is below the healthy minimum of 5. It has increased from 0.00 (Mar 22) to 0.01, marking an increase of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Prataap Snacks Ltd as of March 12, 2025 is: ₹927.69

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.

As of March 12, 2025, Prataap Snacks Ltd is Overvalued by 15.05% compared to the current share price 1,092.00

Intrinsic Value of Prataap Snacks Ltd as of March 12, 2025 is: 792.54

Calculation basis:

Intrinsic 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.

As of March 12, 2025, Prataap Snacks Ltd is Overvalued by 27.42% compared to the current share price 1,092.00

Last 5 Year EPS CAGR: -14.57%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a low average Working Capital Days of 19.08, which is a positive sign. The company has higher reserves (383.83 cr) compared to borrowings (47.75 cr), indicating strong financial stability. The company has shown consistent growth in sales (264.92 cr) and profit (21.42 cr) over the years.	The stock has a low average ROCE of 7.50%, which may not be favorable. The stock has a high average Cash Conversion Cycle of 22.33, 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 Prataap Snacks Ltd:
1. Net Profit Margin: 1.22%
  - 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: 1.07% (Industry Average ROCE: 20.85%)
  - 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%: 3.14% (Industry Average ROE: 21.11%)
  - 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): 4.1
  - 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: 0.68
  - 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: 128 (Industry average Stock P/E: 163.19)
  - 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
  - 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

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. 1617.93 Cr. and Equity Capital is Rs. 11.94 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Food Processing - Bakery/Dairy/Fruits/Others	Khasra No. 378/2, Indore District Madhya Pradesh 452020	complianceofficer@yellowdiamond.in http://www.yellowdiamond.in

Management
Name	Position Held
Mr. Arvind Mehta	Chairman & Executive Director
Mr. Amit Kumat	Managing Director & CEO
Mr. Apoorva Kumat	Executive Director - Operations
Mr. Chetan Kumar Mathur	Independent Director
Mrs. Venu Vashista	Independent Director
Mr. V T Bharadwaj	Independent Director

FAQ

What is the latest intrinsic value of Prataap Snacks Ltd?

The latest intrinsic value of Prataap Snacks Ltd as on 11 March 2025 is ₹927.69, which is 15.05% lower than the current market price of 1,092.00, indicating the stock is overvalued by 15.05%. The intrinsic value of Prataap Snacks Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹2,608 Cr. and recorded a high/low of ₹1,198/747 during the current fiscal year 2024-2025. As of Mar 2023, the company has reserves of ₹665 Cr and total liabilities of ₹912 Cr.

What is the Market Cap of Prataap Snacks Ltd?

The Market Cap of Prataap Snacks Ltd is 2,608 Cr..

What is the current Stock Price of Prataap Snacks Ltd as on 11 March 2025?

The current stock price of Prataap Snacks Ltd as on 11 March 2025 is ₹1,092.

What is the High / Low of Prataap Snacks Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Prataap Snacks Ltd stocks is ₹1,198/747.

What is the Stock P/E of Prataap Snacks Ltd?

The Stock P/E of Prataap Snacks Ltd is 128.

What is the Book Value of Prataap Snacks Ltd?

The Book Value of Prataap Snacks Ltd is 288.

What is the Dividend Yield of Prataap Snacks Ltd?

The Dividend Yield of Prataap Snacks Ltd is 0.18 %.

What is the ROCE of Prataap Snacks Ltd?

The ROCE of Prataap Snacks Ltd is 1.15 %.

What is the ROE of Prataap Snacks Ltd?

The ROE of Prataap Snacks Ltd is 3.14 %.

What is the Face Value of Prataap Snacks Ltd?

The Face Value of Prataap Snacks Ltd is 5.00.