Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 05 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Sanwaria Consumer Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: December 4, 2024, 9:28 pm

Market Cap 33.2 Cr.
Current Price 0.47
High / Low0.61/0.30
Stock P/E
Book Value 8.08
Dividend Yield0.00 %
ROCE2.08 %
ROE%
Face Value 1.00
PEG Ratio0.00

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

View Share Price Target for Sanwaria Consumer Ltd

Competitors of Sanwaria Consumer Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
IEL Ltd 20.2 Cr. 6.0612.0/4.5329.3 0.500.00 %17.5 %23.6 % 1.00
Evexia Lifecare Ltd 740 Cr. 3.944.40/1.55199 2.370.00 %0.30 %1.26 % 1.00
Diligent Industries Ltd 109 Cr. 4.326.29/3.5435.9 0.790.00 %7.35 %12.0 % 1.00
CIAN Agro Industries & Infrastructure Ltd 1,103 Cr. 394394/34.7334 31.90.00 %11.1 %5.85 % 10.0
BCL Industries Ltd 1,653 Cr. 56.086.3/45.815.9 25.60.45 %15.7 %16.0 % 1.00
Industry Average10,082.69 Cr157.98127.6337.380.20%10.03%9.20%4.90

All Competitor Stocks of Sanwaria Consumer Ltd

Quarterly Result

MonthMar 2013Jun 2013Jun 2019Sep 2019Dec 2019Jun 2020Sep 2020Dec 2020Jun 2021Dec 2021Jun 2022Jun 2023Mar 2024
Sales575.76486.911,274.312,239.432,934.170.430.430.000.000.000.000.000.27
Expenses560.26463.631,202.252,561.713,570.99202.472.520.280.461.270.370.440.24
Operating Profit15.5023.2872.06-322.28-636.82-202.04-2.09-0.28-0.46-1.27-0.37-0.440.03
OPM %2.69%4.78%5.65%-14.39%-21.70%-46,986.05%-486.05%11.11%
Other Income0.000.003.7732.290.000.471.120.280.270.830.270.270.00
Interest8.829.5120.3637.1638.630.000.000.000.000.000.000.000.00
Depreciation0.491.752.213.756.522.074.142.071.975.891.611.481.42
Profit before tax6.1912.0253.26-330.90-681.97-203.64-5.11-2.07-2.16-6.33-1.71-1.65-1.39
Tax %6.79%11.48%19.49%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%47.48%
Net Profit5.7710.6442.88-330.90-681.97-203.64-5.11-2.07-2.16-6.33-1.72-1.65-0.73
EPS in Rs0.080.150.58-4.50-9.26-2.77-0.07-0.03-0.03-0.09-0.02-0.02-0.01

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2008Mar 2009Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales939.601,163.595,303.792,864.800.430.000.001.07
Expenses865.211,095.585,027.994,127.413.051.250.991.83
Operating Profit74.3968.01275.80-1,262.61-2.62-1.25-0.99-0.76
OPM %7.92%5.84%5.20%-44.07%-609.30%8.33%-71.03%
Other Income3.005.5614.01115.591.801.101.080.00
Interest9.7710.5783.2065.280.000.000.000.00
Depreciation3.275.808.838.287.867.866.495.70
Profit before tax64.3557.20197.78-1,220.58-8.68-8.01-6.40-6.46
Tax %32.68%33.44%20.17%-0.08%-13.13%-15.86%-12.34%-10.22%
Net Profit43.3238.07157.89-1,219.62-7.55-6.73-5.61-5.80
EPS in Rs2.14-16.57-0.10-0.09-0.08-0.08
Dividend Payout %6.02%11.43%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2008-20092019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-12.12%-872.45%99.38%10.86%16.64%-3.39%
Change in YoY Net Profit Growth (%)0.00%-860.33%971.83%-88.52%5.78%-20.03%

Sanwaria Consumer Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2008-2009 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:7%
TTM:-3%
Stock Price CAGR
10 Years:-20%
5 Years:-24%
3 Years:-14%
1 Year:-6%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

MonthMar 2008Mar 2009Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital8.7017.4073.6173.6173.6173.61
Reserves114.56136.58-647.50-654.23-659.84-665.64
Borrowings195.25158.79898.45899.07899.07899.07
Other Liabilities70.9675.5038.5934.8133.9332.59
Total Liabilities389.47388.27363.15353.26346.77339.63
Fixed Assets131.37146.6390.2782.4175.9270.22
CWIP0.000.000.000.000.000.00
Investments2.762.960.010.010.010.01
Other Assets255.34238.68272.87270.84270.84269.40
Total Assets389.47388.27363.15353.26346.77339.63

Reserves and Borrowings Chart

Cash Flow

MonthMar 2008Mar 2009Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +55.1985.49157.9851.262.48-1.141.20-0.97
Cash from Investing Activity +-53.94-8.9329.6366.50-1.441.440.020.61
Cash from Financing Activity +5.29-39.10-186.43-125.79-0.28-0.65-0.79-0.66
Net Cash Flow6.5437.461.19-8.030.77-0.350.43-1.02

Free Cash Flow

MonthMar 2008Mar 2009Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-120.86-90.78275.80-1.00-901.07-900.32-900.06-899.83

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 2008Mar 2009Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days20.8916.74212,048.02
Inventory Days83.4242.721,150.54
Days Payable0.000.005,157.61
Cash Conversion Cycle104.3159.46208,040.96
Working Capital Days69.8342.69191,404.30
ROCE %21.06%-2.49%-2.03%-2.08%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters16.73%16.73%16.73%16.73%15.33%15.33%15.33%15.33%15.33%15.33%15.33%15.33%
Public83.27%83.27%83.27%83.27%84.66%84.66%84.67%84.65%84.67%84.68%84.65%84.67%
No. of Shareholders1,05,34810,86,7751,39,8051,42,7671,44,3111,44,8041,42,3631,41,1901,40,6711,37,7111,37,1411,36,673

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)-0.07-0.08-0.09-0.10-16.57
Diluted EPS (Rs.)-0.07-0.08-0.09-0.10-16.57
Cash EPS (Rs.)0.00-0.010.010.00-16.46
Book Value[Excl.RevalReserv]/Share (Rs.)-8.04-8.46-8.39-8.29-8.19
Book Value[Incl.RevalReserv]/Share (Rs.)-8.04-7.96-7.89-7.80-7.69
Revenue From Operations / Share (Rs.)0.000.010.010.0138.92
PBDIT / Share (Rs.)-0.010.000.00-0.01-15.58
PBIT / Share (Rs.)-0.08-0.08-0.10-0.11-15.69
PBT / Share (Rs.)-0.08-0.08-0.10-0.11-16.58
Net Profit / Share (Rs.)-0.07-0.09-0.09-0.10-16.57
NP After MI And SOA / Share (Rs.)-0.07-0.09-0.09-0.10-16.57
PBDIT Margin (%)0.008.21-13.39-215.60-40.03
PBIT Margin (%)0.00-590.92-730.76-2034.08-40.32
PBT Margin (%)0.00-590.93-730.80-2034.28-42.60
Net Profit Margin (%)0.00-664.17-614.73-1771.61-42.57
NP After MI And SOA Margin (%)0.00-664.17-614.73-1771.61-42.57
Return on Capital Employeed (%)1.121.131.421.59212.44
Return On Assets (%)-1.70-2.07-1.90-2.10-327.85
Long Term Debt / Equity (X)-0.01-0.01-0.01-0.01-0.01
Total Debt / Equity (X)-1.52-1.44-1.46-1.47-1.49
Asset Turnover Ratio (%)0.000.000.000.002.65
Current Ratio (X)0.270.270.270.270.27
Quick Ratio (X)0.270.270.270.270.27
Inventory Turnover Ratio (X)0.000.000.000.081.66
Interest Coverage Ratio (X)-1887.201348.76-397.77-1068.29-17.57
Interest Coverage Ratio (Post Tax) (X)-14486.95-109076.61-18248.86-8777.23-17.68
Enterprise Value (Cr.)934.88929.62979.39937.29972.57
EV / Net Operating Revenue (X)0.00857.65894.052168.810.33
EV / EBITDA (X)-1238.4510443.09-6672.57-1005.94-0.84
MarketCap / Net Operating Revenue (X)0.0029.8874.5997.090.02
Price / BV (X)-0.06-0.05-0.13-0.06-0.12
Price / Net Operating Revenue (X)0.0029.9375.0098.280.02
EarningsYield-0.16-0.22-0.08-0.18-16.09

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Sanwaria Consumer Ltd as of December 5, 2024 is: 18.54

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 December 5, 2024, Sanwaria Consumer Ltd is Undervalued by 3,844.68% compared to the current share price 0.47

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Intrinsic Value of Sanwaria Consumer Ltd as of December 5, 2024 is: 32.86

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 December 5, 2024, Sanwaria Consumer Ltd is Undervalued by 6,891.49% compared to the current share price 0.47

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Last 5 Year EPS CAGR: 77.24%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has shown consistent growth in sales (118.64 cr) and profit (36.10 cr) over the years.
  1. The stock has a low average ROCE of 1.81%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 37.94, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 46.47, which may not be favorable.
  4. The company has higher borrowings (493.71) compared to reserves (-297.01), which may suggest financial risk.

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 Sanwaria Consumer Ltd:
    1. Net Profit Margin: 0%
      • 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: 1.12% (Industry Average ROCE: 10.03%)
      • 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%: 0% (Industry Average ROE: 9.2%)
      • 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): -14486.95
      • 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: 0.27
      • 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: 0 (Industry average Stock P/E: 127.63)
      • 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: -1.52
      • 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

Sanwaria Consumer Ltd. is a Public Limited Listed company incorporated on 22/04/1991 and has its registered office in the State of Madhya Pradesh, India. Company’s Corporate Identification Number(CIN) is L15143MP1991PLC006395 and registration number is 006395. Currently Company is involved in the business activities of Manufacture of vegetable oils and fats excluding corn oil. Company’s Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 73.61 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Edible Oils & Solvent ExtractionOffice Hall No. 1, Bhopal Madhya Pradesh 462016compliance@sanwariaconsumer.com
http://www.sanwariaconsumer.com
Management
NamePosition Held
Mr. Gulab Chand AgrawalChairman & Wholetime Director
Mr. Ashok Kumar AgrawalWhole Time Director
Mr. Satish AgrawalWhole Time Director
Ms. Shilpi JainIndependent Director

FAQ

What is the latest intrinsic value of Sanwaria Consumer Ltd?

The latest intrinsic value of Sanwaria Consumer Ltd as on 05 December 2024 is ₹18.54, which is 3844.68% higher than the current market price of ₹0.47. The stock has a market capitalization of 33.2 Cr. and recorded a high/low of ₹0.61/0.30 during the current fiscal year 2024-2025. As of Mar 2024, the company has reserves of ₹-665.64 Cr and total liabilities of ₹339.63 Cr.

What is the Market Cap of Sanwaria Consumer Ltd?

The Market Cap of Sanwaria Consumer Ltd is 33.2 Cr..

What is the current Stock Price of Sanwaria Consumer Ltd as on 05 December 2024?

The current stock price of Sanwaria Consumer Ltd as on 05 December 2024 is 0.47.

What is the High / Low of Sanwaria Consumer Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Sanwaria Consumer Ltd stocks is 0.61/0.30.

What is the Stock P/E of Sanwaria Consumer Ltd?

The Stock P/E of Sanwaria Consumer Ltd is .

What is the Book Value of Sanwaria Consumer Ltd?

The Book Value of Sanwaria Consumer Ltd is 8.08.

What is the Dividend Yield of Sanwaria Consumer Ltd?

The Dividend Yield of Sanwaria Consumer Ltd is 0.00 %.

What is the ROCE of Sanwaria Consumer Ltd?

The ROCE of Sanwaria Consumer Ltd is 2.08 %.

What is the ROE of Sanwaria Consumer Ltd?

The ROE of Sanwaria Consumer Ltd is %.

What is the Face Value of Sanwaria Consumer Ltd?

The Face Value of Sanwaria Consumer Ltd is 1.00.

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 Sanwaria Consumer 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