♥
ISIN : INE883N01014
NSE : PARAGMILK
BSE : 539889
Face Value : 10
Industry : Consumer Food
EPS : 7.47
EPS (TTM) : 7.94
Price to Earning (P/E) : 20.01
Book Value : 76.52
Price to Bookvalue (P/B) : 1.95
Dividend Yield : 0 %
Return on Equity (ROE) : 10.56 %
Return on Capital Employed (ROCE) : 11.10 %
Parag Milk Foods Limited
ISIN : INE883N01014
NSE : PARAGMILK
BSE : 539889
Face Value : 10
Industry : Consumer Food
EPS : 7.47
EPS (TTM) : 7.94
Price to Earning (P/E) : 20.01
Book Value : 76.52
Price to Bookvalue (P/B) : 1.95
Dividend Yield : 0 %
Return on Equity (ROE) : 10.56 %
Return on Capital Employed (ROCE) : 11.10 %
Parag Milk share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 190 - 193.85 2 % |
| Low / High | 184.7 - 194.25 5.2 % |
| Trade Volume | 30,982 |
| 52 Week Low / High | 178.35 - 377.2 111.5 % |
-
YOU MAY ALSO LIKE
- Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - Stock market course tutorial
Stock Market Investment Course explained in simple words. - Share Market basics for beginners
Share Market jargons in simple terms - CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - How much money do you need to retire
Know how much money do you need to retire, before how much to invest ?
CONSOLIDATED QUARTERLY RESULT FOR PARAG MILK FOODS LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 5622.74 | 6909.34 | 6648.4 | 7358.9 | 8009.56 | 7495.86 | 7981.58 | 8008.41 | 7901.15 | 7579.3 |
| Total Income | 5727.54 | 7075.7 | 6651.65 | 7404.18 | 8100.65 | 7557.23 | 8037.37 | 8066.88 | 7977.61 | 7634.5 |
| Total Expenditure | 11476.5 | 6667.99 | 6269.03 | 7023.79 | 7636.44 | 7092.29 | 7453.56 | 7380.38 | 7536.22 | 7021.2 |
| Other Income | 104.8 | 166.36 | 3.25 | 45.28 | 91.09 | 61.37 | 55.79 | 58.47 | 76.46 | 55.2 |
| Operating Profit | -5749.01 | 407.71 | 382.62 | 380.39 | 464.21 | 464.94 | 583.81 | 686.5 | 441.39 | 613.3 |
| Interest | 133.33 | 136.84 | 141.45 | 151.37 | 121.9 | 165.53 | 185.16 | 204.59 | 160.27 | 188.8 |
| PBDT | -5882.34 | 270.87 | 241.17 | 229.02 | 342.31 | 299.41 | 398.65 | 481.91 | 281.12 | 424.5 |
| Depreciation | 141.53 | 134.86 | 137.86 | 122.62 | 177.41 | 147.65 | 154.77 | 154.29 | 145.82 | 156.4 |
| Profit Before Tax | -6023.87 | 136.01 | 103.31 | 106.4 | 164.9 | 151.76 | 243.88 | 327.62 | 135.3 | 268.1 |
| Tax | -106 | 33.55 | -10.61 | 13.76 | -58.62 | -62.41 | -8 | -14.03 | 37.17 | -4.9 |
| Profit After Tax | -5917.87 | 102.46 | 113.92 | 92.64 | 223.52 | 214.17 | 251.88 | 341.65 | 98.13 | 273 |
| Net Profit | -5917.87 | 102.46 | 113.92 | 92.64 | 223.52 | 214.17 | 251.88 | 341.65 | 98.13 | 273 |
| Equity Capital | 952 | 952 | 1072 | 1172 | 1172 | 1172 | 1173.76 | 1173.76 | 1192 | 1192 |
| Face Value (IN RS) | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Calculated EPS | -62.16 | 1.08 | 1.06 | 0.79 | 1.91 | 1.83 | 2.15 | 2.91 | 0.82 | 2.29 |
| Diluted Eps After Extraordinary Items | -60.46 | 1.07 | 1.16 | 0.86 | 1.86 | 1.78 | 2.07 | 2.79 | 0.8 | 2.28 |
| Diluted Eps Before Extraordinary Items | -60.46 | 1.07 | 1.16 | 0.86 | 1.86 | 1.78 | 2.07 | 2.79 | 0.8 | 2.28 |
STANDALONE QUARTERLY RESULT FOR PARAG MILK FOODS LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 5524.5 | 6808.04 | 6538.29 | 7226.37 | 7959.3 | 7380.54 | 7869.89 | 7887.03 | 7760.8 | 7435.5 |
| Total Income | 5581.39 | 6944.21 | 6540.76 | 7271.45 | 7981.61 | 7426.25 | 7893.46 | 7899.11 | 7766.99 | 7446.2 |
| Total Expenditure | 11348.6 | 6541.52 | 6132.93 | 6872.92 | 7449.49 | 6979.53 | 7335.92 | 7251.78 | 7391.71 | 6877.7 |
| Other Income | 56.89 | 136.17 | 2.47 | 45.08 | 22.31 | 45.71 | 23.57 | 12.08 | 6.19 | 10.7 |
| Operating Profit | -5767.23 | 402.69 | 407.83 | 398.53 | 532.12 | 446.72 | 557.54 | 647.33 | 375.28 | 568.5 |
| Interest | 122.43 | 131.62 | 124.9 | 135.23 | 136.82 | 151.51 | 170.33 | 182.57 | 136.95 | 167.2 |
| PBDT | -5889.66 | 271.07 | 282.93 | 263.3 | 395.3 | 295.21 | 387.21 | 464.76 | 238.33 | 401.3 |
| Depreciation | 133.86 | 126.01 | 131.54 | 114.31 | 168.87 | 138.36 | 145.01 | 143.96 | 129.72 | 141.9 |
| Profit Before Tax | -6023.52 | 145.06 | 151.39 | 148.99 | 226.43 | 156.85 | 242.2 | 320.8 | 108.61 | 259.4 |
| Tax | -107.39 | 34.9 | -8.49 | 12.97 | -52.42 | -26.14 | -26.67 | -13.16 | -24.93 | -11.1 |
| Profit After Tax | -5916.13 | 110.16 | 159.88 | 136.02 | 278.85 | 182.99 | 268.87 | 333.96 | 133.54 | 270.5 |
| Net Profit | -5916.13 | 110.16 | 159.88 | 136.02 | 278.85 | 182.99 | 268.87 | 333.96 | 133.54 | 270.5 |
| Equity Capital | 952 | 952 | 1072 | 1172 | 1172 | 1172 | 1173.76 | 1173.76 | 1192 | 1192 |
| Face Value (IN RS) | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Calculated EPS | -62.14 | 1.16 | 1.49 | 1.16 | 2.38 | 1.56 | 2.29 | 2.85 | 1.12 | 2.27 |
| Diluted Eps After Extraordinary Items | -60.45 | 1.15 | 1.58 | 1.24 | 2.31 | 1.53 | 2.21 | 2.73 | 1.09 | 2.17 |
| Diluted Eps Before Extraordinary Items | -60.45 | 1.15 | 1.58 | 1.24 | 2.31 | 1.53 | 2.21 | 2.73 | 1.09 | 2.17 |
CONSOLIDATED ANNUAL RESULT FOR PARAG MILK FOODS LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 20717.5 | 28926.2 | 31387 |
| Total Income | 20927.9 | 29232.2 | 31639.1 |
| Total Expenditure | 25101.2 | 27597.2 | 29415.6 |
| Other Income | 210.4 | 305.98 | 252.09 |
| Operating Profit | -4173.29 | 1634.93 | 2223.47 |
| Interest | 509.59 | 551.56 | 762.38 |
| PBDT | -4682.88 | 1083.37 | 1461.09 |
| Depreciation | 537.66 | 572.75 | 602.53 |
| Profit Before Tax | -5220.54 | 510.62 | 858.56 |
| Tax | 104.41 | -21.92 | -47.27 |
| Profit After Tax | -5324.95 | 532.54 | 905.83 |
| Net Profit | -5324.95 | 532.54 | 905.83 |
| Equity Capital | 952 | 1172 | 1192 |
| Face Value (IN RS) | 10 | 10 | 10 |
| Reserves | 4588.29 | 6907.09 | 7929.06 |
| Calculated EPS | -55.93 | 4.54 | 7.6 |
| Diluted Eps After Extraordinary Items | -55.54 | 4.82 | 7.47 |
| Diluted Eps Before Extraordinary Items | -55.54 | 4.82 | 7.47 |
STANDALONE ANNUAL RESULT FOR PARAG MILK FOODS LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 20256.1 | 28532 | 30898.3 |
| Total Income | 20345.7 | 28738 | 30985.8 |
| Total Expenditure | 24543.1 | 26996.9 | 28912.1 |
| Other Income | 89.61 | 206.03 | 87.55 |
| Operating Profit | -4197.43 | 1741.17 | 2073.71 |
| Interest | 470.36 | 528.57 | 688.19 |
| PBDT | -4667.79 | 1212.6 | 1385.52 |
| Depreciation | 509.53 | 540.73 | 557.05 |
| Profit Before Tax | -5177.32 | 671.87 | 828.47 |
| Tax | 114.23 | -13.04 | -90.88 |
| Profit After Tax | -5291.55 | 684.91 | 919.35 |
| Net Profit | -5291.55 | 684.91 | 919.35 |
| Equity Capital | 952 | 1172 | 1192 |
| Face Value (IN RS) | 10 | 10 | 10 |
| Reserves | 4538.94 | 7009.56 | 8045.16 |
| Calculated EPS | -55.58 | 5.84 | 7.71 |
| Diluted Eps After Extraordinary Items | -55.19 | 6.34 | 7.58 |
| Diluted Eps Before Extraordinary Items | -55.19 | 6.34 | 7.58 |
CONSOLIDATED PROFIT / LOSS FOR PARAG MILK FOODS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 1841.76 Cr | 2071.75 Cr | 2988.3 Cr | 3305.58 Cr |
| Sales | 1794.18 Cr | 2042.62 Cr | 2949.43 Cr | 3244.55 Cr |
| Processing Charges / Service Income | 30.64 Cr | 11.69 Cr | 6.19 Cr | 19.25 Cr |
| Net Sales | 1841.76 Cr | 2071.75 Cr | 2892.62 Cr | 3138.7 Cr |
| Increase/Decrease in Stock | -59.14 Cr | 222.4 Cr | -72.05 Cr | -55.01 Cr |
| Raw Material Consumed | 1304.27 Cr | 1703.69 Cr | 2218.68 Cr | 2241.45 Cr |
| Opening Raw Materials | 10.37 Cr | 11.12 Cr | 10.97 Cr | 15.16 Cr |
| Purchases Raw Materials | 1207.49 Cr | 1695.3 Cr | 2222.87 Cr | 2236.34 Cr |
| Closing Raw Materials | 11.12 Cr | 10.97 Cr | 15.16 Cr | 10.05 Cr |
| Other Direct Purchases / Brought in cost | 97.53 Cr | 8.24 Cr | 0 | 0 |
| Power & Fuel Cost | 38.12 Cr | 39.04 Cr | 46.81 Cr | 51.44 Cr |
| Electricity & Power | 38.12 Cr | 39.04 Cr | 46.81 Cr | 51.44 Cr |
| Employee Cost | 78.2 Cr | 83.66 Cr | 98.06 Cr | 116.44 Cr |
| Salaries, Wages & Bonus | 69.79 Cr | 74.84 Cr | 88.96 Cr | 103.16 Cr |
| Contributions to EPF & Pension Funds | 3.31 Cr | 3.28 Cr | 3.73 Cr | 4.47 Cr |
| Workmen and Staff Welfare Expenses | 4.04 Cr | 4.48 Cr | 4.46 Cr | 7.67 Cr |
| Other Manufacturing Expenses | 225.55 Cr | 270.94 Cr | 295.78 Cr | 334.83 Cr |
| Processing Charges | 19.78 Cr | 20.83 Cr | 22.12 Cr | 22.79 Cr |
| Repairs and Maintenance | 8.04 Cr | 7.53 Cr | 10 Cr | 14.42 Cr |
| Packing Material Consumed | 116.78 Cr | 154.43 Cr | 176.56 Cr | 203.53 Cr |
| General and Administration Expenses | 47.26 Cr | 48.3 Cr | 57.3 Cr | 82.8 Cr |
| Rent , Rates & Taxes | 25.86 Cr | 18.95 Cr | 18.75 Cr | 26.29 Cr |
| Insurance | 2.74 Cr | 2.41 Cr | 53.1 Lk | 2.43 Cr |
| Professional and legal fees | 13.99 Cr | 12.76 Cr | 12.27 Cr | 16.23 Cr |
| Traveling and conveyance | 2.22 Cr | 3.05 Cr | 4.29 Cr | 6.71 Cr |
| Selling and Distribution Expenses | 39.34 Cr | 64.97 Cr | 77.37 Cr | 138.04 Cr |
| Advertisement & Sales Promotion | 39.34 Cr | 60.99 Cr | 72.83 Cr | 130.8 Cr |
| Sales Commissions & Incentives | 0 | 3.97 Cr | 4.54 Cr | 7.23 Cr |
| Miscellaneous Expenses | 43.38 Cr | 76.54 Cr | 52.34 Cr | 31.57 Cr |
| Provision for doubtful debts | 13.13 Cr | 35.42 Cr | 7.04 Cr | 14.66 Cr |
| Loss on disposal of fixed assets(net) | 1.64 Cr | 1.37 Cr | 0 | 1.76 Cr |
| Loss on foreign exchange fluctuations | 0 | 7.14 Cr | 2.43 Cr | 2.55 Cr |
| Total Expenditure | 1716.98 Cr | 2509.53 Cr | 2774.28 Cr | 2941.56 Cr |
| Other Income | 13.51 Cr | 21.04 Cr | 45.16 Cr | 25.21 Cr |
| Interest Received | 2.05 Cr | 4.36 Cr | 3.5 Cr | 4.21 Cr |
| Profit on sale of Fixed Assets | 0 | 0 | 0 | 17.6 Cr |
| Provision Written Back | 2.48 Cr | 1.99 Cr | 26.75 Cr | 0 |
| Foreign Exchange Gains | 93.7 Lk | 0 | 1.11 Cr | 19.9 Lk |
| Operating Profit | 138.3 Cr | -416.73 Cr | 163.49 Cr | 222.35 Cr |
| Interest | 45.77 Cr | 51.58 Cr | 55.16 Cr | 76.24 Cr |
| Interest on Term Loan | 44.71 Cr | 50 Cr | 53.29 Cr | 57.83 Cr |
| Bank Charges etc | 1.06 Cr | 1.57 Cr | 0 | 0 |
| PBDT | 92.52 Cr | -468.31 Cr | 108.34 Cr | 146.11 Cr |
| Depreciation | 51.8 Cr | 53.74 Cr | 57.28 Cr | 60.25 Cr |
| Profit Before Taxation & Exceptional Items | 40.72 Cr | -522.05 Cr | 51.06 Cr | 85.86 Cr |
| Profit Before Tax | 40.72 Cr | -522.05 Cr | 51.06 Cr | 85.86 Cr |
| Provision for Tax | 20.02 Cr | 10.44 Cr | -2.19 Cr | -4.73 Cr |
| Current Income Tax | 6.11 Cr | 0 | 0 | 0 |
| Deferred Tax | 6.35 Cr | 6.93 Cr | -2.19 Cr | -5.55 Cr |
| Profit After Tax | 20.7 Cr | -532.5 Cr | 53.25 Cr | 90.58 Cr |
| Consolidated Net Profit | 20.7 Cr | -532.5 Cr | 53.25 Cr | 90.58 Cr |
| Profit Balance B/F | 376.28 Cr | 392.78 Cr | -144.49 Cr | -91.38 Cr |
| Appropriations | 396.98 Cr | -139.72 Cr | -91.23 Cr | -80.1 Lk |
| Other Appropriation | 4.21 Cr | 4.77 Cr | 15 Lk | 0 |
| Equity Dividend % | 5 | 0 | 0 | 5 |
| Earnings Per Share | 2.47 | -55.93 | 4.54 | 7.6 |
| Adjusted EPS | 2.47 | -55.93 | 4.54 | 7.6 |
STANDALONE PROFIT / LOSS FOR PARAG MILK FOODS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 1791.73 Cr | 2025.61 Cr | 2946.17 Cr | 3251.4 Cr |
| Sales | 1744.22 Cr | 1996.6 Cr | 2907.4 Cr | 3190.74 Cr |
| Processing Charges / Service Income | 30.64 Cr | 11.69 Cr | 6.19 Cr | 19.25 Cr |
| Net Sales | 1791.73 Cr | 2025.61 Cr | 2853.2 Cr | 3089.83 Cr |
| Increase/Decrease in Stock | -58.08 Cr | 222.34 Cr | -70.95 Cr | -55.17 Cr |
| Raw Material Consumed | 1287.31 Cr | 1687.23 Cr | 2206.65 Cr | 2242.21 Cr |
| Opening Raw Materials | 9.45 Cr | 9.87 Cr | 7.1 Cr | 10.57 Cr |
| Purchases Raw Materials | 1190.21 Cr | 1676.22 Cr | 2210.12 Cr | 2235.83 Cr |
| Closing Raw Materials | 9.87 Cr | 7.1 Cr | 10.57 Cr | 4.2 Cr |
| Other Direct Purchases / Brought in cost | 97.53 Cr | 8.24 Cr | 0 | 0 |
| Power & Fuel Cost | 33.99 Cr | 35.96 Cr | 42.85 Cr | 46.6 Cr |
| Electricity & Power | 33.99 Cr | 35.96 Cr | 42.85 Cr | 46.6 Cr |
| Employee Cost | 75.33 Cr | 77.34 Cr | 88.24 Cr | 104.43 Cr |
| Salaries, Wages & Bonus | 67.51 Cr | 69.29 Cr | 79.72 Cr | 92.42 Cr |
| Contributions to EPF & Pension Funds | 3.23 Cr | 3.08 Cr | 3.44 Cr | 4.05 Cr |
| Workmen and Staff Welfare Expenses | 3.57 Cr | 3.95 Cr | 4.2 Cr | 6.92 Cr |
| Other Manufacturing Expenses | 210.72 Cr | 255.81 Cr | 280.06 Cr | 313.53 Cr |
| Processing Charges | 15.47 Cr | 15.88 Cr | 16.8 Cr | 16.19 Cr |
| Repairs and Maintenance | 5.43 Cr | 5.44 Cr | 7.9 Cr | 12.3 Cr |
| Packing Material Consumed | 110.83 Cr | 148.98 Cr | 171.45 Cr | 195.78 Cr |
| General and Administration Expenses | 45.49 Cr | 45.98 Cr | 55.2 Cr | 80.08 Cr |
| Rent , Rates & Taxes | 25.64 Cr | 18.86 Cr | 18.31 Cr | 25.6 Cr |
| Insurance | 2.64 Cr | 2.35 Cr | 41.3 Lk | 2.29 Cr |
| Professional and legal fees | 13.39 Cr | 12.04 Cr | 11.72 Cr | 15.72 Cr |
| Traveling and conveyance | 2.17 Cr | 3 Cr | 4.22 Cr | 6.66 Cr |
| Selling and Distribution Expenses | 32.23 Cr | 57.76 Cr | 72.74 Cr | 131.85 Cr |
| Advertisement & Sales Promotion | 32.23 Cr | 53.79 Cr | 68.21 Cr | 124.61 Cr |
| Sales Commissions & Incentives | 0 | 3.97 Cr | 4.54 Cr | 7.23 Cr |
| Miscellaneous Expenses | 38 Cr | 71.91 Cr | 39.44 Cr | 27.68 Cr |
| Provision for doubtful debts | 12.69 Cr | 33.98 Cr | 4.26 Cr | 14.3 Cr |
| Loss on foreign exchange fluctuations | 0 | 7.14 Cr | 2.43 Cr | 2.55 Cr |
| Total Expenditure | 1665 Cr | 2454.33 Cr | 2714.24 Cr | 2891.21 Cr |
| Other Income | 6.82 Cr | 8.96 Cr | 35.16 Cr | 8.76 Cr |
| Interest Received | 2.05 Cr | 4.35 Cr | 4.96 Cr | 4.16 Cr |
| Provision Written Back | 2.48 Cr | 1.99 Cr | 26.75 Cr | 1.47 Cr |
| Foreign Exchange Gains | 93.7 Lk | 0 | 1.03 Cr | 19.9 Lk |
| Operating Profit | 133.56 Cr | -419.76 Cr | 174.12 Cr | 207.37 Cr |
| Interest | 45.52 Cr | 47.04 Cr | 52.86 Cr | 68.82 Cr |
| Interest on Term Loan | 44.49 Cr | 44.36 Cr | 51.07 Cr | 51.4 Cr |
| PBDT | 88.04 Cr | -466.8 Cr | 121.26 Cr | 138.55 Cr |
| Depreciation | 49.38 Cr | 50.93 Cr | 54.07 Cr | 55.7 Cr |
| Profit Before Taxation & Exceptional Items | 38.67 Cr | -517.73 Cr | 67.19 Cr | 82.85 Cr |
| Profit Before Tax | 38.67 Cr | -517.73 Cr | 67.19 Cr | 82.85 Cr |
| Provision for Tax | 21.21 Cr | 11.42 Cr | -1.3 Cr | -9.09 Cr |
| Current Income Tax | 6.11 Cr | 0 | 0 | 0 |
| Deferred Tax | 7.04 Cr | 7.92 Cr | -1.3 Cr | -9.09 Cr |
| Profit After Tax | 17.45 Cr | -529.16 Cr | 68.49 Cr | 91.94 Cr |
| Consolidated Net Profit | 17.45 Cr | -529.16 Cr | 68.49 Cr | 91.94 Cr |
| Profit Balance B/F | 371.16 Cr | 384.41 Cr | -149.51 Cr | -81.17 Cr |
| Appropriations | 388.62 Cr | -144.74 Cr | -81.02 Cr | 10.76 Cr |
| Other Appropriation | 4.21 Cr | 4.77 Cr | 15 Lk | 0 |
| Equity Dividend % | 5 | 0 | 0 | 5 |
| Earnings Per Share | 2.08 | -55.58 | 5.84 | 7.71 |
| Adjusted EPS | 2.08 | -55.58 | 5.84 | 7.71 |
CONSOLIDATED CASH FLOW FOR PARAG MILK FOODS LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 40.72 Cr | -522.05 Cr | 51.06 Cr | 85.86 Cr |
| Adjustment | 100.54 Cr | 122.36 Cr | 81.05 Cr | 132.84 Cr |
| Changes In working Capital | -19.34 Cr | 264.83 Cr | 84.68 Cr | -107.92 Cr |
| Cash Flow after changes in Working Capital | 121.92 Cr | -134.87 Cr | 216.79 Cr | 110.78 Cr |
| Cash Flow from Operating Activities | 99.95 Cr | -148.97 Cr | 56.43 Cr | 99.11 Cr |
| Cash Flow from Investing Activities | -46.83 Cr | -26.02 Cr | -89.63 Cr | -52.93 Cr |
| Cash Flow from Financing Activitie | -68.55 Cr | 247.71 Cr | 438.7 Cr | -49.42 Cr |
| Net Cash Inflow / Outflow | -15.43 Cr | 72.73 Cr | 405.5 Cr | -3.24 Cr |
| Opening Cash & Cash Equivalents | 22.38 Cr | 6.94 Cr | 4.75 Cr | 13.8 Cr |
| Closing Cash & Cash Equivalent | 6.94 Cr | 79.67 Cr | 410.25 Cr | 10.56 Cr |
STANDALONE CASH FLOW FOR PARAG MILK FOODS LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 38.67 Cr | -517.73 Cr | 67.19 Cr | 82.85 Cr |
| Adjustment | 102.35 Cr | 124.92 Cr | 81.62 Cr | 134.94 Cr |
| Changes In working Capital | -18.62 Cr | 260.7 Cr | -324.81 Cr | -133.96 Cr |
| Cash Flow after changes in Working Capital | 122.4 Cr | -132.11 Cr | -176 Cr | 83.83 Cr |
| Cash Flow from Operating Activities | 100.41 Cr | -146.28 Cr | -179.44 Cr | 72.78 Cr |
| Cash Flow from Investing Activities | -34.33 Cr | -11.46 Cr | -82.46 Cr | -24.55 Cr |
| Cash Flow from Financing Activitie | -80.86 Cr | 230.45 Cr | 195.68 Cr | -51.21 Cr |
| Net Cash Inflow / Outflow | -14.78 Cr | 72.72 Cr | -66.22 Cr | -2.99 Cr |
| Opening Cash & Cash Equivalents | 21.32 Cr | 6.53 Cr | 79.25 Cr | 13.03 Cr |
| Closing Cash & Cash Equivalent | 6.53 Cr | 79.25 Cr | 13.03 Cr | 10.04 Cr |
CONSOLIDATED BALANCE SHEET FOR PARAG MILK FOODS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 83.94 Cr | 95.2 Cr | 117.2 Cr | 119.2 Cr |
| Equity - Authorised | 100 Cr | 100 Cr | 120 Cr | 200 Cr |
| Equity - Issued | 83.94 Cr | 95.2 Cr | 117.2 Cr | 119.2 Cr |
| Equity Paid Up | 83.94 Cr | 95.2 Cr | 117.2 Cr | 119.2 Cr |
| Face Value | 10 | 10 | 10 | 10 |
| Total Reserves | 843.47 Cr | 456.33 Cr | 686.02 Cr | 792.91 Cr |
| Securities Premium | 444.78 Cr | 583.77 Cr | 760.02 Cr | 776.77 Cr |
| Profit & Loss Account Balance | 392.78 Cr | -144.49 Cr | -91.38 Cr | -80.1 Lk |
| General Reserves | 5.93 Cr | 5.93 Cr | 5.93 Cr | 5.93 Cr |
| Reserve excluding Revaluation Reserve | 843.47 Cr | 456.33 Cr | 686.02 Cr | 792.91 Cr |
| Shareholder's Funds | 928.14 Cr | 554.03 Cr | 807.91 Cr | 912.11 Cr |
| Secured Loans | 33.32 Cr | 185.71 Cr | 179.25 Cr | 165.84 Cr |
| Non Convertible Debentures | 0 | 150.13 Cr | 150.4 Cr | 127.6 Cr |
| Term Loans - Banks | 61.37 Cr | 50.45 Cr | 59.63 Cr | 64.63 Cr |
| Unsecured Loans | 0 | 73.92 Cr | 75.98 Cr | 78.6 Cr |
| Foreign Currency Convertible Notes | 0 | 73.92 Cr | 75.98 Cr | 78.6 Cr |
| Deferred Tax Assets / Liabilities | -3.09 Cr | 4 Cr | 1.9 Cr | -3.8 Cr |
| Deferred Tax Assets | 32.18 Cr | 31.25 Cr | 33.1 Cr | 45.34 Cr |
| Deferred Tax Liability | 29.1 Cr | 35.25 Cr | 35 Cr | 41.53 Cr |
| Other Long Term Liabilities | 8.59 Cr | 11.23 Cr | 10.23 Cr | 25.94 Cr |
| Long Term Provisions | 4.2 Cr | 2.83 Cr | 3.89 Cr | 3.67 Cr |
| Total Non-Current Liabilities | 43.02 Cr | 277.69 Cr | 271.26 Cr | 270.24 Cr |
| Trade Payables | 304.13 Cr | 225.86 Cr | 152.58 Cr | 216.55 Cr |
| Sundry Creditors | 304.13 Cr | 225.86 Cr | 152.58 Cr | 216.55 Cr |
| Other Current Liabilities | 86.04 Cr | 95.88 Cr | 133.16 Cr | 143 Cr |
| Advances received from customers | 95.1 Lk | 33.42 Cr | 44.67 Cr | 40.17 Cr |
| Interest Accrued But Not Due | 1.26 Cr | 4.99 Cr | 6.09 Cr | 8.21 Cr |
| Current maturity of Debentures & Bonds | 0 | 0 | 23.08 Cr | 23.08 Cr |
| Short Term Borrowings | 317.52 Cr | 240.92 Cr | 302.06 Cr | 340.6 Cr |
| Secured ST Loans repayable on Demands | 317.52 Cr | 240.92 Cr | 302.06 Cr | 340.6 Cr |
| Working Capital Loans- Sec | 317.52 Cr | 240.92 Cr | 293.24 Cr | 312.37 Cr |
| Short Term Provisions | 58.5 Lk | 64.8 Lk | 62.1 Lk | 60.3 Lk |
| Provision for Tax | 10.7 Lk | 17.3 Lk | 11.6 Lk | 32.2 Lk |
| Total Current Liabilities | 708.28 Cr | 563.31 Cr | 588.43 Cr | 700.76 Cr |
| Total Liabilities | 1679.44 Cr | 1395.03 Cr | 1667.6 Cr | 1883.11 Cr |
| Gross Block | 728.3 Cr | 767.99 Cr | 802.17 Cr | 891.86 Cr |
| Less: Accumulated Depreciation | 255.04 Cr | 308.78 Cr | 366.06 Cr | 426.31 Cr |
| Net Block | 473.26 Cr | 459.21 Cr | 436.11 Cr | 465.56 Cr |
| Capital Work in Progress | 3.05 Cr | 9.6 Cr | 44.71 Cr | 69.12 Cr |
| Non Current Investments | 82 Lk | 0 | 4.92 Cr | 4.62 Cr |
| Long Term Investment | 82 Lk | 0 | 4.92 Cr | 4.62 Cr |
| Quoted | 81.8 Lk | 0 | 4.92 Cr | 0 |
| Unquoted | 20,000 | 0 | 0 | 4.62 Cr |
| Long Term Loans & Advances | 15.26 Cr | 27.16 Cr | 15.89 Cr | 22.42 Cr |
| Other Non Current Assets | 1.18 Cr | 1.59 Cr | 37.2 Cr | 16.2 Cr |
| Total Non-Current Assets | 493.57 Cr | 497.56 Cr | 538.83 Cr | 577.93 Cr |
| Unquoted | 20,000 | 0 | 0 | 4.62 Cr |
| Inventories | 694.78 Cr | 478.74 Cr | 573.55 Cr | 615.32 Cr |
| Raw Materials | 11.12 Cr | 10.97 Cr | 15.16 Cr | 10.05 Cr |
| Work-in Progress | 487.92 Cr | 245.13 Cr | 170.99 Cr | 204.12 Cr |
| Finished Goods | 166.94 Cr | 185.27 Cr | 330.9 Cr | 355.03 Cr |
| Packing Materials | 14.39 Cr | 15.87 Cr | 26.58 Cr | 43.8 Lk |
| Stores and Spare | 12.57 Cr | 17.58 Cr | 25.45 Cr | 43.46 Cr |
| Sundry Debtors | 158.95 Cr | 125.31 Cr | 168.23 Cr | 244.26 Cr |
| Debtors more than Six months | 99.16 Cr | 81.48 Cr | 60.59 Cr | 78.16 Cr |
| Debtors Others | 158.95 Cr | 115.03 Cr | 168.65 Cr | 237.06 Cr |
| Cash and Bank | 18.65 Cr | 84 Cr | 15.3 Cr | 27.57 Cr |
| Cash in hand | 2.67 Cr | 3.9 Cr | 2.02 Cr | 2.16 Cr |
| Balances at Bank | 15.98 Cr | 80.11 Cr | 13.28 Cr | 25.42 Cr |
| Other Current Assets | 81.05 Cr | 74.31 Cr | 92.95 Cr | 164.71 Cr |
| Interest accrued and or due on loans | 80,000 | 2.88 Cr | 9.8 Lk | 72 Lk |
| Prepaid Expenses | 1.46 Cr | 1.37 Cr | 6.93 Cr | 52.73 Cr |
| Short Term Loans and Advances | 232.43 Cr | 135.11 Cr | 278.74 Cr | 253.32 Cr |
| Advances recoverable in cash or in kind | 234.6 Cr | 137.21 Cr | 273.59 Cr | 237.13 Cr |
| Advance income tax and TDS | 0 | 0 | 14.1 Cr | 25.14 Cr |
| Total Current Assets | 1185.87 Cr | 897.47 Cr | 1128.77 Cr | 1305.18 Cr |
| Net Current Assets (Including Current Investments) | 477.59 Cr | 334.16 Cr | 540.34 Cr | 604.42 Cr |
| Total Assets | 1679.44 Cr | 1395.03 Cr | 1667.6 Cr | 1883.11 Cr |
| Contingent Liabilities | 44.7 Cr | 55.74 Cr | 59.26 Cr | 54.88 Cr |
| Total Debt | 381.06 Cr | 517.68 Cr | 589.45 Cr | 611.84 Cr |
| Book Value | 110.49 | 57.93 | 68.53 | 76.52 |
| Adjusted Book Value | 110.49 | 57.93 | 68.53 | 76.52 |
STANDALONE BALANCE SHEET FOR PARAG MILK FOODS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 83.94 Cr | 95.2 Cr | 117.2 Cr | 119.2 Cr |
| Equity - Authorised | 100 Cr | 100 Cr | 120 Cr | 200 Cr |
| Equity - Issued | 83.94 Cr | 95.2 Cr | 117.2 Cr | 119.2 Cr |
| Equity Paid Up | 83.94 Cr | 95.2 Cr | 117.2 Cr | 119.2 Cr |
| Face Value | 10 | 10 | 10 | 10 |
| Total Reserves | 835.14 Cr | 451.39 Cr | 696.27 Cr | 804.52 Cr |
| Securities Premium | 444.78 Cr | 583.77 Cr | 760.02 Cr | 776.77 Cr |
| Profit & Loss Account Balance | 384.41 Cr | -149.51 Cr | -81.17 Cr | 10.76 Cr |
| General Reserves | 5.93 Cr | 5.93 Cr | 5.93 Cr | 5.93 Cr |
| Reserve excluding Revaluation Reserve | 835.14 Cr | 451.39 Cr | 696.27 Cr | 804.52 Cr |
| Shareholder's Funds | 919.81 Cr | 549.09 Cr | 818.16 Cr | 923.72 Cr |
| Secured Loans | 20.86 Cr | 156.66 Cr | 128.62 Cr | 104.53 Cr |
| Non Convertible Debentures | 0 | 150.13 Cr | 150.4 Cr | 127.6 Cr |
| Term Loans - Banks | 48.92 Cr | 11.42 Cr | 4.89 Cr | 88.4 Lk |
| Unsecured Loans | 0 | 73.92 Cr | 75.98 Cr | 78.6 Cr |
| Foreign Currency Convertible Notes | 0 | 73.92 Cr | 75.98 Cr | 78.6 Cr |
| Deferred Tax Assets / Liabilities | -5.42 Cr | 2.67 Cr | 1.46 Cr | -7.78 Cr |
| Deferred Tax Assets | 27.2 Cr | 22.14 Cr | 19.44 Cr | 26.12 Cr |
| Deferred Tax Liability | 21.78 Cr | 24.81 Cr | 20.9 Cr | 18.34 Cr |
| Other Long Term Liabilities | 8.4 Cr | 11.11 Cr | 7.89 Cr | 9.96 Cr |
| Long Term Provisions | 4 Cr | 2.52 Cr | 3.61 Cr | 3.26 Cr |
| Total Non-Current Liabilities | 27.85 Cr | 246.87 Cr | 217.55 Cr | 188.57 Cr |
| Trade Payables | 288.81 Cr | 208.09 Cr | 129.82 Cr | 186.14 Cr |
| Sundry Creditors | 288.81 Cr | 208.09 Cr | 129.82 Cr | 186.14 Cr |
| Other Current Liabilities | 83.33 Cr | 81.96 Cr | 122.68 Cr | 129.63 Cr |
| Advances received from customers | 89.2 Lk | 33.26 Cr | 42.22 Cr | 39.34 Cr |
| Interest Accrued But Not Due | 1.26 Cr | 4.66 Cr | 5.5 Cr | 7.5 Cr |
| Current maturity of Debentures & Bonds | 0 | 0 | 23.08 Cr | 23.08 Cr |
| Short Term Borrowings | 312.56 Cr | 234.29 Cr | 294.34 Cr | 330.24 Cr |
| Secured ST Loans repayable on Demands | 312.56 Cr | 234.29 Cr | 294.34 Cr | 330.24 Cr |
| Working Capital Loans- Sec | 312.56 Cr | 234.29 Cr | 285.53 Cr | 302.02 Cr |
| Short Term Provisions | 44.4 Lk | 41.6 Lk | 42.7 Lk | 21.4 Lk |
| Total Current Liabilities | 685.14 Cr | 524.75 Cr | 547.26 Cr | 646.22 Cr |
| Total Liabilities | 1632.81 Cr | 1320.71 Cr | 1582.97 Cr | 1758.51 Cr |
| Gross Block | 625.48 Cr | 645.63 Cr | 661.18 Cr | 714.07 Cr |
| Less: Accumulated Depreciation | 244.78 Cr | 295.71 Cr | 349.78 Cr | 405.49 Cr |
| Net Block | 380.7 Cr | 349.92 Cr | 311.39 Cr | 308.58 Cr |
| Capital Work in Progress | 93.4 Lk | 2.84 Cr | 8.64 Cr | 9.67 Cr |
| Non Current Investments | 63.08 Cr | 62.26 Cr | 67.19 Cr | 108.85 Cr |
| Long Term Investment | 63.08 Cr | 62.26 Cr | 67.19 Cr | 108.85 Cr |
| Quoted | 81.8 Lk | 0 | 4.92 Cr | 0 |
| Unquoted | 62.27 Cr | 62.26 Cr | 62.26 Cr | 108.85 Cr |
| Long Term Loans & Advances | 13.27 Cr | 23.85 Cr | 42.7 Cr | 18.72 Cr |
| Other Non Current Assets | 1.17 Cr | 1.58 Cr | 37.19 Cr | 16.19 Cr |
| Total Non-Current Assets | 459.15 Cr | 440.45 Cr | 467.11 Cr | 462 Cr |
| Unquoted | 62.27 Cr | 62.26 Cr | 62.26 Cr | 108.85 Cr |
| Inventories | 687.33 Cr | 468.15 Cr | 558.26 Cr | 598.26 Cr |
| Raw Materials | 9.87 Cr | 7.1 Cr | 10.57 Cr | 4.2 Cr |
| Work-in Progress | 487.92 Cr | 245.13 Cr | 170.99 Cr | 204.12 Cr |
| Finished Goods | 161.78 Cr | 180.16 Cr | 324.69 Cr | 348.98 Cr |
| Packing Materials | 14.27 Cr | 15.65 Cr | 26.2 Cr | 0 |
| Stores and Spare | 11.65 Cr | 16.2 Cr | 21.33 Cr | 38.75 Cr |
| Sundry Debtors | 155.92 Cr | 119.72 Cr | 159.87 Cr | 235.28 Cr |
| Debtors more than Six months | 97.09 Cr | 77.6 Cr | 54.29 Cr | 68.35 Cr |
| Debtors Others | 155.92 Cr | 110.42 Cr | 159.5 Cr | 230.45 Cr |
| Cash and Bank | 18.24 Cr | 83.59 Cr | 14.53 Cr | 27.06 Cr |
| Cash in hand | 2.36 Cr | 3.62 Cr | 1.72 Cr | 1.85 Cr |
| Balances at Bank | 15.88 Cr | 79.97 Cr | 12.81 Cr | 25.21 Cr |
| Other Current Assets | 80.14 Cr | 74.24 Cr | 93.73 Cr | 164.29 Cr |
| Interest accrued and or due on loans | 0 | 2.88 Cr | 1.42 Cr | 72 Lk |
| Prepaid Expenses | 68.7 Lk | 1.42 Cr | 6.39 Cr | 52.31 Cr |
| Short Term Loans and Advances | 232.03 Cr | 134.56 Cr | 289.47 Cr | 271.62 Cr |
| Advances recoverable in cash or in kind | 234 Cr | 147.71 Cr | 271.92 Cr | 236.16 Cr |
| Advance income tax and TDS | 13.3 Lk | 0 | 14.1 Cr | 25.14 Cr |
| Due From Subsidiaries | 0 | 0 | 12.29 Cr | 19.15 Cr |
| Total Current Assets | 1173.66 Cr | 880.26 Cr | 1115.86 Cr | 1296.51 Cr |
| Net Current Assets (Including Current Investments) | 488.52 Cr | 355.52 Cr | 568.6 Cr | 650.28 Cr |
| Total Assets | 1632.81 Cr | 1320.71 Cr | 1582.97 Cr | 1758.51 Cr |
| Contingent Liabilities | 44.7 Cr | 55.68 Cr | 59.26 Cr | 53.7 Cr |
| Total Debt | 363.64 Cr | 472.02 Cr | 526.98 Cr | 537.74 Cr |
| Book Value | 109.49 | 57.42 | 69.41 | 77.49 |
| Adjusted Book Value | 109.49 | 57.42 | 69.41 | 77.49 |
FINANCIAL RATIOS (CONSOLIDATED) FOR PARAG MILK FOODS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 2.47 | -55.93 | 4.54 | 7.6 |
| CEPS(Rs) | 8.64 | -50.29 | 9.43 | 12.65 |
| DPS(Rs) | 0.5 | 0 | 0 | 0.5 |
| Book NAV/Share(Rs) | 110.49 | 57.93 | 68.53 | 76.52 |
| Tax Rate(%) | 49.16 | -2 | -4.29 | -5.51 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 6.78 | -21.13 | 3.96 | 5.96 |
| EBIT Margin(%) | 4.7 | -22.71 | 3.55 | 4.9 |
| Pre Tax Margin(%) | 2.21 | -25.2 | 1.71 | 2.6 |
| PAT Margin (%) | 1.12 | -25.7 | 1.78 | 2.74 |
| Cash Profit Margin (%) | 3.94 | -23.11 | 3.7 | 4.56 |
| Performance Ratios | ||||
| ROA(%) | 1.23 | -34.64 | 3.48 | 5.1 |
| ROE(%) | 2.25 | -72.01 | 7.86 | 10.56 |
| ROCE(%) | 6.6 | -39.52 | 8.6 | 11.1 |
| Asset Turnover(x) | 1.1 | 1.35 | 1.95 | 1.86 |
| Sales/Fixed Asset(x) | 2.64 | 2.77 | 3.81 | 3.9 |
| Working Capital/Sales(x) | 3.86 | 6.2 | 5.53 | 5.47 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.38 | 0.36 | 0.26 | 0.26 |
| Receivable days | 45.82 | 25.04 | 17.93 | 22.77 |
| Inventory Days | 131.56 | 103.38 | 64.26 | 65.64 |
| Payable days | 66.72 | 50.22 | 32.17 | 30.81 |
| Valuation Parameters | ||||
| PER(x) | 42.79 | 0 | 15.99 | 27.38 |
| PCE(x) | 12.22 | -1.92 | 7.7 | 16.44 |
| Price/Book(x) | 0.96 | 1.66 | 1.06 | 2.72 |
| Yield(%) | 0.47 | 0 | 0 | 0.24 |
| EV/Net Sales(x) | 0.68 | 0.65 | 0.49 | 0.98 |
| EV/Core EBITDA(x) | 9.03 | -3.24 | 8.72 | 13.78 |
| EV/EBIT(x) | 14.43 | -2.87 | 13.42 | 18.9 |
| EV/CE(x) | 0.74 | 0.97 | 0.85 | 2.01 |
| M Cap / Sales | 0.48 | 0.44 | 0.29 | 0.79 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -24.45 | 12.49 | 39.62 | 8.51 |
| Core EBITDA Growth(%) | -36.76 | -406.35 | 139.17 | 36 |
| EBIT Growth(%) | -47.6 | -638.28 | 122.55 | 52.61 |
| PAT Growth(%) | -77.9 | -2671.82 | 110 | 70.1 |
| EPS Growth(%) | -77.9 | -2367.6 | 108.12 | 67.24 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.41 | 0.94 | 0.73 | 0.67 |
| Current Ratio(x) | 1.67 | 1.59 | 1.92 | 1.86 |
| Quick Ratio(x) | 0.69 | 0.74 | 0.94 | 0.98 |
| Interest Cover(x) | 1.89 | -9.12 | 1.93 | 2.13 |
| Total Debt/Mcap(x) | 0.43 | 0.56 | 0.69 | 0.25 |
FINANCIAL RATIOS (STANDALONE) FOR PARAG MILK FOODS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 2.08 | -55.58 | 5.84 | 7.71 |
| CEPS(Rs) | 7.96 | -50.23 | 10.46 | 12.39 |
| DPS(Rs) | 0.5 | 0 | 0 | 0.5 |
| Book NAV/Share(Rs) | 109.49 | 57.42 | 69.41 | 77.49 |
| Tax Rate(%) | 54.86 | -2.21 | -1.94 | -10.97 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 7.07 | -21.17 | 4.72 | 6.11 |
| EBIT Margin(%) | 4.7 | -23.24 | 4.07 | 4.66 |
| Pre Tax Margin(%) | 2.16 | -25.56 | 2.28 | 2.55 |
| PAT Margin (%) | 0.97 | -26.12 | 2.32 | 2.83 |
| Cash Profit Margin (%) | 3.73 | -23.61 | 4.16 | 4.54 |
| Performance Ratios | ||||
| ROA(%) | 1.06 | -35.83 | 4.72 | 5.5 |
| ROE(%) | 1.91 | -72.21 | 10.07 | 10.58 |
| ROCE(%) | 6.51 | -40.85 | 10.15 | 10.81 |
| Asset Turnover(x) | 1.09 | 1.37 | 2.03 | 1.95 |
| Sales/Fixed Asset(x) | 2.94 | 3.19 | 4.51 | 4.73 |
| Working Capital/Sales(x) | 3.67 | 5.7 | 5.18 | 5 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.34 | 0.31 | 0.22 | 0.21 |
| Receivable days | 46.39 | 24.83 | 17.32 | 22.18 |
| Inventory Days | 133.86 | 104.11 | 63.58 | 64.92 |
| Payable days | 65.55 | 47.49 | 28.87 | 26.37 |
| Valuation Parameters | ||||
| PER(x) | 50.76 | 0 | 12.43 | 26.98 |
| PCE(x) | 13.26 | -1.92 | 6.95 | 16.8 |
| Price/Book(x) | 0.96 | 1.68 | 1.05 | 2.68 |
| Yield(%) | 0.47 | 0 | 0 | 0.24 |
| EV/Net Sales(x) | 0.69 | 0.65 | 0.48 | 0.97 |
| EV/Core EBITDA(x) | 9.22 | -3.11 | 7.83 | 14.42 |
| EV/EBIT(x) | 14.63 | -2.78 | 11.36 | 19.72 |
| EV/CE(x) | 0.75 | 0.99 | 0.86 | 2.05 |
| M Cap / Sales | 0.49 | 0.45 | 0.3 | 0.8 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -25.07 | 13.05 | 40.86 | 8.29 |
| Core EBITDA Growth(%) | -37.77 | -421.93 | 141.48 | 19.1 |
| EBIT Growth(%) | -48.43 | -659.12 | 125.5 | 26.34 |
| PAT Growth(%) | -80.74 | -3131.71 | 112.94 | 34.23 |
| EPS Growth(%) | -80.74 | -2773.1 | 110.51 | 31.98 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.4 | 0.86 | 0.65 | 0.58 |
| Current Ratio(x) | 1.71 | 1.68 | 2.04 | 2.01 |
| Quick Ratio(x) | 0.71 | 0.79 | 1.02 | 1.08 |
| Interest Cover(x) | 1.85 | -10.01 | 2.27 | 2.2 |
| Total Debt/Mcap(x) | 0.41 | 0.51 | 0.62 | 0.22 |
SHARE HOLDING PATTERN FOR PARAG MILK FOODS LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 40.75 | 36.19 | 41.63 | 41.63 | 41.63 | 41.63 | 41.63 | 42.61 | 42.61 | 42.61 |
| FII % | 3.42 | 12.95 | 11.73 | 10.23 | 8.75 | 8.75 | 8.83 | 8.95 | 8.51 | 10.08 |
| DII % | 4.73 | 4.20 | 3.84 | 3.84 | 7.20 | 7.59 | 7.80 | 8.35 | 8.35 | 6.84 |
| Public % | 40.73 | 46.66 | 42.81 | 44.30 | 42.41 | 41.66 | 41.18 | 40.03 | 40.49 | 40.44 |
PEER COMPARISON FOR PARAG MILK FOODS LIMITED
CORPORATE ACTIONS FOR PARAG MILK
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 19-Aug-2024 | Book Closure - A.G.M. | 05-Sep-2024 11-Sep-2024 |
| BSE 19-Aug-2024 | AGM - A.G.M. | 11-Sep-2024 11-Sep-2024 |
| BSE 18-Jul-2024 | Board Meeting - Quarterly Results | 23-Jul-2024 |
| BSE 21-May-2024 | Dividend - Rs.0.5000 per share(5%)Dividend | |
| BSE 10-May-2024 | Board Meeting - Dividend & Audited Results | 18-May-2024 |
| BSE 31-Jan-2024 | Board Meeting - Quarterly Results | 07-Feb-2024 |
| BSE 02-Nov-2023 | Board Meeting - Quarterly Results | 09-Nov-2023 |
| BSE 11-Sep-2023 | Book Closure - A.G.M. | 21-Sep-2023 27-Sep-2023 |
| BSE 11-Sep-2023 | AGM - A.G.M. | 27-Sep-2023 27-Sep-2023 |
| BSE 31-Jul-2023 | Board Meeting - Quarterly Results | 05-Aug-2023 |
| BSE 24-Apr-2023 | Board Meeting - Final Dividend & Audited Results | 29-Apr-2023 |
| BSE 18-Jan-2023 | Board Meeting - Quarterly Results | 24-Jan-2023 |
| BSE 07-Nov-2022 | Board Meeting - Quarterly Results | 14-Nov-2022 |
| BSE 13-Sep-2022 | Book Closure - A.G.M. | 24-Sep-2022 30-Sep-2022 |
| BSE 13-Sep-2022 | AGM - A.G.M. | 30-Sep-2022 30-Sep-2022 |
| BSE 08-Aug-2022 | Board Meeting - Quarterly Results | 13-Aug-2022 |
| BSE 13-Jul-2022 | Board Meeting - Preferential Issue of shares Inter alia consider a proposal for issuance of equity shares by way of a preferential issue, in accordance with the provisions of the SEBI (Issue of Capital and Disclosure requirements) Regulations, 2018 and the Companies Act, 2013, as amended, subject to such regulatory/ statutory approvals as may be required. The Board would also consider convening an extra-ordinary ... | 18-Jul-2022 |
| BSE 24-Jun-2022 | Board Meeting - Audited Results | 30-Jun-2022 |
| BSE 28-Jan-2022 | Board Meeting - Quarterly Results | 05-Feb-2022 |
| BSE 22-Oct-2021 | Board Meeting - Quarterly Results | 01-Nov-2021 |
CORPORATE ANNOUNCEMENTS FOR PARAG MILK
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 10-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Certificate under Regulation 74 (5) of SEBI (DP) Regulations 2018 |
| BSE 27-Sep-2024 | Intimation FILE | Closure of Trading Window Intimation of Closure of Trading Window |
| BSE 23-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Parag Milk Foods Limited has informed about Schedule of Analyst/ Investor Meet |
| BSE 12-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer''s Report Parag Milk Foods Limited has informed the Exchange about Scrutinisers Report and Voting Results of 32nd Annual General Meeting held on September 11 2024 |
| BSE 11-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of AGM Parag Milk Foods Limited has informed the Exchange about Proceedings of 32nd Annual General Meeting held on September 11 2024 |
| BSE 23-Aug-2024 | General Announcements FILE | Update On Senior Management Personnel Parag Milk Foods Limited has informed Exchange about update on Senior Management Personnel |
| BSE 17-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Parag Milk Foods Limited submitted Extract of Newspaper Publications in connection with Notice of 32nd Annual General Meeting to be held on September 11 2024 |
| BSE 16-Aug-2024 | Intimation FILE | Parag Milk Foods Limited Has Informed The Exchange Regarding Book Closure Period / Record Date For The Purpose Of Payment Of Dividend And/Or 32Nd Annual General Meeting To Be Held On September 11 2024 Parag Milk Foods Limited has informed the Exchange regarding Book Closure Period / Record Data for the purpose of Payment of Dividend and/or 32nd Annual General Meeting to be held on September 11 2024 |
| BSE 16-Aug-2024 | Intimation FILE | Parag Milk Foods Ltd Has Informed The Exchange Regarding Book Closure Period / Record Date For The Purpose Of Payment Of Dividend And/Or 32Nd Annual General Meeting To Be Held On September 11 2024 Parag Milk Foods Limited has informed the Exchange regarding Book Closure Period / Record Date for the purpose of Payment of Dividend and/or 32nd Annual General Meeting to be held on September 11 2024 |
| BSE 16-Aug-2024 | General Announcements FILE | Business Responsibility and Sustainability Reporting (BRSR) Business Responsibility and Sustainability Report for FY 2023-24 |
| BSE 16-Aug-2024 | General Announcements FILE | Reg. 34 (1) Annual Report. Parag Milk Foods Limited - Annual Report FY 2023-24 |
| BSE 16-Aug-2024 | Intimation FILE | Annual Report FY 2023-24 & Notice Of 32Nd Annual General Meeting To Be Held On September 11 2024 Annual Report FY 2023-24 & Notice of 32nd Annual General Meeting to be held on September 11 2024 |
| BSE 10-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Extract of Newspaper Publications regarding the ensuing AGM and inter-alia requesting shareholders to register their email address |
| BSE 08-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Parag Milk Foods Limited has informed about Schedule of Analyst/ Investor Meet |
| BSE 30-Jul-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Sixth Sense India Opportunities II & PACs |
| BSE 23-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Investor Presentation Parag Milk Foods Limited - Investor Presentation on Financial Results for quarter ended June 30 2024 |
| BSE 23-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS Grant of Stock Options under Parag Milk Foods Limited - Employee Stock Option 2022 |
| BSE 23-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Press Release on Unaudited Financial Results for quarter ended June 30 2024 |
| BSE 23-Jul-2024 | Outcome FILE | Parag Milk Foods Limited - Unaudited Financial Results For Quarter Ended June 30 2024 Parag Milk Foods Limited has informed the exchange about Unaudited Financial Results for quarter ended June 30 2024 |
| BSE 23-Jul-2024 | Outcome FILE | Board Meeting Outcome for Outcome Of Board Meeting Of Parag Milk Foods Limited Held On July 23 2024 Outcome of Board Meeting held on July 23 2024 inter-alia for approval of Unaudited Financial Results for quarter ended June 30 2024 pursuant to Regulation 33 of SEBI (LODR) Regulations 2015 |
| BSE 17-Jul-2024 | Intimation FILE | Board Meeting Intimation for Consideration Of Financial Results Of The Company For Quarter Ended 30Th June 2024 Parag Milk Foods Ltdhas informed BSE that the meeting of the Board of Directors of the Company is scheduled on 23/07/2024 inter alia to consider and approve to consider and approve the Unaudited Financial Results of the Company for Quarter ended June 30 2024 |
| BSE 10-Jul-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Certificate under Regulation 74(5) of SEBI (DP) Regulations 2018 |
| BSE 09-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Memorandum of Understanding /Agreements Parag Milk Foods Limited - Intimation of first Amendment Agreement to FCCB Subscription Agreement executed with International Finance Corporation |
| BSE 27-Jun-2024 | Intimation FILE | Closure of Trading Window Parag Milk Foods Limited-Intimation of Closure of Trading Window |
| BSE 26-Jun-2024 | General Announcements FILE | Communication To Shareholders - Tax Deduction On Dividend Payout Email Communication to shareholders for tax deduction on dividend payout |
| BSE 04-Jun-2024 | General Announcements FILE | Intimation Of Plant Visit Of Institutional Investors Organised By Investec India Intimation of plant visit of Institutional Investors organised by Investec India |
| BSE 01-Jun-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper Notice of transfer of shares to IEPF Authority |
| BSE 24-May-2024 | Compliance FILE | Compliances-Reg.24(A)-Annual Secretarial Compliance Annual Secretarial Compliance Report for the year ended March 31 2024 |
| BSE 18-May-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Investor Presentation Parag Milk Foods Limited- Investor Presentation on Financial Results for quarter and year ended March 31 2024 |
| BSE 18-May-2024 | Compliance FILE | Statement Of No Deviation Or Variation In The Use Of Proceeds Of Preferential Issue Of Equity Shares Pursuant To Conversion Of Fully Convertible Warrants For Quarter Ended March 31 2024 Statement of no deviation or variation in the use of proceeds of preferential issue of equity shares pursuant to conversion of fully convertible warrants for quarter ended March 31 2024 |
INSIDER TRADING FOR PARAG MILK
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 26-Jul-2024 26-Jul-2024 | Sell Market | 14,915 @ 0.00 (0.01 %) | Sixth Sense India Opportunities II |
| BSE 26-Jul-2024 26-Jul-2024 | Sell Market | 1,786,890 @ 0.00 (0.00 %) | Sixth Sense India Opportunities II |
| BSE 21-Mar-2024 21-Mar-2024 | Buy Market | 202,429 @ 0.00 (0.17 %) | Sixth Sense India Opportunities III |
| BSE 19-Mar-2024 19-Mar-2024 | Buy Market | 275,000 @ 0.00 (0.23 %) | Sixth Sense India Opportunities III |
| BSE 20-Mar-2024 20-Mar-2024 | Buy Market | 488,802 @ 0.00 (0.42 %) | Sixth Sense India Opportunities III |
| BSE 04-Dec-2023 04-Dec-2023 | Buy Market | 10,000 @ 0.00 (0.01 %) | Sixth Sense India Opportunities III |
| BSE 05-Dec-2023 05-Dec-2023 | Buy Market | 77,046 @ 0.00 (0.07 %) | Sixth Sense India Opportunities III |
| BSE 01-Dec-2023 01-Dec-2023 | Buy Market | 135,000 @ 0.00 (0.11 %) | Sixth Sense India Opportunities III |
| BSE 22-Nov-2023 22-Nov-2023 | Buy Market | 27,101 @ 0.00 (0.03 %) | Sixth Sense India Opportunities III |
| BSE 30-Jun-2023 30-Jun-2023 | Buy Market | 8,000 @ 0.00 (0.01 %) | Sixth Sense India Opportunities III |
| BSE 27-Jun-2023 27-Jun-2023 | Buy Market | 320,000 @ 0.00 (0.27 %) | Sixth Sense India Opportunities III |
| BSE 30-Jun-2023 30-Jun-2023 | Buy Market | 292,000 @ 0.00 (0.24 %) | Sixth Sense India Opportunities III |
| BSE 28-Jun-2023 28-Jun-2023 | Buy Market | 98,000 @ 0.00 (0.08 %) | Sixth Sense India Opportunities III |
| BSE 27-Jun-2023 27-Jun-2023 | Buy Market | 115,000 @ 0.00 (0.10 %) | Sixth Sense India Opportunities III |
| BSE 28-Jun-2023 28-Jun-2023 | Buy Market | 19,000 @ 0.00 (0.02 %) | Sixth Sense India Opportunities III |
| BSE 26-Jun-2023 26-Jun-2023 | Buy Market | 394,000 @ 0.00 (0.34 %) | Sixth Sense India Opportunities III |
| BSE 26-Jun-2023 26-Jun-2023 | Buy Market | 783,000 @ 0.00 (0.67 %) | Sixth Sense India Opportunities III |
| BSE 23-Jun-2023 23-Jun-2023 | Buy Market | 680,000 @ 0.00 (0.58 %) | Sixth Sense India Opportunities III |
| BSE 23-Jun-2023 23-Jun-2023 | Buy Market | 320,000 @ 0.00 (0.27 %) | Sixth Sense India Opportunities III |
| BSE 20-Jun-2023 20-Jun-2023 | Buy Market | 21,164 @ 0.00 (0.02 %) | Sixth Sense India Opportunities III |
| BSE 20-Jun-2023 20-Jun-2023 | Buy Market | 123,554 @ 0.00 (0.10 %) | Sixth Sense India Opportunities III |
| BSE 13-Jun-2023 13-Jun-2023 | Buy Market | 140,000 @ 0.00 (0.12 %) | Sixth Sense India Opportunities III |
| BSE 12-Jun-2023 12-Jun-2023 | Buy Market | 498,065 @ 0.00 (0.43 %) | Sixth Sense India Opportunities III |
| BSE 10-May-2023 10-May-2023 | Buy Market | 34,000 @ 0.00 (0.03 %) | Sixth Sense India Opportunities III |
| BSE 10-May-2023 10-May-2023 | Buy Market | 1,000 @ 0.00 (0.00 %) | Sixth Sense India Opportunities III |
| BSE 09-May-2023 09-May-2023 | Buy Market | 5,667 @ 0.00 (0.00 %) | Sixth Sense India Opportunities III |
BULK BLOCK DEALS FOR PARAG MILK FOODS LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 26-Jul-2024 | Sell BULK | 1,786,886 @ 199.00 | SIXTH SENSE INDIA OPPORTUNITIES 11 |
| BSE 26-Jul-2024 | Buy BULK | 1,765,691 @ 199.00 | NORTH STAR OPPORTUNITIES FUND VCC-BULL VALUE INCORPORATED VCC SUB-FUND |
| BSE 15-Jun-2023 | Sell BULK | 1,294,511 @ 106.06 | IDFC INFRASTRUCTURE FUND 3 |
| BSE 23-Mar-2023 | Sell BULK | 800,000 @ 76.23 | PIVOTAL BUSINESS MANAGERS LLP |
| BSE 23-Mar-2023 | Buy BULK | 800,000 @ 76.23 | PIVOTAL ENTERPRISES PRIVATE LIMITED |
DIVIDEND BY PARAG MILK FOODS LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 04-Sep-2024 | DIVIDEND | 0.5 |
| 07-Sep-2021 | DIVIDEND | 0.5 |
SPLIT / BONUS BY PARAG MILK FOODS LIMITED
No Split / Bonus details found
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed