Price
Financials
Standalone, Rs crore| Mar 2013 | Jun 2013 | Sep 2013 | Dec 2013 | Mar 2014 | Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 39.13 | 42.55 | 32.53 | 32.99 | 35.98 | 45.07 | 43.10 | 47.58 | 50.45 |
| Expenses | 37.13 | 38.99 | 30.73 | 30.69 | 32.02 | 43.26 | 43.91 | 44.33 | 45.32 |
| Operating Profit | 2.00 | 3.56 | 1.80 | 2.30 | 3.96 | 1.81 | -0.81 | 3.25 | 5.13 |
| OPM % | 5.11% | 8.37% | 5.53% | 6.97% | 11.01% | 4.02% | -1.88% | 6.83% | 10.17% |
| Other Income | 0.62 | 0.68 | 0.86 | 0.81 | 1.03 | 0.78 | 1.26 | 0.13 | -0.28 |
| Interest | 0.50 | 0.60 | 0.65 | 0.55 | 0.53 | 0.78 | 0.80 | 0.84 | 0.92 |
| Depreciation | 1.23 | 1.26 | 1.28 | 1.18 | 1.09 | 1.42 | 1.72 | 1.73 | 1.59 |
| Profit before tax | 0.89 | 2.38 | 0.73 | 1.38 | 3.37 | 0.39 | -2.07 | 0.81 | 2.34 |
| Tax % | 37.08% | 30.67% | 34.25% | 28.99% | 32.05% | 35.90% | -32.85% | 34.57% | 53.42% |
| Net Profit | 0.56 | 1.65 | 0.49 | 0.99 | 2.28 | 0.25 | -1.40 | 0.53 | 1.10 |
| EPS in Rs | 0.58 | 1.70 | 0.51 | 1.02 | 2.35 | 0.26 | -1.44 | 0.55 | 1.13 |
| Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 64 | 84 | 84 | 122 | 143 | 131 | 139 | 144 | 186 | 199 | 248 | 149 |
| Expenses | 65 | 80 | 80 | 102 | 117 | 117 | 138 | 132 | 177 | 198 | 205 | 133 |
| Operating Profit | -1 | 4 | 4 | 20 | 26 | 14 | 1 | 11 | 9 | 1 | 43 | 16 |
| OPM % | -1.6% | 5% | 4.7% | 16% | 18% | 11% | 0.5% | 8% | 4.9% | 0.6% | 17% | 11% |
| Other Income | 5 | 5 | 0 | 2 | 6 | 7 | 8 | 4 | 2 | 24 | 7 | 30 |
| Interest | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 3 | 3 | 2 | 1 |
| Depreciation | 2 | 2 | 3 | 3 | 4 | 5 | 5 | 5 | 6 | 7 | 7 | 7 |
| Profit before tax | 2 | 7 | 2 | 19 | 29 | 14 | 2 | 8 | 1 | 16 | 41 | 38 |
| Tax % | 6% | 27% | 40% | 34% | 32% | 31% | 33% | 31% | 51% | 18% | 46% | 30% |
| Net Profit | 2 | 5 | 1 | 12 | 20 | 10 | 2 | 5 | 0 | 13 | 22 | 27 |
| EPS in Rs | 20.12 | 10.10 | 1.55 | 5.58 | 0.50 | 13.22 | 22.93 | 27.81 | ||||
| Dividend Payout % | 69% | 23% | 105% | 10% | 12% | 20% | 97% | 27% | 0% | 0% | 0% | 9% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 6% | 1% | -7% | -40% | ||
| Compounded Profit Growth | 15% | 91% | 127% | -15% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | 10% | 9% | 11% | 11% |
| Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5 | 5 | 5 | 5 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 |
| Reserves | 49 | 53 | 53 | 62 | 74 | 82 | 81 | 85 | 84 | 97 | 132 | 175 |
| Borrowings | 0 | 0 | 0 | 0 | 11 | 11 | 20 | 21 | 25 | 20 | 18 | 1 |
| Other Liabilities | 15 | 18 | 17 | 28 | 33 | 30 | 35 | 35 | 30 | 33 | 52 | 37 |
| Total Liabilities | 69 | 75 | 74 | 95 | 127 | 132 | 146 | 151 | 149 | 160 | 212 | 221 |
| Fixed Assets | 30 | 34 | 35 | 41 | 45 | 65 | 72 | 78 | 86 | 85 | 82 | 74 |
| CWIP | 0 | 2 | 2 | 3 | 2 | 4 | 6 | 5 | 0 | 0 | 1 | 0 |
| Investments | 11 | 14 | 12 | 23 | 25 | 13 | 10 | 9 | 24 | 8 | 45 | 75 |
| Other Assets | 28 | 25 | 25 | 28 | 56 | 51 | 58 | 59 | 38 | 67 | 84 | 73 |
| Total Assets | 69 | 75 | 74 | 95 | 127 | 132 | 146 | 151 | 149 | 160 | 212 | 221 |
| Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -1 | 5 | 0 | 23 | 20 | 23 | 4 | 8 | 8 | 4 | 40 | 18 |
| Cash from Investing Activity | 1 | -5 | 1 | -20 | -28 | -22 | -8 | -7 | -6 | -3 | -23 | 7 |
| Cash from Financing Activity | -3 | -0 | -1 | -1 | 8 | -4 | 5 | -3 | -1 | 2 | -17 | -18 |
| Net Cash Flow | -3 | -1 | 0 | 2 | 0 | -3 | 2 | -1 | 0 | 4 | 0 | 7 |
| Free Cash Flow | -4 | -4 | -4 | 14 | -1 | -4 | -8 | -2 | -5 | 9 | 56 | 38 |
| CFO/OP | 76% | 133% | 26% | 150% | 101% | 205% | 913% | 82% | 93% | 543% | 131% | 189% |
| Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 2 | 3 | 2 | 1 | 0 | 2 | 1 | 2 | 2 | 2 | 2 | 10 |
| Inventory Days | 86 | 80 | 83 | 87 | 79 | 94 | 93 | 106 | 79 | 78 | 67 | 36 |
| Days Payable | 19 | 47 | 30 | 28 | 8 | 8 | 8 | 13 | 9 | 18 | 34 | 76 |
| Cash Conversion Cycle | 69 | 36 | 55 | 60 | 71 | 89 | 86 | 95 | 72 | 62 | 35 | -30 |
| Working Capital Days | 74 | 39 | 40 | -4 | 12 | 26 | 32 | 24 | 24 | 16 | 19 | 7 |
| ROCE % | 1% | 11% | 5% | 29% | 33% | 16% | 2% | 9% | 5% | 7% | 29% | 16% |
Fundamentals
Market Cap₹ Cr.
Current Price₹ 129
Book Value₹ 190
ROCE15.6 %
ROE11.2 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-40%
Compounded Profit Growth (TTM)-15%
Standalone figures.
Valuation
P/E, 3-year average6.51x
P/B, 3-year average0.89x
P/E, 5-year average56.49x
P/B, 5-year average0.90x
Profitability
Operating margin (excl. other income)10.61%
Operating margin (incl. other income)31.01%
EBITDA margin6.64%
Pre-tax margin1.46%
Net profit margin0.97%
Net margin, latest quarter1.11%
ROE16.56%
ROCE22.91%
ROA12.44%
ROE, 3-year average15.75%
ROCE, 3-year average22.69%
ROA, 3-year average10.90%
ROE, 5-year average10.72%
ROCE, 5-year average16.15%
ROA, 5-year average7.34%
ROIC (approx.)2.18%
Tax rate29.89%
Other income / net worth16.49%
Growth
Sales growth (latest year)-40.19%
Profit growth (latest year)21.28%
Sales CAGR, 3 years-7.19%
Sales CAGR, 5 years1.34%
Profit CAGR, 3 years282.97%
Profit CAGR, 5 years78.21%
Sales growth QoQ10.39%
Sales growth YoY (latest quarter)44.23%
Profit growth YoY (latest quarter)-46.46%
Per share
EPS (TTM)Rs 1.79
EPS (latest year)Rs 29.09
EPS (latest quarter)Rs 0.57
EPS, 3-year averageRs 22.09
EPS, 5-year averageRs 14.47
Book value per shareRs 198.31
Sales per shareRs 185.30
Cash flow per shareRs 19.20
Free cash flow per shareRs 41.00
Dividend per share (latest year)Rs 2.50
Dividend per share, 3-year averageRs 2.50
Dividend per share, 5-year averageRs 2.00
Dividends
Dividend payout8.61%
Dividend payout, 3-year average8.61%
Dividend payout, 5-year average17.80%
Efficiency
Asset turnover0.67x
Fixed asset turnover2.02x
Inventory turnover11.19x
Inventory days33 days
Debtor days10 days
Debtors turnover36.23x
Creditor days76 days
Cash conversion cycle-30 days
Working capital days7 days
Leverage
Total debtRs 1 Cr
Cash and bankRs 9 Cr
Net debtRs -8 Cr
Debt to equity0.00x
Net debt / EBITDA-0.72x
Interest coverage1.85x
Owners' fund to total sources83.00%
Debt to assets0.38%
Cash flow
Cash from Operating Activity (latest year)Rs 18 Cr
Cash from Investing Activity (latest year)Rs 7 Cr
Cash from Financing Activity (latest year)Rs -18 Cr
Net Cash Flow (latest year)Rs 7 Cr
Free cash flow (latest year)Rs 38 Cr
FCFE (approx.: FCF + change in debt)Rs 21 Cr
Cash from ops / profit, 5 years1.16x
Sales to cash flow8.35x
Statement figures
Net sales (TTM)Rs 172 Cr
Net sales (latest year)Rs 149 Cr
Sales (latest quarter)Rs 48 Cr
Operating profit excl. other income (latest year)Rs 16 Cr
Operating profit (latest quarter)Rs 3 Cr
Other income (TTM)Rs 3 Cr
EBITDA (TTM)Rs 11 Cr
PBDT (TTM)Rs 8 Cr
Profit before tax (TTM)Rs 2 Cr
Tax (latest year)Rs 11 Cr
Net profit (TTM)Rs 2 Cr
Net profit (latest year)Rs 27 Cr
Net profit (latest quarter)Rs 1 Cr
Depreciation (TTM)Rs 6 Cr
Depreciation (latest quarter)Rs 2 Cr
Interest (TTM)Rs 3 Cr
Cost of goods sold (latest year)Rs 89 Cr
Total expenditure (latest year)Rs 133 Cr
Total income (latest year)Rs 179 Cr
Share capitalRs 9 Cr
ReservesRs 175 Cr
Shareholders' fundsRs 184 Cr
Total assetsRs 221 Cr
Net blockRs 74 Cr
Capital work in progressRs 0 Cr
InvestmentsRs 75 Cr
ReceivablesRs 4 Cr
InventoryRs 8 Cr
Other liabilitiesRs 37 Cr
Shares outstanding (crore)0.93
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 5 of 8| look | Profit leans on other income Other income was 79% of pre-tax profit in 2018 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Mar 2015Sales ₹50 Cr +40.2% vs Mar 2014.
Net profit ₹1 Cr -51.8%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Nestle India Ltd | 259,493 | 69.1 | 84.1 % |
| Britannia Industries Ltd | 116,460 | 44.7 | 56.0 % |
| Zydus Wellness Ltd | 16,102 | 72.7 | 4.91 % |
| Bikaji Foods International Ltd | 13,318 | 48.0 | 22.0 % |
| The Bombay Burmah Trading Corporation Ltd | 9,454 | 7.63 | 33.0 % |
| Mrs Bectors Food Specialities Ltd | 6,407 | 49.6 | 12.9 % |
| Gopal Snacks Ltd | 3,153 | 57.4 | 11.7 % |
| ADF Foods Ltd | 2,949 | 30.5 | 21.8 % |
| Prataap Snacks Ltd | 2,526 | 198 | 3.17 % |
| Tasty Bite Eatables Ltd | 2,472 | 68.1 | 14.0 % |
| Shah Foods Ltd | 807 | 245 | % |
| Hexagon Nutrition Ltd | 790 | 20.0 | 22.2 % |
| Lotus Chocolate Company Ltd | 721 | 9.71 % | |
| Euro India Fresh Foods Ltd | 687 | 129 | 9.83 % |
| Ganesh Consumer Products Ltd | 618 | 13.6 | 19.3 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Srinivasa Hatcheries Pvt Ltd?
Srinivasa Hatcheries Pvt Ltd (526893) has a market capitalisation of Rs Cr. at the close.
What were Srinivasa Hatcheries Pvt Ltd's latest quarterly results?
In the Mar 2015 quarter, Srinivasa Hatcheries Pvt Ltd sales was Rs 50 Cr (+40.2% vs Mar 2014) and net profit was Rs 1 Cr.