UMANG DAIRIES | DEVYANI INTERNATIONAL | UMANG DAIRIES/ DEVYANI INTERNATIONAL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | -36.9 | 205.5 | - | View Chart |
P/BV | x | 4.9 | 21.4 | 22.7% | View Chart |
Dividend Yield | % | 0.0 | 0.0 | - |
UMANG DAIRIES DEVYANI INTERNATIONAL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
UMANG DAIRIES Mar-23 |
DEVYANI INTERNATIONAL Mar-23 |
UMANG DAIRIES/ DEVYANI INTERNATIONAL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 80 | 215 | 37.4% | |
Low | Rs | 45 | 134 | 33.2% | |
Sales per share (Unadj.) | Rs | 133.1 | 24.9 | 535.0% | |
Earnings per share (Unadj.) | Rs | -1.5 | 2.2 | -68.0% | |
Cash flow per share (Unadj.) | Rs | 0.8 | 4.5 | 18.8% | |
Dividends per share (Unadj.) | Rs | 0 | 0 | - | |
Avg Dividend yield | % | 0 | 0 | - | |
Book value per share (Unadj.) | Rs | 19.9 | 7.9 | 251.9% | |
Shares outstanding (eoy) | m | 22.00 | 1,204.96 | 1.8% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 0.5 | 7.0 | 6.7% | |
Avg P/E ratio | x | -42.2 | 80.1 | -52.6% | |
P/CF ratio (eoy) | x | 74.0 | 38.9 | 190.5% | |
Price / Book Value ratio | x | 3.1 | 22.0 | 14.2% | |
Dividend payout | % | 0 | 0 | - | |
Avg Mkt Cap | Rs m | 1,374 | 210,296 | 0.7% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 249 | 3,452 | 7.2% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 2,928 | 29,977 | 9.8% | |
Other income | Rs m | 20 | 353 | 5.7% | |
Total revenues | Rs m | 2,948 | 30,330 | 9.7% | |
Gross profit | Rs m | 35 | 6,347 | 0.6% | |
Depreciation | Rs m | 51 | 2,788 | 1.8% | |
Interest | Rs m | 49 | 1,493 | 3.3% | |
Profit before tax | Rs m | -45 | 2,419 | -1.8% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | -12 | -206 | 5.9% | |
Profit after tax | Rs m | -33 | 2,625 | -1.2% | |
Gross profit margin | % | 1.2 | 21.2 | 5.7% | |
Effective tax rate | % | 27.2 | -8.5 | -319.2% | |
Net profit margin | % | -1.1 | 8.8 | -12.7% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 880 | 3,099 | 28.4% | |
Current liabilities | Rs m | 866 | 5,355 | 16.2% | |
Net working cap to sales | % | 0.5 | -7.5 | -6.0% | |
Current ratio | x | 1.0 | 0.6 | 175.5% | |
Inventory Days | Days | 2 | 17 | 13.4% | |
Debtors Days | Days | 56 | 4 | 1,598.7% | |
Net fixed assets | Rs m | 772 | 25,823 | 3.0% | |
Share capital | Rs m | 110 | 1,205 | 9.1% | |
"Free" reserves | Rs m | 329 | 8,333 | 3.9% | |
Net worth | Rs m | 439 | 9,538 | 4.6% | |
Long term debt | Rs m | 183 | 767 | 23.9% | |
Total assets | Rs m | 1,652 | 28,922 | 5.7% | |
Interest coverage | x | 0.1 | 2.6 | 3.1% | |
Debt to equity ratio | x | 0.4 | 0.1 | 519.0% | |
Sales to assets ratio | x | 1.8 | 1.0 | 171.0% | |
Return on assets | % | 1.0 | 14.2 | 6.9% | |
Return on equity | % | -7.4 | 27.5 | -27.0% | |
Return on capital | % | 0.6 | 38.0 | 1.7% | |
Exports to sales | % | 0.4 | 0 | - | |
Imports to sales | % | 0 | 0 | 0.0% | |
Exports (fob) | Rs m | 11 | NA | - | |
Imports (cif) | Rs m | NA | 9 | 0.0% | |
Fx inflow | Rs m | 11 | 0 | - | |
Fx outflow | Rs m | 0 | 136 | 0.0% | |
Net fx | Rs m | 11 | -136 | -7.8% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 56 | 6,370 | 0.9% | |
From Investments | Rs m | -18 | -3,497 | 0.5% | |
From Financial Activity | Rs m | -27 | -2,827 | 1.0% | |
Net Cashflow | Rs m | 11 | 51 | 20.8% |
Indian Promoters | % | 74.6 | 62.7 | 118.9% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 24.6 | 0.1% | |
FIIs | % | 0.0 | 12.4 | 0.2% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 25.4 | 37.3 | 68.1% | |
Shareholders | 18,417 | 334,075 | 5.5% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare UMANG DAIRIES With: NESTLE VARUN BEVERAGES BRITANNIA MARICO AVANTI FEEDS
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | JK DAIRY &F | DEVYANI INTERNATIONAL |
---|---|---|
1-Day | 0.80% | 0.06% |
1-Month | 27.85% | 9.07% |
1-Year | 64.27% | 5.49% |
3-Year CAGR | 20.43% | 11.06% |
5-Year CAGR | 12.69% | 6.49% |
* Compound Annual Growth Rate
Here are more details on the JK DAIRY &F share price and the DEVYANI INTERNATIONAL share price.
Moving on to shareholding structures...
The promoters of JK DAIRY &F hold a 74.6% stake in the company. In case of DEVYANI INTERNATIONAL the stake stands at 62.7%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of JK DAIRY &F and the shareholding pattern of DEVYANI INTERNATIONAL.
Finally, a word on dividends...
In the most recent financial year, JK DAIRY &F paid a dividend of Rs 0.0 per share. This amounted to a Dividend Payout ratio of -0.0%.
DEVYANI INTERNATIONAL paid Rs 0.0, and its dividend payout ratio stood at 0.0%.
You may visit here to review the dividend history of JK DAIRY &F, and the dividend history of DEVYANI INTERNATIONAL.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.