ADF Foods Ltd

ADF Foods Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

ADF Foods Ltd

₹ 233 -0.87%
03 Mar - close price
adf-foods.com BSE: 519183 NSE: ADFFOODS
About

ADF specializes in the production and export of a variety of traditional Indian food products, including pickles, chutneys, pastes, sauces, ready-to-eat meals, frozen, and canned foods. Its market spans Europe, the US, Australia, and the Gulf. Additionally, ADF Foods UK Limited and ADF Holding USA Limited operate as agents distributing FMCG products in the USA and UK respectively.

Key Points

Product Portfolio
ADF has 400+ SKUs spread across eight brands. These include frozen snacks, Indian breads, and vegetables, as well as ready-to-eat meals, side dishes such as pickles and chutneys, condiment pastes, cooking sauces, spices, and milk-based beverages. [1]

Website BSE NSE
  • Market Cap ₹ 2,562 Cr.
  • Current Price ₹ 233
  • High / Low ₹ 354 / 179
  • Stock P/E 30.5
  • Book Value ₹ 43.3
  • Dividend Yield 0.51 %
  • ROCE 22.9 %
  • ROE 17.3 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 19.7% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 18.7%

Cons

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: FMCG Industry: Food - Processing - Indian

Part of BSE SmallCap BSE Fast Moving Consumer Goods BSE Allcap

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
87 82 72 83 100 98 85 97 103 129 97 126 121
73 68 65 68 74 70 63 75 77 97 74 98 96
Operating Profit 14 14 7 15 26 28 21 23 26 32 23 28 25
OPM % 16% 17% 10% 19% 26% 29% 25% 23% 26% 25% 23% 22% 21%
2 4 4 3 3 1 2 3 3 3 2 3 3
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 1 1 2 2 2 2 2
Profit before tax 14 16 9 17 27 27 22 24 27 32 23 29 27
Tax % 25% 27% 22% 25% 28% 26% 26% 26% 26% 22% 26% 25% 24%
11 12 7 13 19 20 16 18 20 25 17 21 20
EPS in Rs 1.07 1.13 0.67 1.19 1.75 1.85 1.49 1.61 1.84 2.30 1.56 1.95 1.84
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
130 142 149 161 165 164 188 194 237 302 353 414 473
115 119 129 133 144 146 152 156 185 248 276 312 365
Operating Profit 15 23 21 28 22 18 36 39 52 54 77 102 108
OPM % 12% 16% 14% 17% 13% 11% 19% 20% 22% 18% 22% 25% 23%
11 4 8 4 6 18 14 9 4 9 10 11 12
Interest 2 1 1 1 1 1 1 1 1 1 1 1 1
Depreciation 4 7 7 8 4 4 4 6 6 6 6 6 7
Profit before tax 20 18 21 22 22 31 44 41 49 56 81 106 111
Tax % 21% 31% 30% 37% 35% 28% 31% 22% 25% 26% 26% 25%
16 12 15 14 14 22 30 31 37 41 60 80 84
EPS in Rs 1.42 1.13 1.33 1.28 1.35 2.10 3.04 3.14 3.67 3.96 5.46 7.25 7.65
Dividend Payout % 22% 27% 23% 0% 38% 0% 0% 19% 17% 21% 19% 17%
Compounded Sales Growth
10 Years: 11%
5 Years: 17%
3 Years: 21%
TTM: 23%
Compounded Profit Growth
10 Years: 21%
5 Years: 20%
3 Years: 28%
TTM: 13%
Stock Price CAGR
10 Years: 34%
5 Years: 36%
3 Years: 18%
1 Year: 10%
Return on Equity
10 Years: 13%
5 Years: 15%
3 Years: 15%
Last Year: 17%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 22 22 22 22 22 22 20 20 20 21 22 22 22
Reserves 133 142 153 167 176 187 190 211 267 328 403 429 453
26 15 8 6 5 1 0 23 1 0 2 7 1
20 25 25 23 26 31 27 32 32 42 39 49 66
Total Liabilities 202 205 209 219 228 241 238 287 321 391 467 508 543
72 67 76 70 70 70 69 77 77 81 96 103 103
CWIP 0 9 2 0 1 0 1 2 0 0 1 5 12
Investments 36 38 26 66 69 57 58 84 87 126 168 171 173
94 92 105 83 89 113 110 123 156 184 202 228 255
Total Assets 202 205 209 219 228 241 238 287 321 391 467 508 543

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-0 23 -3 44 18 21 24 36 26 38 25 63
-15 -4 18 -40 -5 7 -4 -52 -8 -46 -55 8
13 -15 -13 -6 -12 -11 -32 14 -7 18 18 -56
Net Cash Flow -3 4 2 -2 1 17 -12 -2 10 11 -12 15

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 94 73 75 70 69 89 82 82 84 74 92 87
Inventory Days 170 129 113 114 101 115 141 153 132 137 121 103
Days Payable 41 51 35 39 37 57 59 76 79 86 54 59
Cash Conversion Cycle 222 151 153 145 134 146 164 160 137 125 158 131
Working Capital Days 183 156 185 129 131 127 132 116 123 108 129 123
ROCE % 8% 10% 10% 13% 12% 16% 22% 18% 18% 18% 20% 23%

Shareholding Pattern

Numbers in percentages

4 Recently
Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
33.58% 36.59% 36.60% 36.60% 36.50% 36.50% 36.29% 36.28% 36.42% 36.33% 36.17% 36.14%
9.66% 9.31% 9.37% 9.44% 9.38% 9.46% 9.57% 9.57% 9.55% 9.51% 9.55% 10.06%
1.59% 6.03% 7.03% 7.67% 7.88% 7.91% 7.91% 8.01% 8.64% 8.65% 8.81% 23.65%
55.17% 48.07% 47.00% 46.30% 46.24% 46.12% 46.24% 46.15% 45.39% 45.50% 45.48% 30.16%
No. of Shareholders 27,50627,59928,70326,55426,38326,15131,52639,81240,41138,83844,14241,996

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls