Equity Analysis

Company Profile

Balance Sheet

M K Proteins Ltd

Industry : Solvent Extraction

BSE Code

ISIN Demat

Book Value()

543919

INE964W01021

1.339254

NSE Symbol

P/E(TTM)

Mar.Cap( Cr.)

MKPL

52.07

547.29

EPS(TTM)

Face Value()

Div & Yield %:

0.28

Particulars (Sources Of Funds)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Share Capital	12.51	4.17	4.17	4.17	4.17	4.17
Reserves Total	37.76	35.43	25.17	14.78	12.97	11.33
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	50.27	39.60	29.34	18.95	17.14	15.50
Secured Loans	44.52	36.78	25.13	26.61	24.81	19.72
Unsecured Loans	0.00	0.00	0.00	3.96	1.35	13.26
Total Debt	44.52	36.78	25.13	30.57	26.16	32.98
Other Liabilities	0.10	0.08	0.06	0.04	0.04	0.03
Total Liabilities	94.89	76.46	54.53	49.56	43.34	48.51
APPLICATION OF FUNDS :
Gross Block	11.47	11.47	9.90	3.10	10.21	10.35
Less : Accumulated Depreciation	9.12	8.36	7.44	0.00	5.82	4.60
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2.35	3.11	2.46	3.10	4.39	5.75
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	71.20	49.77	37.70	38.99	29.35	30.02
Sundry Debtors	16.41	29.21	20.65	9.50	10.84	18.52
Cash and Bank Balance	0.06	0.01	0.00	0.11	0.00	0.20
Loans and Advances	14.14	3.33	5.84	4.23	2.18	1.11
Total Current Assets	101.81	82.31	64.20	52.83	42.37	49.86
Less : Current Liabilities and Provisions
Current Liabilities	6.04	5.80	8.81	6.25	3.10	6.61
Provisions	4.00	3.88	4.02	0.75	0.82	0.87
Total Current Liabilities & Provisions	10.04	9.68	12.83	6.99	3.92	7.48
Net Current Assets	91.77	72.63	51.37	45.84	38.46	42.38
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.34	0.30	0.28	0.19	0.07	0.01
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.12
Net Deferred Tax	0.34	0.30	0.28	0.19	0.07	-0.11
Other Assets	0.42	0.42	0.42	0.43	0.43	0.48
Total Assets	94.89	76.46	54.52	49.56	43.35	48.50
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00