Results     27-Jan-23
Analysis
Patanjali Foods
PAT up 15%
For the quarter ending Dec 2022, standalone Net sales (including other operating income) of Patanjali Foods has increased 26.21% to Rs 7,926.64 crore compared to quarter ended Dec 2021.  Sales of Seed Extraction segment fell 29.72% to Rs 689.45 crore (accounting for 8.27% of total sales).  Sales of segment has gone up 268.41% to Rs 1,570.08 crore (accounting for 18.83% of total sales).  Sales of Wind Turbine Power Generation segment has gone up 6.15% to Rs 10.62 crore (accounting for 0.13% of total sales).  Sales of Oils & Vanaspati segment has gone up 15.43% to Rs 6,066.51 crore (accounting for 72.77% of total sales).  Inter-segment sales rose Rs 392.36 crore to Rs 410.02 crore.  

Profit before interest, tax and other unallocable items (PBIT) has slumped 20.24% to Rs 355.44 crore.  PBIT of Seed Extraction segment fell 87.08% to Rs 15.47 crore (accounting for 4.35% of total PBIT).  PBIT of segment rose 370.28% to Rs 162.21 crore (accounting for 45.64% of total PBIT).  PBIT of Wind Turbine Power Generation segment fell 15.59% to Rs 0.97 crore (accounting for 0.27% of total PBIT).  PBIT of Oils & Vanaspati segment fell 39.10% to Rs 176.79 crore (accounting for 49.74% of total PBIT).  

PBIT margin of Seed Extraction segment fell from 12.21% to 2.24%.  PBIT margin of segment rose from 8.09% to 10.33%.  PBIT margin of Wind Turbine Power Generation segment fell from 11.46% to 9.11%.  PBIT margin of Oils & Vanaspati segment fell from 5.52% to 2.91%.  Overall PBIT margin fell from 6.68% to 4.26%.  

Operating profit margin has declined from 6.69% to 4.64%, leading to 12.40% decline in operating profit to Rs 368.05 crore.  Raw material cost as a % of total sales (net of stock adjustments) increased from 78.33% to 78.47%.   Purchase of finished goods cost rose from 8.93% to 9.66%.   Employee cost increased from 0.75% to 0.88%.   Other expenses rose from 5.53% to 6.52%.   

Other income up 78.93% to Rs 37.11 crore.  PBIDT fell 8.10% to Rs 405.16 crore.  Provision for interest fell 78.51% to Rs 18.94 crore.  

PBDT rose 9.49% to Rs 386.22 crore.  Provision for depreciation rose 29% to Rs 42.75 crore.  

Profit before tax grew 7.47% to Rs 343.47 crore.  Provision for tax was expense of Rs 74.28 crore, compared to Rs 85.53 crore.  Effective tax rate was 21.63% compared to 26.76%.

Profit after tax rose 15% to Rs 269.19 crore.  

Promoters’ stake was 80.82% as of 31 December 2022 ,compared to 98.90% as of 31 December 2021 .  

For year-to-date (YTD) results analysis

Net sales (including other operating income) of Patanjali Foods has increased 34.83% to Rs 23,651.73 crore.  Sales of Seed Extraction segment fell 30.19% to Rs 1,725.57 crore (accounting for 6.98% of total sales).  Sales of segment has gone up 205.31% to Rs 4,542.22 crore (accounting for 18.38% of total sales).  Sales of Wind Turbine Power Generation segment has gone up 1.54% to Rs 44.48 crore (accounting for 0.18% of total sales).  Sales of Oils & Vanaspati segment has gone up 26.96% to Rs 18,394.08 crore (accounting for 74.45% of total sales).  Inter-segment sales rose Rs 949.30 crore to Rs 1,054.63 crore.  

Profit before interest, tax and other unallocable items (PBIT) has slumped 18.57% to Rs 880.06 crore.  PBIT of Seed Extraction segment fell 65.21% to Rs 64.43 crore (accounting for 7.32% of total PBIT).  PBIT of segment rose 484.00% to Rs 858.39 crore (accounting for 97.54% of total PBIT).  PBIT of Wind Turbine Power Generation segment fell 7.03% to Rs 15.84 crore (accounting for 1.80% of total PBIT).  PBIT of Oils & Vanaspati reported loss of Rs 58.60 crore compared to profit of Rs 731.60 crore.  

PBIT margin of Seed Extraction segment fell from 7.49% to 3.73%.  PBIT margin of segment rose from 9.88% to 18.90%.  PBIT margin of Wind Turbine Power Generation segment fell from 38.89% to 35.61%.  PBIT margin of Oils & Vanaspati segment fell from 5.05% to 0.32%.  Overall PBIT margin fell from 5.85% to 3.56%.  

Operating profit margin has declined from 6.16% to 4.03%, leading to 11.71% decline in operating profit to Rs 954.33 crore.  Purchase of finished goods cost rose from 8.51% to 10.27%.   Employee cost increased from 0.77% to 0.84%.   Other expenses rose from 5.40% to 5.70%.   

Other income up 210.79% to Rs 206.77 crore.  PBIDT rose 1.19% to Rs 1161.1 crore.  Provision for interest fell 20.06% to Rs 215.23 crore.  

PBDT rose 7.70% to Rs 945.87 crore.  Provision for depreciation rose 16.86% to Rs 116.3 crore.  Profit before tax grew 6.53% to Rs 829.57 crore.  Provision for tax was expense of Rs 206.84 crore, compared to Rs 206.81 crore.  Effective tax rate was 24.93% compared to 26.56%.Profit after tax rose 8.89% to Rs 622.73 crore.  

Promoters’ stake was 80.82% as of 31 December 2022 ,compared to 98.90% as of 31 December 2021 .  


Full year results analysis

Net sales (including other operating income) of Patanjali Foods has increased 48.33% to Rs 24,205.38 crore.  Sales of Seed Extraction segment rose 7.24% to Rs 3,103.34 crore (accounting for 11.74% of total sales).  Sales of Wind Turbine Power Generation segment has gone up 12.65% to Rs 53.50 crore (accounting for 0.20% of total sales).  Sales of Oils & Vanaspati segment has gone up 45.47% to Rs 21,291.59 crore (accounting for 80.56% of total sales).  Inter-segment sales rose Rs 1,899.68 crore to Rs 2,222.53 crore.  

Profit before interest, tax and other unallocable items (PBIT) has jumped 68.58% to Rs 1,432.72 crore.  PBIT of Seed Extraction segment rose 83.87% to Rs 228.75 crore (accounting for 15.97% of total PBIT).  PBIT of Wind Turbine Power Generation segment rose 64.62% to Rs 17.48 crore (accounting for 1.22% of total PBIT).  PBIT of Oils & Vanaspati segment rose 47.70% to Rs 983.89 crore (accounting for 68.67% of total PBIT).  

PBIT margin of Seed Extraction segment rose from 4.30% to 7.37%.  PBIT margin of Wind Turbine Power Generation segment rose from 22.37% to 32.68%.  PBIT margin of Oils & Vanaspati segment rose from 4.55% to 4.62%.  Overall PBIT margin rose from 4.67% to 5.42%.  

Operating profit margin has jumped from 5.85% to 6.14%, leading to 55.86% rise in operating profit to Rs 1,486.98 crore.  Raw material cost as a % of total sales (net of stock adjustments) decreased from 83.98% to 79.01%.   Purchase of finished goods cost rose from 3.11% to 8.61%.   Employee cost decreased from 0.84% to 0.76%.   Other expenses fell from 6.35% to 5.56%.   

Other income up 22.80% to Rs 79.01 crore.  PBIDT rose 53.77% to Rs 1565.99 crore.  Provision for interest fell 4.27% to Rs 354.88 crore.  Loan funds rose to Rs 3,696.06 crore as of 31 March 2022 from Rs 3,659.94 crore as of 31 March 2021.  Inventories rose to Rs 2,905.33 crore as of 31 March 2022 from Rs 2,363.36 crore as of 31 March 2021.  Sundry debtors were higher at Rs 796.22 crore as of 31 March 2022 compared to Rs 438.42 crore as of 31 March 2021.  Cash and bank balance rose to Rs 2,016.29 crore as of 31 March 2022 from Rs 386.69 crore as of 31 March 2021.  Investments rose to Rs 41.71 crore as of 31 March 2022 from Rs 30.39 crore as of 31 March 2021 .  

PBDT rose 87% to Rs 1211.11 crore.  Provision for depreciation rose 2.61% to Rs 136.73 crore.  Fixed assets declined from Rs 3,465.42 crore as of 31 March 2021 to Rs 3,398.84 crore as of 31 March 2022.  Intangible assets increased from Rs 1,515.86 crore to Rs 1,529.54 crore.  

Profit before tax grew 108.86% to Rs 1,074.38 crore.  Provision for tax was debit of Rs 268.07 crore, compared to credit of Rs 166.37 crore.  Effective tax rate was 24.95% compared to negative 32.34%.

Profit after tax rose 18.44% to Rs 806.31 crore.  

Promoters’ stake was 98.90% as of 31 March 2022 ,compared to 98.90% as of 31 March 2021 .  

Cash flow from operating activities increased to Rs 724.21 crore for year ended March 2022 from Rs 240.88 crore for year ended March 2021.  Cash flow used in acquiring fixed assets during the year ended March 2022 stood at Rs 40.43 crore, compared to Rs 21.34 crore during the year ended March 2021.  

Other Highlights

In Q3 FY23, Food Products and Others business segment achieved sales of Rs 1,570.08 crore contributing 19.81% of Revenue. The edible oils segment registered sales of Rs 6,066.51 crore contributing 76.53% of Revenue. The branded sales of the Company including the institutional segment achieved sales of Rs 6,447.81 crore, which contributes 81.91% of the Total Sale of Products of the Company for the period.


Patanjali Foods : Standalone Results
Quarter endedYear to DateYear ended
Particulars202212202112Var.(%)202212202112Var.(%)202203202103Var.(%)
Net Sales (including other operating income)7,926.646,280.4626.2123,651.7317,541.6534.8324,205.3816,318.6348.33
OPM (%)4.646.69-205 bps4.036.16-213 bps6.145.8530 bps
OP368.05420.15-12.40954.331,080.91-11.711,486.98954.0355.86
Other Inc.37.1120.7478.93206.7766.53210.7979.0164.3422.80
PBIDT405.16440.89-8.101,161.101,147.441.191,565.991,018.3753.77
Interest18.9488.15-78.51215.23269.23-20.06354.88370.72-4.27
PBDT386.22352.749.49945.87878.217.701,211.11647.6587.00
Depreciation42.7533.1429.00116.399.5216.86136.73133.252.61
PBT343.47319.607.47829.57778.696.531074.38514.4108.86
PBT before EO343.47319.67.47829.57778.696.531074.38514.4108.86
EO Income00-00-00-
PBT after EO343.47319.67.47829.57778.696.531074.38514.4108.86
Taxation74.2885.53-13.15206.84206.810.01268.07-166.37PL
PAT269.19234.0715.00622.73571.888.89806.31680.7718.44
P/(L) from discontinued operations net of tax00-00-00-
Net profit after discontinued operations269.19234.0715.00622.73571.888.89806.31680.7718.44
EPS (Rs)*7.446.4715.0017.2015.808.8922.2718.8118.44
* EPS is on current equity of Rs 72.40 crore, Face value of Rs 2, Excluding extraordinary items.
# EPS is not annualised
bps : Basis points
EO : Extraordinary items
Figures in Rs crore
Source: Capitaline Corporate Database


Patanjali Foods : Standalone Segment Results
 Quarter endedYear to DateYear ended
% of (Total)202212202112Var.(%)% of (Total)202212202112Var.(%)% of (Total)202203202103Var.(%)
Sales
Oils0.000.000.00-
Vanaspati0.000.000.00-
Seed Extraction8.27689.45980.96-29.726.981,725.572,471.70-30.1911.743,103.342,893.867.24
Others (Food Products etc.)0.000.000.00-
 18.831,570.08426.18268.4118.384,542.221,487.72205.31
Wind Turbine Power Generation0.1310.6210.006.150.1844.4843.811.540.2053.5047.4912.65
Oils & Vanaspati72.776,066.515,255.6715.4374.4518,394.0814,487.7326.9680.5621,291.5914,636.4445.47
Total Reported Sales100.008,336.666,672.8224.93100.0024,706.3618,490.9533.61100.0026,427.9118,218.3145.06
Less: Inter segment revenues 410.02392.364.50 1,054.63949.3011.10 2,222.531,899.6817.00
Net Sales100.007,926.646,280.4626.21100.0023,651.7317,541.6534.83100.0024,205.3816,318.6348.33
PBIT
Oils0.000.000.00-
Vanaspati0.000.000.00-
Seed Extraction4.3515.47119.74-87.087.3264.43185.19-65.2115.97228.75124.4183.87
Others (Food Products etc.)0.000.000.00-
 45.64162.2134.49370.2897.54858.39146.99484.00
Wind Turbine Power Generation0.270.971.15-15.591.8015.8417.04-7.031.2217.4810.6264.62
Oils & Vanaspati49.74176.79290.29-39.10-6.66-58.60731.60PL68.67983.89666.1647.70
Total PBIT100.00355.44445.67-20.24100.00880.061,080.81-18.57100.001,432.72849.8968.58
Less : Interest18.9488.15-78.52215.23269.23-20.06354.88370.72-4.27
Add: Other un-allcoable6.96-37.91LP164.74-32.89LP-3.4635.23PL
PBIT Margin(%)
Oils 0.000.000.00
Vanaspati 0.000.000.00
Seed Extraction 2.2412.21-996.24 3.737.49-375.85 7.374.30307.20
Others (Food Products etc.) 0.000.000.00 0.007.60-760.27
  10.338.09223.80 18.909.88901.81 10.230.001,023.46
Wind Turbine Power Generation 9.1111.46-234.69 35.6138.89-328.21 32.6822.371,031.68
Oils & Vanaspati 2.915.52-260.91 -0.325.05-536.84 4.624.556.97
PBT100.00343.47319.617.47100.00829.57778.696.53100.001,074.38514.40108.86
Previous News
  Patanjali Foods tumbles after promoter to sell upto 9% stake via OFS
 ( Hot Pursuit - 13-Jul-23   11:07 )
  Patanjali Foods
 ( Results - Analysis 31-May-23   17:03 )
  Patanjali Foods
 ( Results - Analysis 02-Sep-22   16:08 )
  Patanjali Foods schedules board meeting
 ( Corporate News - 18-Jan-23   10:35 )
  Ruchi Soya Industries standalone net profit rises 29.61% in the September 2021 quarter
 ( Results - Announcements 15-Nov-21   18:04 )
  Ruchi Soya Industries revises board meeting date
 ( Corporate News - 30-Mar-22   09:38 )
  Ruchi Soya Industries to discuss results
 ( Corporate News - 09-Nov-21   16:14 )
  Ruchi Soya FPO shares make debut on D-Street
 ( Hot Pursuit - 08-Apr-22   10:40 )
  Board of Ruchi Soya Industries recommends final dividend
 ( Corporate News - 28-May-22   16:11 )
  Volumes spurt at Ruchi Soya Industries Ltd counter
 ( Hot Pursuit - 20-Jun-22   11:00 )
  Board of Ruchi Soya approves acquisition of Patanjali's food retail biz
 ( Corporate News - 18-May-22   13:43 )
Other Stories
  AIA Engineering
  17-Aug-24   11:47
  Voltas
  17-Aug-24   11:43
  ABB India
  17-Aug-24   11:39
  NHPC
  17-Aug-24   11:23
  NTPC
  17-Aug-24   11:20
  Tata Power Company
  17-Aug-24   11:10
  Adani Ports & Special Economic Zone
  17-Aug-24   10:53
  Adani Power
  17-Aug-24   10:44
  Crompton Greaves Consumer Electricals
  17-Aug-24   10:34
  Godrej Properties
  17-Aug-24   09:01
Back Top