Shah Foods Ltd

NSE: BSE: 519031

₹353

-0.40 (0.11%)

Thu, 22 Oct 2026, 07:30 pm

MTF 5xInvest in Shah Foods Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)823.95

PE Ratio71.61

Dividend0

Consumer Non-Durables

Food: Specialty/Candy

24.5K

Shah Foods Financials

Income Statement Balance Sheet Cashflow

Particulars	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	24.17M	20.40M	21.85M	26.36M	23.86M	37.26M	47.14M	50.58M	54.02M	53.92M	55.13M	10.23M	870.65K	0	0	0	37.82M
Gross profit	8.47M	4.02M	735.56K	1.26M	1.17M	1.92M	3.74M	4.98M	9.15M	3.91M	2.97M	-10.64M	-2.70M	-4.00K	0	0	2.44M
Operating expenses (excl. COGS)	-7.07M	-943.36K	-880.13K	-974.82K	-1.36M	-1.63M	-1.93M	-2.46M	-2.67M	-2.93M	-3.18M	-4.68M	-2.30M	-2.68M	-2.70M	-2.19M	-1.35M
Selling/general/admin expenses, total	—	-940.96K	-877.63K	-973.11K	-1.36M	-1.65M	-1.93M	-2.46M	-2.67M	-2.90M	-3.17M	-4.62M	-1.92M	-2.68M	-2.70M	-2.19M	-1.35M
Research & development	0	0	0	—	—	—	0	—	—	0	0	0	—	0	—	—	—
Selling/general/admin expenses, other	—	-940.96K	-877.63K	-973.11K	-1.36M	-1.65M	-1.93M	-2.46M	-2.67M	-2.90M	-3.17M	-4.62M	-1.92M	-2.68M	-2.70M	-2.19M	-1.35M
Other operating expenses, total	-7.07M	-2.40K	-2.50K	-1.71K	-5.96K	21.44K	-2.40K	-2.40K	-2.40K	-31.76K	-2.40K	-55.48K	-376.85K	-400	0	0	0
Operating income	1.40M	3.08M	-144.57K	288.08K	-189.65K	287.49K	1.81M	2.52M	6.48M	979.13K	-204.29K	-15.31M	-5.00M	-2.69M	-2.70M	-2.19M	1.09M
Non-operating income, total	417.91K	266.12K	318.95K	227.81K	198.93K	280.05K	110.29K	455.40K	566.85K	631.33K	1.79M	-2.22M	-518.95K	-52.20K	637.83K	3.07K	-7.38K
Interest expense, net of interest capitalized	-40.37K	-5.88K	-19.23K	-11.15K	-43.64K	-236.68K	-272.79K	-161.60K	-142.31K	-58.07K	-56.28K	-49.85K	-77.33K	-14.96K	-1.68K	-3.68K	-7.38K
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	458.29K	272.00K	338.18K	238.97K	242.57K	516.73K	383.07K	617.00K	709.17K	689.40K	1.85M	-712.56K	-441.63K	-37.24K	639.51K	6.75K	0
Non-operating interest income	188.69K	165.61K	157.74K	160.69K	167.35K	428.25K	507.24K	485.26K	468.84K	646.65K	518.39K	298.99K	147.19K	5.92K	639.51K	6.75K	0
Miscellaneous non-operating expense	269.59K	106.39K	180.44K	78.28K	75.22K	88.48K	-124.16K	131.73K	240.33K	42.75K	1.33M	-1.01M	-588.82K	-43.16K	0	0	0
Unusual income/expense	—	—	—	—	—	—	—	—	—	—	0	-1.46M	0	0	0	0	0
Pretax income	1.81M	3.35M	174.38K	515.90K	9.28K	567.54K	1.92M	2.97M	7.04M	1.61M	1.59M	-17.54M	-5.52M	-2.74M	-2.06M	-2.19M	1.08M
Taxes	-856.70K	-714.33K	18.32K	-199.98K	15.67K	-155.72K	-583.41K	-908.70K	-1.98M	-381.90K	-420.46K	297.16K	-12.03K	0	0	0	0
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	957.88K	2.63M	192.70K	315.92K	24.95K	411.82K	1.34M	2.06M	5.06M	1.23M	1.17M	-17.24M	-5.53M	-2.74M	-2.06M	-2.19M	1.08M
Net income	957.88K	2.63M	192.70K	315.92K	24.95K	411.82K	1.34M	2.06M	5.06M	1.23M	1.17M	-17.24M	-5.53M	-2.74M	-2.06M	-2.19M	1.08M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	957.88K	2.63M	192.70K	315.92K	24.95K	411.82K	1.34M	2.06M	5.06M	1.23M	1.17M	-17.24M	-5.53M	-2.74M	-2.06M	-2.19M	1.08M
Basic earnings per share (Basic EPS)	1.6	4.41	0.32	0.53	0.04	0.69	2.24	3.45	8.47	2.06	1.96	-28.85	-9.25	-4.59	-3.45	-3.67	1.81
Diluted earnings per share (Diluted EPS)	1.6	4.41	0.32	0.53	0.04	0.69	2.24	3.45	8.47	2.06	1.96	-28.85	-9.25	-4.59	-3.45	-3.67	1.81
EBITDA	2.05M	3.75M	546.32K	993.06K	521.22K	1.09M	2.72M	3.70M	7.94M	2.39M	1.40M	-14.45M	-4.74M	-2.68M	-2.70M	-2.19M	1.09M
EBIT	1.40M	3.08M	-144.57K	288.08K	-189.64K	287.49K	1.81M	2.52M	6.48M	979.13K	-204.29K	-15.31M	-5.00M	-2.69M	-2.70M	-2.19M	1.09M
Total operating expenses	-22.77M	-17.32M	-22.00M	-26.07M	-24.05M	-36.97M	-45.33M	-48.06M	-47.54M	-52.94M	-55.34M	-25.54M	-5.87M	-2.69M	-2.70M	-2.19M	-36.73M
Prepaid expenses	771.98K	698.18K	21.86K	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred income, current	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	626.47K	627.56K	503.83K	544.83K	483.57K	446.14K	439.16K	513.57K	540.44K	444.41K	540.44K	540.44K	701.13K	701.13K	701.13K	701.13K	701.13K
Deferred income, non-current	—	—	—	—	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-597.50K	-597.50K	0	0	—	0	0	0	-49.51K	-719.14K	-784.11K	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	24.17M	20.40M	21.85M	26.36M	23.86M	37.26M	47.14M	50.58M	54.02M	53.92M	55.13M	10.23M	870.65K	0	0	0	37.82M
Gross profit	8.47M	4.02M	735.56K	1.26M	1.17M	1.92M	3.74M	4.98M	9.15M	3.91M	2.97M	-10.64M	-2.70M	-4.00K	0	0	2.44M
Operating expenses (excl. COGS)	-7.07M	-943.36K	-880.13K	-974.82K	-1.36M	-1.63M	-1.93M	-2.46M	-2.67M	-2.93M	-3.18M	-4.68M	-2.30M	-2.68M	-2.70M	-2.19M	-1.35M
Selling/general/admin expenses, total	—	-940.96K	-877.63K	-973.11K	-1.36M	-1.65M	-1.93M	-2.46M	-2.67M	-2.90M	-3.17M	-4.62M	-1.92M	-2.68M	-2.70M	-2.19M	-1.35M
Research & development	0	0	0	—	—	—	0	—	—	0	0	0	—	0	—	—	—
Selling/general/admin expenses, other	—	-940.96K	-877.63K	-973.11K	-1.36M	-1.65M	-1.93M	-2.46M	-2.67M	-2.90M	-3.17M	-4.62M	-1.92M	-2.68M	-2.70M	-2.19M	-1.35M
Other operating expenses, total	-7.07M	-2.40K	-2.50K	-1.71K	-5.96K	21.44K	-2.40K	-2.40K	-2.40K	-31.76K	-2.40K	-55.48K	-376.85K	-400	0	0	0
Operating income	1.40M	3.08M	-144.57K	288.08K	-189.65K	287.49K	1.81M	2.52M	6.48M	979.13K	-204.29K	-15.31M	-5.00M	-2.69M	-2.70M	-2.19M	1.09M
Non-operating income, total	417.91K	266.12K	318.95K	227.81K	198.93K	280.05K	110.29K	455.40K	566.85K	631.33K	1.79M	-2.22M	-518.95K	-52.20K	637.83K	3.07K	-7.38K
Interest expense, net of interest capitalized	-40.37K	-5.88K	-19.23K	-11.15K	-43.64K	-236.68K	-272.79K	-161.60K	-142.31K	-58.07K	-56.28K	-49.85K	-77.33K	-14.96K	-1.68K	-3.68K	-7.38K
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	458.29K	272.00K	338.18K	238.97K	242.57K	516.73K	383.07K	617.00K	709.17K	689.40K	1.85M	-712.56K	-441.63K	-37.24K	639.51K	6.75K	0
Non-operating interest income	188.69K	165.61K	157.74K	160.69K	167.35K	428.25K	507.24K	485.26K	468.84K	646.65K	518.39K	298.99K	147.19K	5.92K	639.51K	6.75K	0
Miscellaneous non-operating expense	269.59K	106.39K	180.44K	78.28K	75.22K	88.48K	-124.16K	131.73K	240.33K	42.75K	1.33M	-1.01M	-588.82K	-43.16K	0	0	0
Unusual income/expense	—	—	—	—	—	—	—	—	—	—	0	-1.46M	0	0	0	0	0
Pretax income	1.81M	3.35M	174.38K	515.90K	9.28K	567.54K	1.92M	2.97M	7.04M	1.61M	1.59M	-17.54M	-5.52M	-2.74M	-2.06M	-2.19M	1.08M
Taxes	-856.70K	-714.33K	18.32K	-199.98K	15.67K	-155.72K	-583.41K	-908.70K	-1.98M	-381.90K	-420.46K	297.16K	-12.03K	0	0	0	0
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	957.88K	2.63M	192.70K	315.92K	24.95K	411.82K	1.34M	2.06M	5.06M	1.23M	1.17M	-17.24M	-5.53M	-2.74M	-2.06M	-2.19M	1.08M
Net income	957.88K	2.63M	192.70K	315.92K	24.95K	411.82K	1.34M	2.06M	5.06M	1.23M	1.17M	-17.24M	-5.53M	-2.74M	-2.06M	-2.19M	1.08M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	957.88K	2.63M	192.70K	315.92K	24.95K	411.82K	1.34M	2.06M	5.06M	1.23M	1.17M	-17.24M	-5.53M	-2.74M	-2.06M	-2.19M	1.08M
Basic earnings per share (Basic EPS)	1.6	4.41	0.32	0.53	0.04	0.69	2.24	3.45	8.47	2.06	1.96	-28.85	-9.25	-4.59	-3.45	-3.67	1.81
Diluted earnings per share (Diluted EPS)	1.6	4.41	0.32	0.53	0.04	0.69	2.24	3.45	8.47	2.06	1.96	-28.85	-9.25	-4.59	-3.45	-3.67	1.81
EBITDA	2.05M	3.75M	546.32K	993.06K	521.22K	1.09M	2.72M	3.70M	7.94M	2.39M	1.40M	-14.45M	-4.74M	-2.68M	-2.70M	-2.19M	1.09M
EBIT	1.40M	3.08M	-144.57K	288.08K	-189.64K	287.49K	1.81M	2.52M	6.48M	979.13K	-204.29K	-15.31M	-5.00M	-2.69M	-2.70M	-2.19M	1.09M
Total operating expenses	-22.77M	-17.32M	-22.00M	-26.07M	-24.05M	-36.97M	-45.33M	-48.06M	-47.54M	-52.94M	-55.34M	-25.54M	-5.87M	-2.69M	-2.70M	-2.19M	-36.73M
Prepaid expenses	771.98K	698.18K	21.86K	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred income, current	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	626.47K	627.56K	503.83K	544.83K	483.57K	446.14K	439.16K	513.57K	540.44K	444.41K	540.44K	540.44K	701.13K	701.13K	701.13K	701.13K	701.13K
Deferred income, non-current	—	—	—	—	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-597.50K	-597.50K	0	0	—	0	0	0	-49.51K	-719.14K	-784.11K	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0