Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Glass

Rating :
N/A

BSE: 526015 | NSE: KEMROCK

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17.75
  • 0.50
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 713.85
  • N/A
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 7.43%
  • 17.93%
  • 37.01%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 37.63%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.98
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.46
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.91
  • 0.17
  • 0.25

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Sep 13
Jun 12
Jun 11
Jun 10
Net Sales
-
581.57
1,061.11
1,082.16
716.70
Net Sales Growth
-
-45.19%
-1.95%
50.99%
 
Cost Of Goods Sold
-
378.20
694.80
579.88
352.45
Gross Profit
-
203.37
366.31
502.28
364.25
GP Margin
-
34.97%
34.52%
46.41%
50.82%
Total Expenditure
-
734.86
897.24
829.81
560.97
Power & Fuel Cost
-
23.00
14.80
12.80
13.26
% Of Sales
-
3.95%
1.39%
1.18%
1.85%
Employee Cost
-
41.04
44.36
49.90
43.40
% Of Sales
-
7.06%
4.18%
4.61%
6.06%
Manufacturing Exp.
-
24.24
47.58
104.03
72.08
% Of Sales
-
4.17%
4.48%
9.61%
10.06%
General & Admin Exp.
-
96.17
68.63
49.88
38.28
% Of Sales
-
16.54%
6.47%
4.61%
5.34%
Selling & Distn. Exp.
-
16.38
16.49
24.64
40.52
% Of Sales
-
2.82%
1.55%
2.28%
5.65%
Miscellaneous Exp.
-
155.82
10.58
8.68
0.98
% Of Sales
-
26.79%
1.00%
0.80%
0.14%
EBITDA
-
-153.29
163.87
252.35
155.73
EBITDA Margin
-
-26.36%
15.44%
23.32%
21.73%
Other Income
-
94.95
121.11
10.79
8.30
Interest
-
286.88
164.63
111.67
54.99
Depreciation
-
61.51
48.02
47.13
32.80
PBT
-
-406.72
72.32
104.35
76.24
Tax
-
-33.72
37.69
28.19
20.51
Tax Rate
-
8.29%
50.67%
27.01%
26.90%
PAT
-
-373.32
35.74
75.53
55.31
PAT before Minority Interest
-
-372.95
36.70
76.16
55.73
Minority Interest
-
-0.37
-0.96
-0.63
-0.42
PAT Margin
-
-64.19%
3.37%
6.98%
7.72%
PAT Growth
-
-
-52.68%
36.56%
 
Unadjusted EPS
-
-183.63
18.70
45.06
47.05

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 13
Jun 12
Jun 11
Jun 10
Shareholder's Funds
443.19
810.81
672.06
572.23
Share Capital
20.33
20.33
17.44
16.75
Total Reserves
422.86
790.48
650.87
549.28
Non-Current Liabilities
711.85
1,249.88
464.24
961.93
Secured Loans
12.00
578.05
428.84
941.35
Unsecured Loans
667.74
561.79
0.00
0.29
Long Term Provisions
7.25
2.87
1.63
0.00
Current Liabilities
1,913.80
1,114.95
993.40
235.29
Trade Payables
26.36
113.80
93.90
190.57
Other Current Liabilities
1,772.71
147.10
236.41
35.10
Short Term Borrowings
32.29
820.81
624.66
0.00
Short Term Provisions
82.44
33.24
38.42
9.63
Total Liabilities
3,081.16
3,187.59
2,140.69
1,778.74
Net Block
1,516.43
675.15
742.96
579.85
Gross Block
1,746.83
844.19
909.75
699.60
Accumulated Depreciation
230.39
169.04
166.79
119.76
Non Current Assets
2,188.02
1,394.71
1,107.16
886.87
Capital Work in Progress
240.82
373.95
99.40
301.66
Non Current Investment
356.11
8.13
5.45
5.36
Long Term Loans & Adv.
74.66
337.48
259.30
0.00
Other Non Current Assets
0.00
0.00
0.06
0.00
Current Assets
893.14
1,792.88
1,033.52
891.86
Current Investments
0.02
0.02
0.12
0.12
Inventories
150.45
287.50
301.41
252.08
Sundry Debtors
372.26
834.75
500.03
336.34
Cash & Bank
15.93
377.14
131.54
177.67
Other Current Assets
354.48
1.07
2.09
0.00
Short Term Loans & Adv.
353.98
292.39
98.33
125.65
Net Current Assets
-1,020.67
677.93
40.12
656.57
Total Assets
3,081.16
3,187.59
2,140.68
1,778.74

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 13
Jun 12
Jun 11
Jun 10
Cash From Operating Activity
585.23
-338.81
25.42
67.81
PBT
-406.72
74.39
105.03
76.24
Adjustment
542.58
188.40
137.58
87.73
Changes in Working Capital
449.32
-601.60
-195.60
-87.78
Cash after chg. in Working capital
585.18
-338.81
47.01
76.19
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
-21.59
-8.38
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,117.65
-273.06
-235.43
-541.53
Net Fixed Assets
-718.85
-266.66
5.60
Net Investments
-350.85
-39.32
-1.76
Others
-47.95
32.92
-239.27
Cash from Financing Activity
171.21
857.46
163.88
524.31
Net Cash Inflow / Outflow
-361.21
245.59
-46.13
50.59
Opening Cash & Equivalents
377.14
131.54
177.67
86.87
Closing Cash & Equivalent
15.93
377.14
131.54
177.67

Financial Ratios

Standalone /

Consolidated
Description
Sep 13
Jun 12
Jun 11
Jun 10
Book Value (Rs.)
218.00
398.83
383.16
337.85
ROA
-11.90%
1.38%
3.89%
3.13%
ROE
-59.48%
4.96%
12.34%
9.85%
ROCE
-6.03%
10.10%
12.61%
8.67%
Fixed Asset Turnover
0.46
1.23
1.38
1.06
Receivable days
368.82
225.12
137.72
166.29
Inventory Days
133.82
99.32
91.14
124.63
Payable days
44.33
41.82
63.12
123.32
Cash Conversion Cycle
458.31
282.62
165.73
167.60
Total Debt/Equity
1.61
2.48
1.85
1.66
Interest Cover
-0.42
1.45
1.93
2.39

Annual Reports:

News Update:


No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.