Nifty
Sensex
:
:
10576.30
35141.99
-6.20 (-0.06%)
-2.50 (-0.01%)

Dyes & Pigments

Rating :
70/99

BSE: 532967 | NSE: KIRIINDUS

517.80
-13.80 (-2.60%)
14-Nov-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  536.90
  •  536.90
  •  515.00
  •  531.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  70611
  •  365.62
  •  682.35
  •  383.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,664.99
  • 4.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,823.49
  • N/A
  • 1.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.64%
  • 3.76%
  • 25.44%
  • FII
  • DII
  • Others
  • 1.65%
  • 2.27%
  • 22.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.25
  • 10.07
  • 2.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.98
  • 20.03
  • 9.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.48
  • -
  • 70.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.29
  • 3.49
  • 3.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.71
  • 1.01
  • 1.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.56
  • 11.83
  • 8.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
373.02
301.28
23.81%
333.07
289.78
14.94%
328.53
316.01
3.96%
272.30
269.88
0.90%
Expenses
300.17
252.38
18.94%
265.73
243.83
8.98%
283.65
273.03
3.89%
234.14
236.60
-1.04%
EBITDA
72.85
48.90
48.98%
67.34
45.95
46.55%
44.88
42.98
4.42%
38.16
33.29
14.63%
EBIDTM
19.53%
16.23%
20.22%
15.86%
13.66%
13.60%
14.01%
12.33%
Other Income
0.41
0.10
310.00%
0.72
0.48
50.00%
0.53
1.02
-48.04%
3.52
0.25
1,308.00%
Interest
1.39
0.96
44.79%
1.21
0.99
22.22%
1.02
1.54
-33.77%
0.51
1.96
-73.98%
Depreciation
8.75
7.78
12.47%
8.26
7.68
7.55%
10.80
8.99
20.13%
7.81
6.82
14.52%
PBT
63.11
40.26
56.76%
58.59
37.76
55.16%
33.60
33.46
0.42%
33.35
24.76
34.69%
Tax
9.20
5.04
82.54%
7.96
3.32
139.76%
3.99
7.32
-45.49%
5.95
2.18
172.94%
PAT
53.92
35.23
53.05%
50.63
34.44
47.01%
29.61
26.14
13.27%
27.40
22.58
21.35%
PATM
14.45%
11.69%
15.20%
11.88%
9.01%
8.27%
10.06%
8.37%
EPS
35.81
33.26
7.67%
27.51
37.23
-26.11%
39.68
19.20
106.67%
13.80
15.81
-12.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 06
Net Sales
1,306.92
1,116.93
1,125.27
1,029.92
930.79
691.22
554.05
555.64
3,681.82
801.51
91.99
Net Sales Growth
11.04%
-0.74%
9.26%
10.65%
34.66%
24.76%
-0.29%
-84.91%
359.36%
771.30%
 
Cost Of Goods Sold
806.28
690.82
770.74
725.80
644.87
497.87
453.96
376.80
2,739.73
502.87
67.18
Gross Profit
500.64
426.11
354.53
304.12
285.91
193.36
100.09
178.83
942.09
298.63
24.81
GP Margin
38.31%
38.15%
31.51%
29.53%
30.72%
27.97%
18.07%
32.18%
25.59%
37.26%
26.97%
Total Expenditure
1,083.69
936.00
966.34
917.27
831.29
618.60
530.99
474.75
3,768.52
738.39
84.12
Power & Fuel Cost
-
92.41
74.04
63.18
59.31
50.27
33.93
36.61
0.00
40.37
3.68
% Of Sales
-
8.27%
6.58%
6.13%
6.37%
7.27%
6.12%
6.59%
0%
5.04%
4.00%
Employee Cost
-
38.22
31.41
39.16
42.07
27.46
19.51
22.87
0.00
95.37
0.74
% Of Sales
-
3.42%
2.79%
3.80%
4.52%
3.97%
3.52%
4.12%
0%
11.90%
0.80%
Manufacturing Exp.
-
67.26
56.52
44.87
36.98
24.68
8.51
16.35
112.08
27.83
7.64
% Of Sales
-
6.02%
5.02%
4.36%
3.97%
3.57%
1.54%
2.94%
3.04%
3.47%
8.31%
General & Admin Exp.
-
25.56
14.37
11.95
13.43
8.70
8.00
11.08
240.30
25.10
1.82
% Of Sales
-
2.29%
1.28%
1.16%
1.44%
1.26%
1.44%
1.99%
6.53%
3.13%
1.98%
Selling & Distn. Exp.
-
17.83
16.32
12.72
16.59
9.07
6.69
10.66
626.69
34.65
2.84
% Of Sales
-
1.60%
1.45%
1.24%
1.78%
1.31%
1.21%
1.92%
17.02%
4.32%
3.09%
Miscellaneous Exp.
-
3.89
2.94
19.58
18.04
0.56
0.40
0.37
49.72
12.20
2.84
% Of Sales
-
0.35%
0.26%
1.90%
1.94%
0.08%
0.07%
0.07%
1.35%
1.52%
0.23%
EBITDA
223.23
180.93
158.93
112.65
99.50
72.62
23.06
80.89
-86.70
63.12
7.87
EBITDA Margin
17.08%
16.20%
14.12%
10.94%
10.69%
10.51%
4.16%
14.56%
-2.35%
7.88%
8.56%
Other Income
5.18
1.66
2.48
12.82
1.97
0.89
1.79
2.79
74.14
9.24
0.00
Interest
4.13
3.48
9.12
73.80
86.31
80.22
77.55
54.19
113.45
27.17
2.35
Depreciation
35.62
34.07
29.11
26.86
28.36
36.57
34.76
31.73
0.00
26.83
0.63
PBT
188.65
145.04
123.19
24.82
-13.19
-43.28
-87.45
-2.25
-126.01
18.36
4.89
Tax
27.10
18.30
13.70
3.84
2.93
0.64
0.48
7.90
-13.61
11.44
0.38
Tax Rate
14.37%
12.62%
11.12%
13.01%
-22.21%
-0.89%
-0.24%
-32.79%
10.80%
-25.12%
7.77%
PAT
161.56
126.75
109.48
25.67
-16.12
-72.68
-199.53
-32.00
-112.40
-57.05
4.51
PAT before Minority Interest
161.56
126.75
109.48
25.67
-16.12
-72.68
-199.53
-32.00
-112.40
-56.98
4.51
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.07
0.00
PAT Margin
12.36%
11.35%
9.73%
2.49%
-1.73%
-10.51%
-36.01%
-5.76%
-3.05%
-7.12%
4.90%
PAT Growth
36.46%
15.77%
326.49%
-
-
-
-
-
-
-
 
Unadjusted EPS
116.80
124.95
95.39
77.62
87.42
5.22
-105.01
-16.84
-52.97
38.03
4.73

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 06
Shareholder's Funds
1,404.70
1,032.48
644.51
447.44
179.72
186.90
373.82
907.92
991.42
24.87
Share Capital
30.24
27.84
30.88
27.06
19.00
19.00
19.00
19.00
15.00
9.53
Total Reserves
1,334.53
877.59
596.03
369.38
157.84
150.12
351.90
885.99
976.42
15.34
Non-Current Liabilities
194.50
202.47
302.78
765.21
523.24
523.42
192.74
362.01
1,091.18
36.88
Secured Loans
136.73
151.42
261.40
732.31
480.08
472.08
165.94
0.00
675.17
36.09
Unsecured Loans
6.50
6.50
7.46
2.30
15.48
24.29
0.00
272.68
459.60
0.11
Long Term Provisions
12.76
9.50
4.94
0.29
0.00
0.00
0.00
70.81
0.00
0.00
Current Liabilities
228.70
238.08
391.90
344.53
511.41
427.14
569.90
2,474.20
617.90
10.05
Trade Payables
168.07
183.97
195.63
153.80
111.92
112.14
112.34
738.38
399.03
9.54
Other Current Liabilities
36.34
25.42
179.89
131.51
230.25
123.16
117.00
432.91
88.45
0.00
Short Term Borrowings
15.72
23.52
14.60
52.38
165.25
166.21
328.09
1,028.14
0.00
0.00
Short Term Provisions
8.57
5.17
1.78
6.84
3.98
25.63
12.46
274.77
130.42
0.51
Total Liabilities
1,827.90
1,473.03
1,339.19
1,557.18
1,214.37
1,137.46
1,136.46
3,744.13
2,707.37
71.80
Net Block
411.75
376.34
332.83
367.52
324.10
324.67
349.33
747.05
712.43
18.13
Gross Block
474.81
405.44
518.16
540.45
468.41
432.41
422.86
885.78
2,008.75
20.82
Accumulated Depreciation
63.06
29.11
185.33
172.93
144.31
107.74
73.53
138.73
1,296.31
2.69
Non Current Assets
1,415.50
1,161.55
921.18
875.60
654.18
580.88
606.81
890.01
725.72
18.80
Capital Work in Progress
32.13
36.03
5.64
88.54
111.23
108.85
94.81
37.11
10.28
0.67
Non Current Investment
947.74
716.57
567.83
394.36
196.14
113.59
113.59
14.59
3.01
0.00
Long Term Loans & Adv.
23.89
32.61
14.87
23.86
22.05
32.34
37.54
16.56
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
1.32
0.64
1.44
11.54
74.69
0.00
0.00
Current Assets
412.40
311.48
417.93
681.48
560.04
556.41
529.45
2,854.12
1,981.59
52.98
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.00
0.00
Inventories
119.07
82.50
85.78
101.54
139.58
186.17
176.42
1,527.01
800.01
19.21
Sundry Debtors
209.31
147.48
253.45
468.24
331.40
286.49
268.92
771.05
531.59
27.46
Cash & Bank
15.74
15.56
20.05
4.42
10.09
6.59
5.14
181.59
303.56
1.98
Other Current Assets
68.29
13.91
1.48
1.55
78.97
77.16
78.97
374.47
336.43
4.33
Short Term Loans & Adv.
63.04
52.04
57.17
105.73
77.38
75.76
75.98
65.89
336.43
3.13
Net Current Assets
183.70
73.40
26.03
336.94
48.64
129.27
-40.45
379.92
1,363.69
42.92
Total Assets
1,827.90
1,473.03
1,339.20
1,557.19
1,214.37
1,137.46
1,136.46
3,744.13
2,707.37
71.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 06
Cash From Operating Activity
70.39
217.23
226.46
-83.40
168.82
32.16
113.73
-566.87
-122.82
-9.19
PBT
144.97
123.20
29.51
-13.19
-43.28
-87.45
-2.25
-126.01
18.48
4.89
Adjustment
36.08
35.74
93.54
113.67
115.94
110.63
83.27
223.74
79.69
2.89
Changes in Working Capital
-97.77
59.25
233.68
-180.95
96.80
9.46
40.62
-515.74
-136.72
-14.16
Cash after chg. in Working capital
83.28
218.19
356.74
-80.48
169.46
32.64
121.64
-418.01
-38.55
-6.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.90
-6.78
-3.84
-2.93
-0.64
-0.48
-7.90
-56.77
-18.37
-0.46
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
5.82
-126.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-71.20
-105.10
-211.50
-246.79
-120.09
-22.47
-158.42
-211.84
-58.10
-10.47
Net Fixed Assets
-64.82
78.39
109.33
-43.51
-32.14
-14.91
-133.81
-127.47
-177.92
-10.30
Net Investments
0.17
5.98
-2.03
-2.64
-3.12
-0.29
-23.06
-25.03
-118.05
-0.22
Others
-6.55
-189.47
-318.80
-200.64
-84.83
-7.27
-1.55
-59.34
237.87
0.05
Cash from Financing Activity
1.13
-119.15
0.67
324.52
-45.23
-8.24
36.69
659.72
302.52
18.87
Net Cash Inflow / Outflow
0.32
-7.01
15.63
-5.68
3.50
1.45
-8.00
-118.98
121.59
-0.80
Opening Cash & Equivalents
12.18
19.20
4.42
10.09
6.59
5.14
13.14
278.70
7.98
2.78
Closing Cash & Equivalent
12.50
12.18
20.05
4.42
10.09
6.59
5.14
163.14
303.56
1.98

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 06
Book Value (Rs.)
451.25
325.18
234.46
172.49
92.99
88.92
195.10
476.31
660.90
26.08
ROA
7.68%
7.79%
1.77%
-1.16%
-6.18%
-17.55%
-1.31%
-3.48%
-4.10%
7.17%
ROE
11.17%
14.33%
5.06%
-5.67%
-42.06%
-73.95%
-5.02%
-11.85%
-11.21%
21.13%
ROCE
10.63%
11.58%
8.97%
6.66%
0.87%
-13.14%
1.92%
-0.58%
-1.68%
14.66%
Fixed Asset Turnover
2.58
2.59
2.08
1.97
1.67
1.43
0.85
2.54
0.80
5.81
Receivable days
57.36
61.06
119.58
147.14
150.31
165.78
341.58
64.57
125.17
91.53
Inventory Days
32.41
25.63
31.04
44.37
79.24
108.23
559.50
115.35
183.41
73.38
Payable days
66.73
70.27
69.87
59.58
61.81
72.33
306.01
59.67
98.68
19.97
Cash Conversion Cycle
23.03
16.42
80.75
131.93
167.74
201.68
595.07
120.24
209.90
144.94
Total Debt/Equity
0.13
0.20
0.68
1.99
4.43
4.35
1.49
1.44
1.14
1.46
Interest Cover
42.63
14.51
1.40
0.85
0.10
-1.57
0.56
-0.11
-0.68
3.08

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.