Nifty
Sensex
:
:
10687.80
35522.44
71.10 (0.67%)
261.90 (0.74%)

Engineering - Industrial Equipments

Rating :
49/99

BSE: 500243 | NSE: KIRLOSIND

990.00
-0.40 (-0.04%)
16-Nov-2018 | 10:35AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  0.00
  •  0.00
  •  0.00
  •  990.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  0
  •  0.00
  •  1574.10
  •  0.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 961.54
  • 19.57
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,003.53
  • 2.12%
  • 0.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.80%
  • 0.96%
  • 10.52%
  • FII
  • DII
  • Others
  • 3.31%
  • 1.25%
  • 11.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -49.27
  • -18.27
  • -19.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 75.87
  • 36.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.53
  • 2.57
  • -4.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.32
  • 13.67
  • 19.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.84
  • 1.04
  • 1.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.93
  • 13.49
  • 17.93

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
-
1,691.03
1,137.24
1,118.68
1,368.48
1,238.96
Net Sales Growth
-
48.70%
1.66%
-18.25%
10.45%
 
Cost Of Goods Sold
-
1,103.09
587.65
591.70
824.23
794.58
Gross Profit
-
587.94
549.59
526.98
544.25
444.39
GP Margin
-
34.77%
48.33%
47.11%
39.77%
35.87%
Total Expenditure
-
1,599.03
967.73
971.47
1,228.23
1,128.64
Power & Fuel Cost
-
135.75
87.94
89.12
99.10
89.22
% Of Sales
-
8.03%
7.73%
7.97%
7.24%
7.20%
Employee Cost
-
91.43
74.62
72.02
66.26
50.46
% Of Sales
-
5.41%
6.56%
6.44%
4.84%
4.07%
Manufacturing Exp.
-
211.15
174.90
174.56
190.44
166.26
% Of Sales
-
12.49%
15.38%
15.60%
13.92%
13.42%
General & Admin Exp.
-
19.53
15.91
18.67
14.35
10.28
% Of Sales
-
1.15%
1.40%
1.67%
1.05%
0.83%
Selling & Distn. Exp.
-
22.42
18.74
16.99
18.36
9.87
% Of Sales
-
1.33%
1.65%
1.52%
1.34%
0.80%
Miscellaneous Exp.
-
15.66
7.97
8.41
15.47
7.98
% Of Sales
-
0.93%
0.70%
0.75%
1.13%
0.64%
EBITDA
-
92.00
169.51
147.21
140.25
110.32
EBITDA Margin
-
5.44%
14.91%
13.16%
10.25%
8.90%
Other Income
-
70.67
49.94
57.50
58.19
52.67
Interest
-
11.62
13.66
23.50
29.80
22.91
Depreciation
-
51.11
46.88
45.25
51.34
36.85
PBT
-
99.95
158.92
135.95
117.31
103.23
Tax
-
21.96
39.53
35.62
31.73
25.55
Tax Rate
-
21.97%
24.87%
26.20%
27.05%
24.75%
PAT
-
59.84
75.42
72.29
61.65
58.33
PAT before Minority Interest
-
77.98
119.39
100.33
85.58
77.68
Minority Interest
-
-18.14
-43.97
-28.04
-23.93
-19.35
PAT Margin
-
3.54%
6.63%
6.46%
4.50%
4.71%
PAT Growth
-
-20.66%
4.33%
17.26%
5.69%
 
Unadjusted EPS
-
61.64
77.66
74.45
63.49
60.08

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
926.43
884.31
809.06
760.19
722.26
Share Capital
9.71
9.71
9.71
9.71
9.71
Total Reserves
911.08
874.60
799.35
750.48
712.55
Non-Current Liabilities
88.02
101.48
253.99
85.52
136.16
Secured Loans
0.00
0.00
0.00
10.00
45.23
Unsecured Loans
0.00
0.00
0.00
0.00
15.00
Long Term Provisions
4.26
3.59
157.95
0.72
0.64
Current Liabilities
543.23
309.73
286.59
415.13
438.27
Trade Payables
358.06
163.90
136.83
204.34
247.67
Other Current Liabilities
108.91
45.42
48.25
101.19
77.20
Short Term Borrowings
72.39
96.88
98.24
72.50
94.16
Short Term Provisions
3.88
3.53
3.27
37.11
19.24
Total Liabilities
1,845.33
1,578.37
1,588.62
1,481.85
1,503.81
Net Block
592.79
580.85
556.00
548.28
553.38
Gross Block
1,058.19
1,014.23
961.56
910.00
870.54
Accumulated Depreciation
465.40
433.37
405.57
361.71
317.16
Non Current Assets
1,228.80
1,140.94
1,270.31
1,040.36
1,036.63
Capital Work in Progress
75.68
19.06
8.08
31.25
22.74
Non Current Investment
521.32
511.13
511.45
422.29
422.91
Long Term Loans & Adv.
38.38
28.66
192.41
36.38
37.20
Other Non Current Assets
0.64
1.23
2.38
2.15
0.40
Current Assets
616.53
437.44
318.31
441.49
467.19
Current Investments
44.23
0.00
0.00
0.00
0.00
Inventories
217.19
121.88
93.00
118.35
162.31
Sundry Debtors
292.03
197.73
139.90
176.50
190.28
Cash & Bank
30.40
84.00
49.87
119.93
77.38
Other Current Assets
32.67
8.95
8.68
9.62
37.22
Short Term Loans & Adv.
24.94
24.88
26.85
17.09
27.35
Net Current Assets
73.30
127.71
31.72
26.36
28.92
Total Assets
1,845.33
1,578.38
1,588.62
1,481.85
1,503.82

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
90.94
88.20
103.28
155.56
83.36
PBT
99.95
158.92
135.95
117.31
103.23
Adjustment
2.23
11.56
13.55
32.52
0.81
Changes in Working Capital
15.13
-48.10
-20.46
24.69
1.30
Cash after chg. in Working capital
117.31
122.39
129.04
174.51
105.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.37
-34.19
-25.76
-18.96
-21.98
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-30.71
-51.16
6.04
-55.77
-83.14
Net Fixed Assets
-28.62
-1.81
-0.03
-0.07
Net Investments
-54.42
0.07
-89.16
0.62
Others
52.33
-49.42
95.23
-56.32
Cash from Financing Activity
-70.64
-27.97
-112.91
-101.00
-9.25
Net Cash Inflow / Outflow
-10.42
9.07
-3.59
-1.21
-9.03
Opening Cash & Equivalents
16.76
7.70
11.29
12.50
6.95
Closing Cash & Equivalent
6.35
16.76
7.70
11.29
12.50

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 03
Mar 02
Book Value (Rs.)
948.41
910.84
833.33
783.00
743.93
20.96
18.86
ROA
4.56%
7.54%
6.54%
5.73%
6.86%
5.63%
2.57%
ROE
8.64%
14.10%
12.79%
11.55%
13.82%
10.99%
5.17%
ROCE
11.27%
18.18%
17.62%
16.30%
18.66%
11.06%
9.95%
Fixed Asset Turnover
1.67
1.30
1.35
1.73
2.20
2.47
2.20
Receivable days
51.54
48.09
45.63
43.41
45.35
56.77
62.19
Inventory Days
35.68
30.60
30.48
33.22
32.17
29.25
30.64
Payable days
24.22
28.78
29.91
33.27
46.90
61.64
66.04
Cash Conversion Cycle
63.00
49.92
46.20
43.36
30.63
24.39
26.79
Total Debt/Equity
0.08
0.11
0.13
0.17
0.26
0.10
0.30
Interest Cover
9.60
12.64
6.78
4.94
5.51
4.34
2.42

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.