Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Consumer Food

Rating :
52/99

BSE: 530813 | NSE: KRBL

338.60
-2.20 (-0.65%)
16-Nov-2018 | 3:47PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  341.00
  •  344.05
  •  333.30
  •  340.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  75560
  •  255.85
  •  652.05
  •  298.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,976.19
  • 16.77
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,151.62
  • 0.68%
  • 3.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.81%
  • 3.96%
  • 14.98%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.66%
  • 21.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.49
  • 2.21
  • -1.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.80
  • 11.94
  • 11.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.84
  • 11.23
  • 14.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.51
  • 17.61
  • 22.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.52
  • 3.58
  • 4.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.69
  • 12.30
  • 15.49

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
1,244.82
715.24
74.04%
743.47
871.84
-14.72%
876.01
912.75
-4.03%
783.51
798.04
-1.82%
Expenses
1,010.89
528.66
91.22%
561.19
668.78
-16.09%
671.65
736.97
-8.86%
603.02
619.12
-2.60%
EBITDA
233.93
186.58
25.38%
182.28
203.06
-10.23%
204.36
175.78
16.26%
180.49
178.92
0.88%
EBIDTM
18.79%
26.09%
24.52%
23.29%
23.33%
19.26%
23.04%
22.42%
Other Income
5.57
1.04
435.58%
0.97
7.06
-86.26%
5.24
1.61
225.47%
4.20
1.77
137.29%
Interest
0.92
13.91
-93.39%
17.08
27.77
-38.49%
31.54
1.35
2,236.30%
-3.99
14.89
-
Depreciation
16.76
16.87
-0.65%
16.91
17.56
-3.70%
16.52
17.28
-4.40%
16.83
15.82
6.38%
PBT
221.82
156.84
41.43%
149.26
164.79
-9.42%
161.54
158.76
1.75%
171.85
149.98
14.58%
Tax
64.60
53.57
20.59%
49.21
51.89
-5.16%
66.26
49.44
34.02%
48.86
39.06
25.09%
PAT
157.22
103.27
52.24%
100.05
112.90
-11.38%
95.28
109.32
-12.84%
122.99
110.92
10.88%
PATM
12.63%
14.44%
13.46%
12.95%
10.88%
11.98%
15.70%
13.90%
EPS
6.68
4.39
52.16%
4.25
4.80
-11.46%
4.05
4.64
-12.72%
5.22
4.71
10.83%

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 09
Net Sales
3,647.81
3,246.52
3,147.65
3,362.81
3,197.19
2,910.46
2,080.39
1,631.00
1,544.59
1,579.01
1,311.73
Net Sales Growth
10.61%
3.14%
-6.40%
5.18%
9.85%
39.90%
27.55%
5.59%
-2.18%
20.38%
 
Cost Of Goods Sold
2,508.52
2,169.17
2,229.50
2,641.67
2,401.08
2,262.18
1,589.26
1,225.29
1,182.79
1,216.01
917.36
Gross Profit
1,139.29
1,077.35
918.14
721.15
796.11
648.29
491.13
405.71
361.80
363.01
394.36
GP Margin
31.23%
33.18%
29.17%
21.44%
24.90%
22.27%
23.61%
24.87%
23.42%
22.99%
30.06%
Total Expenditure
2,846.75
2,472.25
2,504.11
2,915.99
2,671.44
2,469.92
1,787.57
1,404.22
1,319.09
1,381.51
1,116.90
Power & Fuel Cost
-
9.63
10.22
6.48
8.12
10.04
7.98
6.88
5.37
6.58
6.10
% Of Sales
-
0.30%
0.32%
0.19%
0.25%
0.34%
0.38%
0.42%
0.35%
0.42%
0.47%
Employee Cost
-
77.19
71.54
63.02
47.76
41.96
31.93
32.37
28.21
23.75
18.19
% Of Sales
-
2.38%
2.27%
1.87%
1.49%
1.44%
1.53%
1.98%
1.83%
1.50%
1.39%
Manufacturing Exp.
-
61.01
56.62
49.64
41.99
31.90
31.31
25.85
23.57
62.88
50.69
% Of Sales
-
1.88%
1.80%
1.48%
1.31%
1.10%
1.51%
1.58%
1.53%
3.98%
3.86%
General & Admin Exp.
-
29.55
27.24
27.71
24.35
20.12
23.91
13.97
11.37
10.27
59.76
% Of Sales
-
0.91%
0.87%
0.82%
0.76%
0.69%
1.15%
0.86%
0.74%
0.65%
4.56%
Selling & Distn. Exp.
-
118.51
104.15
122.57
144.46
101.83
100.21
95.54
66.27
61.39
64.47
% Of Sales
-
3.65%
3.31%
3.64%
4.52%
3.50%
4.82%
5.86%
4.29%
3.89%
4.91%
Miscellaneous Exp.
-
7.20
4.83
4.91
3.68
1.89
2.99
4.33
1.51
0.63
64.47
% Of Sales
-
0.22%
0.15%
0.15%
0.12%
0.06%
0.14%
0.27%
0.10%
0.04%
0.03%
EBITDA
801.06
774.27
643.54
446.82
525.75
440.54
292.82
226.78
225.50
197.50
194.83
EBITDA Margin
21.96%
23.85%
20.45%
13.29%
16.44%
15.14%
14.08%
13.90%
14.60%
12.51%
14.85%
Other Income
15.98
17.76
10.28
61.22
6.11
14.54
11.31
10.53
11.50
22.37
13.98
Interest
45.55
69.24
54.84
67.48
80.89
76.02
77.52
71.89
51.43
42.32
93.17
Depreciation
67.02
67.78
61.42
49.78
52.69
57.66
50.56
44.52
35.95
27.58
23.55
PBT
704.47
655.01
537.56
390.79
398.29
321.41
176.04
120.90
149.63
149.98
92.09
Tax
228.93
220.57
138.16
97.66
72.37
71.32
54.34
22.22
37.73
25.43
26.67
Tax Rate
32.50%
33.67%
25.70%
24.99%
18.36%
21.85%
29.50%
23.33%
23.87%
16.96%
28.96%
PAT
475.54
434.44
399.40
293.14
321.72
255.11
129.86
73.03
120.33
124.55
65.42
PAT before Minority Interest
475.54
434.44
399.40
293.14
321.72
255.11
129.86
73.03
120.33
124.55
65.42
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.04%
13.38%
12.69%
8.72%
10.06%
8.77%
6.24%
4.48%
7.79%
7.89%
4.99%
PAT Growth
8.97%
8.77%
36.25%
-8.88%
26.11%
96.45%
77.82%
-39.31%
-3.39%
90.39%
 
Unadjusted EPS
20.20
18.46
16.97
12.45
13.67
10.84
5.37
3.00
4.95
5.12
26.91

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 09
Shareholder's Funds
2,287.90
1,907.32
1,498.34
1,324.77
1,043.97
829.47
717.16
646.95
535.31
422.43
Share Capital
23.54
23.54
23.54
23.54
23.58
24.24
24.35
24.35
24.35
24.35
Total Reserves
2,264.36
1,883.78
1,474.80
1,301.23
1,020.39
805.31
692.81
622.60
510.95
398.07
Non-Current Liabilities
189.88
205.95
298.25
251.44
225.68
94.58
123.54
105.34
612.81
608.97
Secured Loans
51.95
87.32
203.22
236.29
208.32
77.45
106.39
91.51
529.49
550.62
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
75.00
50.00
Long Term Provisions
5.90
4.86
3.64
2.48
1.49
1.17
0.93
0.71
0.00
0.00
Current Liabilities
1,365.21
1,308.08
1,183.30
1,488.97
1,444.18
1,085.08
1,166.98
1,122.05
203.89
144.77
Trade Payables
99.60
254.17
142.28
155.07
149.58
79.94
129.40
132.22
98.72
58.52
Other Current Liabilities
85.28
71.91
137.10
243.06
147.90
222.67
253.72
229.08
98.57
77.12
Short Term Borrowings
1,164.15
965.05
891.39
1,045.17
1,111.17
758.12
768.95
747.84
0.00
0.00
Short Term Provisions
16.19
16.95
12.53
45.67
35.52
24.35
14.90
12.92
6.60
9.13
Total Liabilities
3,843.87
3,422.23
2,980.77
3,066.06
2,714.71
2,010.01
2,008.56
1,875.22
1,352.01
1,176.17
Net Block
977.83
1,008.90
764.57
639.57
562.62
442.65
418.44
385.08
317.55
216.96
Gross Block
1,527.56
1,491.78
1,188.47
1,015.87
884.06
707.01
632.84
556.19
453.13
325.33
Accumulated Depreciation
549.72
482.89
423.90
376.30
321.44
264.36
214.41
171.11
135.58
108.37
Non Current Assets
1,023.69
1,069.16
920.10
779.08
623.13
487.88
455.42
424.52
353.37
251.05
Capital Work in Progress
2.25
1.71
100.26
113.74
14.40
15.12
7.84
20.42
35.82
34.09
Non Current Investment
4.11
4.29
4.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
25.62
34.75
34.56
24.43
44.72
28.89
28.43
19.01
0.00
0.00
Other Non Current Assets
13.88
19.52
16.24
1.34
1.39
1.22
0.71
0.00
0.00
0.00
Current Assets
2,820.18
2,353.08
2,060.67
2,286.98
2,091.59
1,522.13
1,553.14
1,450.72
998.63
925.12
Current Investments
8.99
10.11
8.23
6.59
6.30
6.27
6.85
8.72
0.35
0.20
Inventories
2,462.72
2,019.96
1,795.66
1,859.67
1,690.02
1,260.29
1,237.72
1,208.50
781.27
787.90
Sundry Debtors
244.10
230.02
154.46
339.98
287.26
194.72
229.17
148.00
135.08
70.68
Cash & Bank
69.82
4.76
28.30
24.34
66.19
13.24
16.45
5.15
44.44
33.37
Other Current Assets
34.55
51.63
61.70
32.22
41.83
47.60
62.96
80.34
37.49
32.98
Short Term Loans & Adv.
1.64
36.59
12.32
24.17
17.23
40.51
54.74
72.74
37.49
32.98
Net Current Assets
1,454.96
1,045.00
877.37
798.01
647.41
437.05
386.17
328.66
794.74
780.35
Total Assets
3,843.87
3,422.24
2,980.77
3,066.06
2,714.72
2,010.01
2,008.56
1,875.24
1,352.00
1,176.17

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 09
Cash From Operating Activity
41.67
258.33
510.31
336.54
-162.08
189.09
144.97
-171.45
207.15
283.25
PBT
655.01
537.56
390.79
394.10
326.43
184.20
95.26
158.06
149.98
92.09
Adjustment
122.77
105.81
120.00
133.78
118.07
114.57
147.18
75.31
64.49
109.31
Changes in Working Capital
-546.45
-273.53
95.15
-114.21
-537.26
-53.64
-79.03
-374.33
19.78
107.61
Cash after chg. in Working capital
231.34
369.83
605.94
413.66
-92.76
245.13
163.40
-140.96
234.25
309.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-189.67
-111.51
-95.63
-77.13
-69.32
-56.04
-18.43
-30.48
-27.10
-25.75
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-61.02
-207.91
-173.90
-231.46
-176.24
-81.71
-65.56
-95.63
-130.04
-39.82
Net Fixed Assets
-35.77
-198.93
-159.09
-231.16
-176.32
-81.45
-63.87
-84.33
-129.69
-36.66
Net Investments
1.30
-1.70
-6.11
-0.29
-0.03
0.58
1.87
-10.47
-0.15
0.15
Others
-26.55
-7.28
-8.70
-0.01
0.11
-0.84
-3.56
-0.83
-0.20
-3.31
Cash from Financing Activity
54.51
-73.68
-332.45
-146.92
391.26
-110.58
-68.11
227.79
-46.17
-261.16
Net Cash Inflow / Outflow
35.16
-23.26
3.96
-41.85
52.94
-3.20
11.30
-39.29
30.95
-17.72
Opening Cash & Equivalents
4.35
27.61
23.96
66.19
13.24
16.45
5.15
44.44
11.18
28.90
Closing Cash & Equivalent
39.52
4.35
27.93
24.34
66.19
13.24
16.45
5.15
42.13
11.18

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
97.20
81.03
63.65
56.28
44.27
34.28
29.50
26.61
22.02
17.37
ROA
11.96%
12.48%
9.70%
11.13%
10.80%
6.46%
3.76%
7.46%
9.85%
5.22%
ROE
20.71%
23.45%
20.77%
27.16%
27.23%
16.79%
10.71%
20.36%
26.01%
16.71%
ROCE
22.18%
20.92%
17.16%
18.63%
19.52%
15.60%
10.43%
15.58%
17.78%
17.18%
Fixed Asset Turnover
2.15
2.35
3.05
3.37
3.66
3.11
2.74
3.06
4.06
4.10
Receivable days
26.65
22.29
26.83
35.80
30.22
37.18
42.20
33.45
23.78
34.99
Inventory Days
251.99
221.23
198.37
202.58
184.98
219.11
273.70
235.10
181.36
225.77
Payable days
24.79
25.89
17.84
19.81
17.16
20.03
30.53
26.56
22.25
34.60
Cash Conversion Cycle
253.85
217.63
207.36
218.57
198.03
236.26
285.37
241.98
182.89
226.16
Total Debt/Equity
0.54
0.57
0.78
1.02
1.32
1.05
1.31
1.39
1.13
1.42
Interest Cover
10.46
10.80
6.79
5.87
5.29
3.38
2.32
4.07
4.54
1.99

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.