Nifty
Sensex
:
:
10687.80
35510.76
71.10 (0.67%)
250.22 (0.71%)

Miscellaneous

Rating :
31/99

BSE: 533289 | NSE: KTIL

70.50
-0.70 (-0.98%)
16-Nov-2018 | 10:18AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  68.55
  •  70.50
  •  68.50
  •  71.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12
  •  0.01
  •  218.00
  •  60.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 78.62
  • 4.11
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 88.02
  • 1.40%
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.92%
  • 6.06%
  • 24.41%
  • FII
  • DII
  • Others
  • 0.01%
  • 4.82%
  • 4.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 2.81
  • -1.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -1.43
  • -5.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.05
  • 7.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.69
  • 13.45
  • 13.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.15
  • 2.59
  • 2.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.18
  • 7.69
  • 8.41

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
Mar 13
Net Sales
-
44.05
48.11
43.97
42.24
36.24
29.85
Net Sales Growth
-
-8.44%
9.42%
4.10%
16.56%
21.41%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
44.05
48.11
43.97
42.24
36.24
29.85
GP Margin
-
100%
100%
100%
100%
100%
100%
Total Expenditure
-
27.48
25.01
17.61
16.75
14.60
12.36
Power & Fuel Cost
-
1.23
1.25
0.92
0.90
0.87
0.73
% Of Sales
-
2.79%
2.60%
2.09%
2.13%
2.40%
2.45%
Employee Cost
-
8.82
9.11
7.98
7.75
6.97
6.35
% Of Sales
-
20.02%
18.94%
18.15%
18.35%
19.23%
21.27%
Manufacturing Exp.
-
5.06
8.48
4.27
3.97
3.37
2.05
% Of Sales
-
11.49%
17.63%
9.71%
9.40%
9.30%
6.87%
General & Admin Exp.
-
10.60
3.83
2.73
2.58
2.08
1.74
% Of Sales
-
24.06%
7.96%
6.21%
6.11%
5.74%
5.83%
Selling & Distn. Exp.
-
0.01
0.05
0.08
0.18
0.19
0.18
% Of Sales
-
0.02%
0.10%
0.18%
0.43%
0.52%
0.60%
Miscellaneous Exp.
-
1.76
2.28
1.63
1.37
1.12
1.31
% Of Sales
-
4.00%
4.74%
3.71%
3.24%
3.09%
4.39%
EBITDA
-
16.57
23.10
26.36
25.49
21.64
17.49
EBITDA Margin
-
37.62%
48.01%
59.95%
60.35%
59.71%
58.59%
Other Income
-
0.80
0.49
0.49
0.23
0.21
0.10
Interest
-
14.45
13.55
2.76
2.40
1.95
2.13
Depreciation
-
9.62
9.65
1.94
2.27
2.98
2.75
PBT
-
-6.70
0.38
22.16
21.05
16.91
12.71
Tax
-
1.11
7.35
6.62
6.55
5.90
4.32
Tax Rate
-
-16.57%
462.26%
29.87%
31.12%
34.89%
33.99%
PAT
-
-7.80
-5.74
15.54
14.51
11.00
8.39
PAT before Minority Interest
-
-7.81
-5.76
15.54
14.51
11.00
8.39
Minority Interest
-
0.01
0.02
0.00
0.00
0.00
0.00
PAT Margin
-
-17.71%
-11.93%
35.34%
34.35%
30.35%
28.11%
PAT Growth
-
-
-
7.10%
31.91%
31.11%
 
Unadjusted EPS
-
-7.16
-5.26
14.22
27.61
20.95
15.98

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
56.80
65.15
71.14
56.23
44.08
34.92
Share Capital
5.46
5.46
5.25
5.25
5.25
5.25
Total Reserves
51.34
59.69
65.88
50.98
38.83
29.67
Non-Current Liabilities
14.92
108.58
87.14
92.54
59.71
31.87
Secured Loans
7.84
99.16
82.98
86.98
52.96
25.39
Unsecured Loans
0.00
0.00
0.31
1.61
3.16
3.00
Long Term Provisions
0.57
0.72
0.61
0.67
0.35
0.28
Current Liabilities
140.80
56.02
60.71
44.28
23.03
12.33
Trade Payables
5.70
4.87
2.51
1.39
0.29
0.41
Other Current Liabilities
114.99
27.56
36.91
23.05
7.82
4.55
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
20.12
23.59
21.29
19.83
14.93
7.37
Total Liabilities
212.52
229.76
219.02
193.08
126.85
79.15
Net Block
181.99
188.20
30.02
31.99
30.42
31.67
Gross Block
201.25
197.85
64.13
63.87
59.79
58.13
Accumulated Depreciation
19.26
9.65
34.11
31.89
29.37
26.46
Non Current Assets
188.63
199.99
198.45
168.86
108.84
62.86
Capital Work in Progress
5.36
9.33
134.99
135.09
70.20
23.97
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.27
1.26
1.39
1.34
7.08
6.28
Other Non Current Assets
0.01
1.20
1.29
0.45
1.14
0.93
Current Assets
23.90
29.77
20.56
24.21
18.01
16.28
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.10
0.12
0.10
0.09
0.12
0.16
Sundry Debtors
4.10
5.20
4.35
3.95
3.85
4.96
Cash & Bank
2.73
9.32
1.40
5.18
2.33
6.70
Other Current Assets
16.98
0.92
0.32
0.49
11.71
4.46
Short Term Loans & Adv.
15.68
14.22
14.38
14.51
11.34
3.97
Net Current Assets
-116.90
-26.25
-40.15
-20.06
-5.02
3.95
Total Assets
212.53
229.76
219.01
193.07
126.85
79.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
10.30
22.68
24.83
20.40
18.47
7.01
PBT
-6.70
0.38
22.16
21.05
16.91
12.71
Adjustment
23.55
22.84
4.59
4.51
4.74
4.91
Changes in Working Capital
0.11
3.58
2.20
1.08
1.82
-6.30
Cash after chg. in Working capital
16.96
26.80
28.94
26.64
23.47
11.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.66
-4.11
-4.11
-6.25
-5.00
-4.31
Other Direct Exp. Paid
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
Cash From Investing Activity
0.06
-8.32
-18.20
-44.29
-48.02
-24.39
Net Fixed Assets
-0.88
31.25
0.95
-1.72
-1.75
Net Investments
-11.46
-21.35
-9.64
-16.00
-13.80
Others
12.40
-18.22
-9.51
-26.57
-32.47
Cash from Financing Activity
-16.95
-6.31
-10.44
26.65
25.10
22.73
Net Cash Inflow / Outflow
-6.59
8.05
-3.81
2.76
-4.45
5.35
Opening Cash & Equivalents
9.32
1.27
4.95
2.19
6.64
1.29
Closing Cash & Equivalent
2.73
9.32
1.14
4.95
2.19
6.64

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
51.98
59.63
65.11
51.46
40.34
31.96
ROA
-3.53%
-2.57%
7.54%
9.07%
10.68%
10.61%
ROE
-12.81%
-8.46%
24.40%
28.92%
27.86%
24.03%
ROCE
6.21%
8.48%
14.87%
17.91%
22.19%
22.56%
Fixed Asset Turnover
0.22
0.37
0.69
0.68
0.61
0.51
Receivable days
38.53
36.24
34.46
33.70
44.34
60.61
Inventory Days
0.90
0.83
0.80
0.91
1.44
2.01
Payable days
76.20
46.25
45.82
19.86
8.67
12.11
Cash Conversion Cycle
-36.77
-9.19
-10.57
14.75
37.11
50.51
Total Debt/Equity
0.23
1.76
1.49
1.80
1.36
0.88
Interest Cover
0.54
1.12
9.04
9.78
9.68
6.98

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.