Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Kaiser Corporation Ltd.

Plastic Products

Rating :
39/99

BSE: 531780 | NSE: Not Listed

NSE BSE
10.90
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  10.90
  •  10.90
  •  10.90
  •  11.12
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  110
  •  2.74
  •  42.53
  •  9.61

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 57.36
  • 13.11
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 57.31
  • N/A
  • 8.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.52%
  • 20.18%
  • 19.81%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.49%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.39
  • -2.67
  • -7.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.06
  • -28.23
  • -32.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.33
  • -23.31
  • -48.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.09
  • 12.12
  • 13.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.89
  • 13.03
  • 14.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -465.52
  • -525.08
  • -587.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
5.03
-2.36
-
0.14
0.12
16.67%
6.61
5.82
13.57%
12.84
12.49
2.80%
Expenses
4.72
-0.03
-
0.13
0.13
0.00%
6.19
8.85
-30.06%
5.04
10.84
-53.51%
EBITDA
0.30
-2.32
-
0.01
0.00
0
0.42
-3.03
-
7.80
1.65
372.73%
EBIDTM
6.03%
98.68%
7.69%
-2.44%
6.40%
-52.05%
60.76%
13.22%
Other Income
0.08
0.42
-80.95%
0.01
0.01
0.00%
0.30
0.17
76.47%
0.84
0.07
1,100.00%
Interest
0.31
0.21
47.62%
0.00
0.00
0
0.48
0.19
152.63%
0.54
0.35
54.29%
Depreciation
0.04
0.05
-20.00%
0.00
0.00
0
0.04
0.05
-20.00%
0.05
0.05
0.00%
PBT
0.03
-2.17
-
0.02
0.01
100.00%
0.21
-3.09
-
8.05
1.32
509.85%
Tax
0.02
-0.02
-
0.00
0.00
0
0.06
0.00
0
0.32
0.42
-23.81%
PAT
0.02
-2.16
-
0.01
0.01
0.00%
0.14
-3.09
-
7.73
0.90
758.89%
PATM
0.38%
91.60%
7.69%
5.69%
2.13%
-53.17%
60.24%
7.17%
EPS
0.00
-0.23
-
0.00
0.00
0
0.02
-0.33
-
0.81
0.10
710.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
24.62
18.85
33.05
23.51
15.91
21.58
15.89
22.28
24.71
21.47
18.13
Net Sales Growth
53.20%
-42.97%
40.58%
47.77%
-26.27%
35.81%
-28.68%
-9.83%
15.09%
18.42%
 
Cost Of Goods Sold
9.19
4.97
13.16
10.81
7.25
9.98
6.82
10.33
12.33
11.13
9.05
Gross Profit
15.43
13.88
19.89
12.69
8.67
11.60
9.07
11.94
12.38
10.34
9.07
GP Margin
62.68%
73.63%
60.18%
53.98%
54.49%
53.75%
57.08%
53.59%
50.10%
48.16%
50.03%
Total Expenditure
16.08
18.49
30.62
20.92
17.08
19.69
16.48
21.09
23.24
20.22
16.67
Power & Fuel Cost
-
0.29
0.43
0.16
0.18
0.18
0.17
0.17
0.20
0.22
0.21
% Of Sales
-
1.54%
1.30%
0.68%
1.13%
0.83%
1.07%
0.76%
0.81%
1.02%
1.16%
Employee Cost
-
2.81
2.52
1.69
2.24
2.21
2.27
2.32
2.48
2.04
1.92
% Of Sales
-
14.91%
7.62%
7.19%
14.08%
10.24%
14.29%
10.41%
10.04%
9.50%
10.59%
Manufacturing Exp.
-
7.06
11.35
3.92
3.54
2.29
4.45
4.94
5.21
4.88
2.83
% Of Sales
-
37.45%
34.34%
16.67%
22.25%
10.61%
28.01%
22.17%
21.08%
22.73%
15.61%
General & Admin Exp.
-
1.62
1.57
3.46
1.85
3.40
1.91
2.49
2.30
1.75
2.29
% Of Sales
-
8.59%
4.75%
14.72%
11.63%
15.76%
12.02%
11.18%
9.31%
8.15%
12.63%
Selling & Distn. Exp.
-
0.60
0.70
0.28
0.05
0.63
0.02
0.00
0.03
0.02
0.03
% Of Sales
-
3.18%
2.12%
1.19%
0.31%
2.92%
0.13%
0%
0.12%
0.09%
0.17%
Miscellaneous Exp.
-
1.14
0.90
0.60
1.98
1.00
0.85
0.83
0.70
0.17
0.03
% Of Sales
-
6.05%
2.72%
2.55%
12.45%
4.63%
5.35%
3.73%
2.83%
0.79%
1.88%
EBITDA
8.53
0.36
2.43
2.59
-1.17
1.89
-0.59
1.19
1.47
1.25
1.46
EBITDA Margin
34.65%
1.91%
7.35%
11.02%
-7.35%
8.76%
-3.71%
5.34%
5.95%
5.82%
8.05%
Other Income
1.23
1.54
0.16
0.09
0.90
0.13
0.21
0.45
0.32
0.26
0.13
Interest
1.33
1.12
0.96
0.88
0.75
0.57
0.42
0.51
0.48
0.54
0.63
Depreciation
0.13
0.20
0.21
0.24
0.28
0.33
0.36
0.37
0.41
0.46
0.40
PBT
8.31
0.57
1.41
1.56
-1.30
1.13
-1.16
0.76
0.90
0.51
0.55
Tax
0.40
0.32
0.44
-0.17
0.01
0.23
0.03
0.37
0.17
0.16
0.10
Tax Rate
4.81%
56.14%
31.21%
-10.90%
-0.74%
20.35%
-2.59%
48.68%
18.89%
31.37%
18.18%
PAT
7.90
0.13
0.55
0.94
-0.81
0.49
-0.65
0.14
0.38
0.20
0.25
PAT before Minority Interest
4.37
0.25
0.98
1.73
-1.37
0.90
-1.19
0.38
0.73
0.35
0.45
Minority Interest
-3.53
-0.12
-0.43
-0.79
0.56
-0.41
0.54
-0.24
-0.35
-0.15
-0.20
PAT Margin
32.09%
0.69%
1.66%
4.00%
-5.09%
2.27%
-4.09%
0.63%
1.54%
0.93%
1.38%
PAT Growth
282.03%
-76.36%
-41.49%
-
-
-
-
-63.16%
90.00%
-20.00%
 
EPS
1.50
0.02
0.10
0.18
-0.15
0.09
-0.12
0.03
0.07
0.04
0.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
6.96
6.80
6.34
5.41
6.14
5.65
6.15
6.29
5.91
5.74
Share Capital
5.26
5.26
5.26
5.26
5.26
5.26
5.26
5.26
5.26
5.26
Total Reserves
1.70
1.54
1.08
0.15
0.88
0.39
0.89
1.03
0.65
0.48
Non-Current Liabilities
-0.19
-0.41
-0.41
-0.02
-0.02
0.13
0.01
0.01
0.13
0.24
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.21
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.15
0.00
0.00
0.00
0.00
Long Term Provisions
0.04
0.05
0.04
0.05
0.04
0.04
0.06
0.24
0.32
0.27
Current Liabilities
27.96
20.79
19.58
11.35
16.66
8.66
9.76
11.31
12.68
13.05
Trade Payables
13.42
12.64
11.14
4.49
10.87
4.64
6.06
7.47
9.49
8.62
Other Current Liabilities
4.21
2.11
0.62
0.61
0.54
0.64
0.24
1.82
0.45
0.98
Short Term Borrowings
10.24
5.76
7.58
6.16
5.15
3.31
3.37
1.92
2.72
3.43
Short Term Provisions
0.09
0.27
0.24
0.09
0.10
0.08
0.10
0.10
0.02
0.01
Total Liabilities
38.23
30.55
28.46
18.90
25.52
16.78
18.77
20.68
21.45
21.62
Net Block
3.77
3.89
3.97
4.21
4.43
4.65
4.77
5.01
5.19
5.43
Gross Block
5.54
5.51
5.39
5.40
5.34
5.25
5.03
8.25
8.03
7.76
Accumulated Depreciation
1.77
1.62
1.41
1.19
0.91
0.60
0.26
3.23
2.83
2.33
Non Current Assets
4.00
4.07
4.23
4.75
5.04
5.53
5.42
6.49
6.86
6.75
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.06
0.09
0.11
0.11
0.27
0.27
0.21
0.22
0.23
0.24
Long Term Loans & Adv.
0.15
0.05
0.14
0.26
0.25
0.60
0.43
0.41
0.78
0.82
Other Non Current Assets
0.02
0.03
0.01
0.18
0.08
0.01
0.01
0.84
0.66
0.26
Current Assets
34.22
26.48
24.24
14.15
20.48
11.25
13.35
14.20
14.60
14.89
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
6.45
3.17
2.05
2.24
1.76
1.22
0.99
1.05
1.32
1.21
Sundry Debtors
20.81
18.07
19.17
9.44
16.52
8.92
9.97
12.25
12.79
12.61
Cash & Bank
1.12
0.55
0.77
0.60
0.68
0.76
1.17
0.44
0.24
0.81
Other Current Assets
5.84
0.51
0.13
0.51
1.53
0.34
1.23
0.45
0.26
0.26
Short Term Loans & Adv.
4.88
4.17
2.11
1.36
1.36
0.25
0.82
0.37
0.18
0.17
Net Current Assets
6.27
5.69
4.66
2.80
3.82
2.58
3.59
2.89
1.91
1.84
Total Assets
38.22
30.55
28.47
18.90
25.52
16.78
18.77
20.69
21.46
21.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-2.80
2.57
-0.56
-0.57
-1.05
-0.22
-0.69
1.80
1.44
-0.05
PBT
0.57
1.41
1.56
-1.36
1.13
-1.16
0.76
0.90
0.51
0.55
Adjustment
1.31
1.09
1.13
1.97
1.45
0.82
0.89
0.58
0.86
1.04
Changes in Working Capital
-4.68
0.15
-3.20
-1.14
-3.52
0.16
-2.06
0.58
0.17
-1.59
Cash after chg. in Working capital
-2.80
2.66
-0.51
-0.52
-0.95
-0.19
-0.41
2.06
1.55
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.09
-0.05
-0.05
-0.11
-0.03
-0.28
-0.26
-0.11
-0.05
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
-0.70
0.20
-0.10
0.02
-0.27
0.27
-0.68
-0.47
-0.28
-0.20
Net Fixed Assets
0.00
-0.01
0.00
0.00
0.00
0.00
0.02
0.00
0.00
-0.01
Net Investments
-0.03
-0.04
-0.02
0.00
-0.02
-0.02
-0.45
0.00
0.01
0.00
Others
-0.67
0.25
-0.08
0.02
-0.25
0.29
-0.25
-0.47
-0.29
-0.19
Cash from Financing Activity
3.36
-2.72
0.75
0.44
1.13
0.01
1.62
-1.28
-1.43
0.29
Net Cash Inflow / Outflow
-0.13
0.06
0.10
-0.12
-0.20
0.06
0.26
0.04
-0.27
0.04
Opening Cash & Equivalents
0.19
0.13
0.04
0.15
0.35
0.29
0.00
0.14
0.41
0.36
Closing Cash & Equivalent
0.06
0.19
0.13
0.04
0.15
0.35
0.11
0.18
0.14
0.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
1.32
1.29
1.21
1.03
1.17
1.07
1.17
1.20
1.12
1.09
ROA
0.74%
3.32%
7.30%
-6.16%
4.27%
-6.69%
1.94%
3.47%
1.61%
2.19%
ROE
3.68%
14.89%
29.41%
-23.69%
15.34%
-20.17%
6.16%
11.97%
5.95%
8.02%
ROCE
11.36%
17.96%
19.14%
-5.25%
16.24%
-7.82%
14.33%
16.20%
11.39%
13.06%
Fixed Asset Turnover
3.41
6.06
4.36
2.96
4.07
3.13
3.42
3.05
2.79
2.43
Receivable days
376.48
205.66
222.17
297.78
215.15
214.23
178.71
184.10
210.57
226.23
Inventory Days
93.14
28.82
33.31
45.87
25.18
25.01
16.43
17.43
20.96
23.17
Payable days
956.79
329.82
263.79
198.08
180.19
138.48
134.20
150.30
177.73
210.65
Cash Conversion Cycle
-487.17
-95.35
-8.31
145.56
60.14
100.76
60.94
51.24
53.80
38.75
Total Debt/Equity
1.47
0.85
1.20
1.14
0.87
0.67
0.55
0.31
0.50
0.68
Interest Cover
1.51
2.47
2.77
-0.81
2.98
-1.78
2.47
2.87
1.93
1.88

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Kaiser Corp. - Quarterly Results
    10th Feb 2024, 12:00 AM

    Read More

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