Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
49/99

BSE: 500233 | NSE: KAJARIACER

1008.85
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  960.45
  •  1015.00
  •  960.00
  •  955.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  318792
  •  3194.39
  •  1374.90
  •  885.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,067.67
  • 42.58
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,723.75
  • 1.09%
  • 7.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.50%
  • 1.24%
  • 8.84%
  • FII
  • DII
  • Others
  • 21.27%
  • 19.70%
  • 1.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.79
  • 1.75
  • -2.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.44
  • 0.50
  • 2.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.31
  • 4.03
  • 10.78

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.27
  • 40.43
  • 43.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.30
  • 6.69
  • 6.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.45
  • 22.09
  • 23.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,101.75
952.51
15.67%
1,068.23
838.32
27.43%
973.55
712.51
36.64%
561.66
277.56
102.36%
Expenses
935.81
761.58
22.88%
884.39
656.55
34.70%
793.06
568.82
39.42%
481.24
285.13
68.78%
EBITDA
165.94
190.93
-13.09%
183.84
181.77
1.14%
180.49
143.69
25.61%
80.42
-7.57
-
EBIDTM
15.06%
20.04%
17.21%
21.68%
18.54%
20.17%
14.32%
-2.73%
Other Income
7.03
7.44
-5.51%
7.42
6.45
15.04%
7.12
4.79
48.64%
6.00
2.62
129.01%
Interest
3.98
2.64
50.76%
3.01
2.61
15.33%
2.72
2.08
30.77%
3.02
3.38
-10.65%
Depreciation
32.62
26.53
22.96%
28.07
27.56
1.85%
28.15
27.36
2.89%
26.52
25.22
5.15%
PBT
136.37
169.20
-19.40%
160.18
158.05
1.35%
156.74
119.04
31.67%
56.88
-33.55
-
Tax
39.14
38.03
2.92%
35.45
37.02
-4.24%
37.42
29.40
27.28%
15.42
-0.61
-
PAT
97.23
131.17
-25.87%
124.73
121.03
3.06%
119.32
89.64
33.11%
41.46
-32.94
-
PATM
8.83%
13.77%
11.68%
14.44%
12.26%
12.58%
7.38%
-11.87%
EPS
6.02
7.99
-24.66%
7.66
7.48
2.41%
7.30
5.61
30.12%
2.70
-1.70
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
3,705.19
2,780.90
2,808.01
2,956.20
2,710.60
2,549.63
2,413.45
2,186.89
1,836.31
1,583.28
1,313.03
Net Sales Growth
33.24%
-0.97%
-5.01%
9.06%
6.31%
5.64%
10.36%
19.09%
15.98%
20.58%
 
Cost Of Goods Sold
1,555.13
1,144.91
990.19
1,007.76
884.99
804.68
753.74
749.73
713.16
669.08
655.21
Gross Profit
2,150.06
1,635.99
1,817.82
1,948.44
1,825.61
1,744.95
1,659.71
1,437.16
1,123.15
914.20
657.81
GP Margin
58.03%
58.83%
64.74%
65.91%
67.35%
68.44%
68.77%
65.72%
61.16%
57.74%
50.10%
Total Expenditure
3,094.50
2,272.08
2,392.11
2,506.71
2,254.24
2,053.30
1,957.03
1,832.76
1,550.52
1,337.74
1,106.64
Power & Fuel Cost
-
414.90
564.42
616.16
519.44
448.02
480.48
485.35
373.25
308.31
212.21
% Of Sales
-
14.92%
20.10%
20.84%
19.16%
17.57%
19.91%
22.19%
20.33%
19.47%
16.16%
Employee Cost
-
324.65
356.86
345.45
317.65
288.71
252.28
207.32
171.25
136.40
107.18
% Of Sales
-
11.67%
12.71%
11.69%
11.72%
11.32%
10.45%
9.48%
9.33%
8.62%
8.16%
Manufacturing Exp.
-
210.86
243.82
276.54
266.14
237.04
223.59
189.08
146.67
117.23
41.86
% Of Sales
-
7.58%
8.68%
9.35%
9.82%
9.30%
9.26%
8.65%
7.99%
7.40%
3.19%
General & Admin Exp.
-
37.06
53.38
69.74
65.67
53.06
48.65
41.12
42.74
37.44
32.91
% Of Sales
-
1.33%
1.90%
2.36%
2.42%
2.08%
2.02%
1.88%
2.33%
2.36%
2.51%
Selling & Distn. Exp.
-
99.35
145.61
151.91
169.44
184.18
165.09
138.24
96.19
60.44
50.81
% Of Sales
-
3.57%
5.19%
5.14%
6.25%
7.22%
6.84%
6.32%
5.24%
3.82%
3.87%
Miscellaneous Exp.
-
40.35
37.83
39.15
30.91
37.61
33.20
21.92
7.26
8.86
50.81
% Of Sales
-
1.45%
1.35%
1.32%
1.14%
1.48%
1.38%
1.00%
0.40%
0.56%
0.49%
EBITDA
610.69
508.82
415.90
449.49
456.36
496.33
456.42
354.13
285.79
245.54
206.39
EBITDA Margin
16.48%
18.30%
14.81%
15.20%
16.84%
19.47%
18.91%
16.19%
15.56%
15.51%
15.72%
Other Income
27.57
21.30
24.15
18.03
10.84
15.36
10.43
7.22
1.87
3.04
1.47
Interest
12.73
10.71
19.51
15.59
24.10
34.00
34.46
29.39
41.49
46.24
48.70
Depreciation
115.36
106.67
108.09
89.06
88.53
81.39
72.61
55.88
47.00
44.62
39.26
PBT
510.17
412.74
312.45
362.87
354.57
396.30
359.78
276.08
199.17
157.72
119.90
Tax
127.43
103.84
58.92
129.28
126.72
142.49
124.35
85.43
67.82
49.88
38.06
Tax Rate
24.98%
25.16%
18.86%
36.11%
35.66%
35.96%
34.56%
31.60%
34.05%
31.63%
31.74%
PAT
382.74
308.05
255.33
226.57
234.96
252.81
230.65
175.60
124.22
104.51
80.88
PAT before Minority Interest
376.98
308.90
253.53
228.75
228.60
253.81
235.43
184.90
131.35
107.84
81.85
Minority Interest
-5.76
-0.85
1.80
-2.18
6.36
-1.00
-4.78
-9.30
-7.13
-3.33
-0.97
PAT Margin
10.33%
11.08%
9.09%
7.66%
8.67%
9.92%
9.56%
8.03%
6.76%
6.60%
6.16%
PAT Growth
23.90%
20.65%
12.69%
-3.57%
-7.06%
9.61%
31.35%
41.36%
18.86%
29.22%
 
EPS
24.04
19.35
16.04
14.23
14.76
15.88
14.49
11.03
7.80
6.56
5.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,868.86
1,714.27
1,574.90
1,351.02
1,175.12
971.90
740.94
529.53
360.88
282.07
Share Capital
15.91
15.90
15.90
15.90
15.89
15.89
15.89
15.12
14.72
14.72
Total Reserves
1,849.39
1,692.80
1,553.85
1,330.19
1,156.53
952.42
725.05
489.04
346.16
267.35
Non-Current Liabilities
132.31
142.31
144.50
177.12
234.96
246.57
185.76
165.30
163.63
162.27
Secured Loans
15.82
8.04
18.11
42.37
90.47
129.37
84.25
73.75
79.50
91.67
Unsecured Loans
15.49
13.47
13.34
17.05
25.03
12.74
12.15
11.38
9.77
0.00
Long Term Provisions
16.64
23.81
4.53
5.24
10.31
9.57
10.27
8.85
8.73
6.22
Current Liabilities
459.56
516.80
586.57
546.06
554.02
724.12
643.98
497.41
537.93
468.43
Trade Payables
207.24
239.31
309.07
257.75
267.72
292.78
241.84
152.01
165.83
177.58
Other Current Liabilities
172.54
176.85
193.90
193.11
209.30
198.71
152.17
140.12
121.17
118.03
Short Term Borrowings
65.75
95.63
63.49
75.67
55.08
110.49
125.63
108.68
173.51
114.33
Short Term Provisions
14.03
5.01
20.11
19.53
21.92
122.14
124.34
96.60
77.43
58.49
Total Liabilities
2,525.33
2,437.12
2,371.88
2,140.29
2,040.12
2,018.72
1,633.17
1,233.10
1,089.96
919.99
Net Block
1,192.43
1,194.76
1,077.83
1,145.11
1,177.29
1,120.51
860.08
691.59
619.97
520.92
Gross Block
1,948.65
1,877.60
1,675.86
1,694.81
1,661.83
1,541.37
1,244.67
1,024.26
919.45
782.66
Accumulated Depreciation
756.22
682.84
598.03
549.70
484.54
420.86
384.59
332.67
299.48
261.74
Non Current Assets
1,232.63
1,249.54
1,198.82
1,185.82
1,218.05
1,157.96
978.92
760.31
646.86
536.95
Capital Work in Progress
14.90
26.63
93.39
17.60
8.26
7.83
77.76
40.53
7.81
2.36
Non Current Investment
0.00
0.34
0.34
0.34
0.09
0.08
0.08
0.08
0.08
0.08
Long Term Loans & Adv.
25.30
26.69
22.37
18.64
27.29
19.01
27.89
19.76
16.95
13.59
Other Non Current Assets
0.00
1.12
4.89
4.13
5.12
10.53
13.11
8.35
2.05
0.00
Current Assets
1,292.70
1,187.58
1,171.23
951.39
822.07
860.76
654.25
472.79
443.10
383.05
Current Investments
4.97
9.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
373.08
512.72
405.80
378.47
372.02
384.17
303.32
193.09
219.71
186.48
Sundry Debtors
431.67
396.69
475.05
450.67
338.92
274.11
207.10
164.85
143.63
118.95
Cash & Bank
442.75
225.17
252.38
82.47
51.96
21.52
11.16
6.10
4.00
7.16
Other Current Assets
40.23
11.89
12.51
13.20
59.17
180.96
132.67
108.75
75.76
70.46
Short Term Loans & Adv.
29.46
31.31
25.49
26.58
52.86
123.23
128.92
106.20
74.01
69.23
Net Current Assets
833.14
670.78
584.66
405.33
268.05
136.64
10.27
-24.62
-94.83
-85.39
Total Assets
2,525.33
2,437.12
2,371.88
2,140.29
2,040.12
2,018.72
1,633.17
1,233.10
1,089.96
920.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
508.76
224.43
317.36
238.17
337.68
315.62
180.27
166.12
97.63
90.88
PBT
412.74
312.45
358.03
355.32
396.30
360.82
270.33
199.17
157.72
119.90
Adjustment
107.26
111.21
103.72
111.28
118.74
111.59
85.14
82.57
86.31
78.63
Changes in Working Capital
86.77
-98.74
-11.67
-100.92
-48.45
-53.44
-65.78
-15.37
-57.43
-35.55
Cash after chg. in Working capital
606.77
324.92
450.08
365.68
466.59
418.97
289.69
266.37
186.59
162.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
-29.50
0.00
0.00
0.00
Tax Paid
-98.01
-100.49
-132.72
-127.51
-128.91
-103.35
-79.92
-64.72
-48.29
-33.73
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
-295.54
-90.06
-260.86
-136.79
-139.71
-266.95
-263.02
-151.37
-150.14
-68.66
Net Fixed Assets
-40.18
-49.03
-12.27
-67.68
-91.03
-161.96
-37.60
-66.37
-32.31
-25.04
Net Investments
5.16
-17.13
-1.23
-6.76
0.00
-29.70
-34.24
-7.79
-24.81
-3.34
Others
-260.52
-23.90
-247.36
-62.35
-48.68
-75.29
-191.18
-77.21
-93.02
-40.28
Cash from Financing Activity
-204.51
-140.37
-114.14
-71.84
-167.88
-38.72
87.43
-13.05
52.51
-19.42
Net Cash Inflow / Outflow
8.71
-6.00
-57.64
29.54
30.09
9.95
4.68
1.70
0.01
2.80
Opening Cash & Equivalents
16.11
22.11
79.76
49.92
19.76
9.80
5.12
3.42
3.41
3.41
Closing Cash & Equivalent
24.82
16.11
22.12
79.76
49.85
19.75
9.80
5.12
3.42
6.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
117.24
107.47
98.61
84.47
73.78
60.94
46.63
33.34
24.52
19.17
ROA
12.45%
10.54%
10.14%
10.94%
12.51%
12.89%
12.90%
11.31%
10.73%
9.36%
ROE
17.29%
15.48%
15.72%
18.18%
23.71%
27.55%
29.70%
30.37%
33.54%
32.44%
ROCE
22.23%
18.78%
23.27%
26.11%
32.43%
35.04%
34.25%
33.26%
32.86%
31.49%
Fixed Asset Turnover
1.45
1.58
1.75
1.66
1.78
1.94
2.13
2.08
2.04
1.88
Receivable days
54.36
56.66
57.15
51.79
39.19
32.50
28.08
27.82
27.62
27.62
Inventory Days
58.13
59.70
48.42
49.22
48.35
46.43
37.47
37.23
42.73
44.19
Payable days
71.18
40.15
36.82
37.22
50.23
49.15
37.79
38.20
46.31
56.58
Cash Conversion Cycle
41.31
76.20
68.74
63.79
37.31
29.78
27.76
26.85
24.05
15.23
Total Debt/Equity
0.05
0.08
0.08
0.13
0.18
0.30
0.33
0.47
0.89
0.99
Interest Cover
39.54
17.01
23.97
15.74
12.66
11.44
10.20
5.80
4.41
3.46

News Update:


  • Kajaria Ceramics reports 26% fall in Q4 consolidated net profit
    17th May 2022, 16:11 PM

    Total consolidated income of the company increased by 15.50% at Rs 1108.78 crore for Q4FY22

    Read More
  • Kajaria Ceramics gets nod to acquire additional stake in Kajaria Plywood
    17th May 2022, 15:45 PM

    The Board of Directors of the Company at their meeting held on May 17, 2022 has considered and approved the same

    Read More
  • Kajaria Ceramics completes expansion of Rajasthan, Andhra Pradesh facilities
    17th May 2022, 10:41 AM

    Both manufacturing facilities have commenced their commercial production

    Read More
  • Kajaria Ceramics launches largest store
    10th Mar 2022, 10:47 AM

    The store will also function as a resource centre where experienced professionals will teach customers how to make the most of their bathrooms

    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.