Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
56/99

BSE: 500233 | NSE: KAJARIACER

1186.35
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1204.50
  • 1205.55
  • 1178.55
  • 1198.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  149177
  •  1778.30
  •  1374.90
  •  885.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,043.42
  • 44.85
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,746.96
  • 0.92%
  • 8.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.50%
  • 1.21%
  • 8.52%
  • FII
  • DII
  • Others
  • 19.58%
  • 21.75%
  • 1.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.87
  • 6.45
  • 9.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.54
  • 6.00
  • 7.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.69
  • 9.92
  • 13.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.09
  • 40.32
  • 43.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.28
  • 6.62
  • 6.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.88
  • 22.31
  • 24.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,008.22
561.66
79.51%
1,101.75
952.51
15.67%
1,068.23
838.32
27.43%
973.55
712.51
36.64%
Expenses
854.63
481.24
77.59%
935.81
761.58
22.88%
884.39
656.55
34.70%
793.06
568.82
39.42%
EBITDA
153.59
80.42
90.98%
165.94
190.93
-13.09%
183.84
181.77
1.14%
180.49
143.69
25.61%
EBIDTM
15.23%
14.32%
15.06%
20.04%
17.21%
21.68%
18.54%
20.17%
Other Income
8.09
6.00
34.83%
7.03
7.44
-5.51%
7.42
6.45
15.04%
7.12
4.79
48.64%
Interest
3.61
3.02
19.54%
3.98
2.64
50.76%
3.01
2.61
15.33%
2.72
2.08
30.77%
Depreciation
32.36
26.52
22.02%
32.62
26.53
22.96%
28.07
27.56
1.85%
28.15
27.36
2.89%
PBT
125.71
56.88
121.01%
136.37
169.20
-19.40%
160.18
158.05
1.35%
156.74
119.04
31.67%
Tax
32.75
15.42
112.39%
39.14
38.03
2.92%
35.45
37.02
-4.24%
37.42
29.40
27.28%
PAT
92.96
41.46
124.22%
97.23
131.17
-25.87%
124.73
121.03
3.06%
119.32
89.64
33.11%
PATM
9.22%
7.38%
8.83%
13.77%
11.68%
14.44%
12.26%
12.58%
EPS
5.80
2.70
114.81%
6.02
7.99
-24.66%
7.66
7.48
2.41%
7.30
5.61
30.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
4,151.75
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
Net Sales Growth
35.46%
33.24%
-0.97%
-5.01%
9.06%
6.31%
5.64%
10.36%
19.09%
15.98%
 
Cost Of Goods Sold
1,732.79
1,399.32
1,144.91
990.19
1,007.76
884.99
804.68
753.74
749.73
713.16
669.08
Gross Profit
2,418.96
2,305.87
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
GP Margin
58.26%
62.23%
58.83%
64.74%
65.91%
67.35%
68.44%
68.77%
65.72%
61.16%
57.74%
Total Expenditure
3,467.89
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
Power & Fuel Cost
-
758.98
414.90
564.42
616.16
519.44
448.02
480.48
485.35
373.25
308.31
% Of Sales
-
20.48%
14.92%
20.10%
20.84%
19.16%
17.57%
19.91%
22.19%
20.33%
19.47%
Employee Cost
-
407.67
324.65
356.86
345.45
317.65
288.71
252.28
207.32
171.25
136.40
% Of Sales
-
11.00%
11.67%
12.71%
11.69%
11.72%
11.32%
10.45%
9.48%
9.33%
8.62%
Manufacturing Exp.
-
289.33
210.86
243.82
276.54
266.14
237.04
223.59
189.08
146.67
117.23
% Of Sales
-
7.81%
7.58%
8.68%
9.35%
9.82%
9.30%
9.26%
8.65%
7.99%
7.40%
General & Admin Exp.
-
51.52
37.06
53.38
69.74
65.67
53.06
48.65
41.12
42.74
37.44
% Of Sales
-
1.39%
1.33%
1.90%
2.36%
2.42%
2.08%
2.02%
1.88%
2.33%
2.36%
Selling & Distn. Exp.
-
149.32
99.35
145.61
151.91
169.44
184.18
165.09
138.24
96.19
60.44
% Of Sales
-
4.03%
3.57%
5.19%
5.14%
6.25%
7.22%
6.84%
6.32%
5.24%
3.82%
Miscellaneous Exp.
-
38.36
40.35
37.83
39.15
30.91
37.61
33.20
21.92
7.26
60.44
% Of Sales
-
1.04%
1.45%
1.35%
1.32%
1.14%
1.48%
1.38%
1.00%
0.40%
0.56%
EBITDA
683.86
610.69
508.82
415.90
449.49
456.36
496.33
456.42
354.13
285.79
245.54
EBITDA Margin
16.47%
16.48%
18.30%
14.81%
15.20%
16.84%
19.47%
18.91%
16.19%
15.56%
15.51%
Other Income
29.66
27.57
21.30
24.15
18.03
10.84
15.36
10.43
7.22
1.87
3.04
Interest
13.32
12.73
10.71
19.51
15.59
24.10
34.00
34.46
29.39
41.49
46.24
Depreciation
121.20
115.36
106.67
108.09
89.06
88.53
81.39
72.61
55.88
47.00
44.62
PBT
579.00
510.17
412.74
312.45
362.87
354.57
396.30
359.78
276.08
199.17
157.72
Tax
144.76
127.43
103.84
58.92
129.28
126.72
142.49
124.35
85.43
67.82
49.88
Tax Rate
25.00%
24.98%
25.16%
18.86%
36.11%
35.66%
35.96%
34.56%
31.60%
34.05%
31.63%
PAT
434.24
376.98
308.05
255.33
226.57
234.96
252.81
230.65
175.60
124.22
104.51
PAT before Minority Interest
426.22
382.74
308.90
253.53
228.75
228.60
253.81
235.43
184.90
131.35
107.84
Minority Interest
-8.02
-5.76
-0.85
1.80
-2.18
6.36
-1.00
-4.78
-9.30
-7.13
-3.33
PAT Margin
10.46%
10.17%
11.08%
9.09%
7.66%
8.67%
9.92%
9.56%
8.03%
6.76%
6.60%
PAT Growth
13.29%
22.38%
20.65%
12.69%
-3.57%
-7.06%
9.61%
31.35%
41.36%
18.86%
 
EPS
27.28
23.68
19.35
16.04
14.23
14.76
15.88
14.49
11.03
7.80
6.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
2,122.38
1,868.86
1,714.27
1,574.90
1,351.02
1,175.12
971.90
740.94
529.53
360.88
Share Capital
15.92
15.91
15.90
15.90
15.90
15.89
15.89
15.89
15.12
14.72
Total Reserves
2,104.59
1,849.39
1,692.80
1,553.85
1,330.19
1,156.53
952.42
725.05
489.04
346.16
Non-Current Liabilities
139.51
132.31
142.31
144.50
177.12
234.96
246.57
185.76
165.30
163.63
Secured Loans
16.04
15.82
8.04
18.11
42.37
90.47
129.37
84.25
73.75
79.50
Unsecured Loans
7.76
15.49
13.47
13.34
17.05
25.03
12.74
12.15
11.38
9.77
Long Term Provisions
17.95
16.64
23.81
4.53
5.24
10.31
9.57
10.27
8.85
8.73
Current Liabilities
659.12
459.56
516.80
586.57
546.06
554.02
724.12
643.98
497.41
537.93
Trade Payables
298.14
207.24
239.31
309.07
257.75
267.72
292.78
241.84
152.01
165.83
Other Current Liabilities
240.56
172.54
176.85
193.90
193.11
209.30
198.71
152.17
140.12
121.17
Short Term Borrowings
101.76
65.75
95.63
63.49
75.67
55.08
110.49
125.63
108.68
173.51
Short Term Provisions
18.66
14.03
5.01
20.11
19.53
21.92
122.14
124.34
96.60
77.43
Total Liabilities
2,985.79
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
Net Block
1,149.59
1,192.43
1,194.76
1,077.83
1,145.11
1,177.29
1,120.51
860.08
691.59
619.97
Gross Block
1,989.12
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
Accumulated Depreciation
839.53
756.22
682.84
598.03
549.70
484.54
420.86
384.59
332.67
299.48
Non Current Assets
1,534.45
1,232.63
1,249.54
1,198.82
1,185.82
1,218.05
1,157.96
978.92
760.31
646.86
Capital Work in Progress
263.36
14.90
26.63
93.39
17.60
8.26
7.83
77.76
40.53
7.81
Non Current Investment
0.00
0.00
0.34
0.34
0.34
0.09
0.08
0.08
0.08
0.08
Long Term Loans & Adv.
43.51
25.30
26.69
22.37
18.64
27.29
19.01
27.89
19.76
16.95
Other Non Current Assets
77.99
0.00
1.12
4.89
4.13
5.12
10.53
13.11
8.35
2.05
Current Assets
1,451.34
1,292.70
1,187.58
1,171.23
951.39
822.07
860.76
654.25
472.79
443.10
Current Investments
0.00
4.97
9.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
465.88
373.08
512.72
405.80
378.47
372.02
384.17
303.32
193.09
219.71
Sundry Debtors
513.30
431.67
396.69
475.05
450.67
338.92
274.11
207.10
164.85
143.63
Cash & Bank
424.38
442.75
225.17
252.38
82.47
51.96
21.52
11.16
6.10
4.00
Other Current Assets
47.78
10.77
11.89
12.51
39.78
59.17
180.96
132.67
108.75
75.76
Short Term Loans & Adv.
36.79
29.46
31.31
25.49
26.58
52.86
123.23
128.92
106.20
74.01
Net Current Assets
792.22
833.14
670.78
584.66
405.33
268.05
136.64
10.27
-24.62
-94.83
Total Assets
2,985.79
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
425.52
508.76
224.43
317.36
238.17
337.68
315.62
180.27
166.12
97.63
PBT
510.17
412.74
312.45
358.03
355.32
396.30
360.82
270.33
199.17
157.72
Adjustment
105.97
107.26
111.21
103.72
111.28
118.74
111.59
85.14
82.57
86.31
Changes in Working Capital
-62.09
86.77
-98.74
-11.67
-100.92
-48.45
-53.44
-65.78
-15.37
-57.43
Cash after chg. in Working capital
554.05
606.77
324.92
450.08
365.68
466.59
418.97
289.69
266.37
186.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-29.50
0.00
0.00
Tax Paid
-128.53
-98.01
-100.49
-132.72
-127.51
-128.91
-103.35
-79.92
-64.72
-48.29
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
-297.91
-295.54
-90.06
-260.86
-136.79
-139.71
-266.95
-263.02
-151.37
-150.14
Net Fixed Assets
-195.21
-209.15
-49.03
-12.27
-67.68
-91.03
-161.96
-37.60
-66.37
-32.31
Net Investments
-1.98
16.87
-17.13
-1.23
-6.76
0.00
-29.70
-34.24
-7.79
-24.81
Others
-100.72
-103.26
-23.90
-247.36
-62.35
-48.68
-75.29
-191.18
-77.21
-93.02
Cash from Financing Activity
-120.13
-204.51
-140.37
-114.14
-71.84
-167.88
-38.72
87.43
-13.05
52.51
Net Cash Inflow / Outflow
7.48
8.71
-6.00
-57.64
29.54
30.09
9.95
4.68
1.70
0.01
Opening Cash & Equivalents
24.82
16.11
22.11
79.76
49.92
19.76
9.80
5.12
3.42
3.41
Closing Cash & Equivalent
32.30
24.82
16.11
22.12
79.76
49.85
19.75
9.80
5.12
3.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
133.20
117.24
107.47
98.61
84.47
73.78
60.94
46.63
33.34
24.52
ROA
13.89%
12.45%
10.54%
10.14%
10.94%
12.51%
12.89%
12.90%
11.31%
10.73%
ROE
19.21%
17.29%
15.48%
15.72%
18.18%
23.71%
27.55%
29.70%
30.37%
33.54%
ROCE
24.79%
22.23%
18.78%
23.27%
26.11%
32.43%
35.04%
34.25%
33.26%
32.86%
Fixed Asset Turnover
1.96
1.52
1.58
1.75
1.66
1.78
1.94
2.13
2.08
2.04
Receivable days
44.64
52.06
56.66
57.15
51.79
39.19
32.50
28.08
27.82
27.62
Inventory Days
39.63
55.67
59.70
48.42
49.22
48.35
46.43
37.47
37.23
42.73
Payable days
65.91
71.18
40.15
36.82
37.22
50.23
49.15
37.79
38.20
46.31
Cash Conversion Cycle
18.36
36.55
76.20
68.74
63.79
37.31
29.78
27.76
26.85
24.05
Total Debt/Equity
0.06
0.05
0.08
0.08
0.13
0.18
0.30
0.33
0.47
0.89
Interest Cover
41.08
39.54
17.01
23.97
15.74
12.66
11.44
10.20
5.80
4.41

News Update:


  • Kajaria Ceramics incorporates wholly-owned subsidiary
    19th Sep 2022, 16:19 PM

    Kajaria DMCC will carry out marketing of tiles/sanitary ware/faucet/plywood/laminates in UAE and/or may also in other international markets

    Read More
  • Kajaria Ceramics acquires 51% stake in South Asian Ceramic Tiles
    1st Sep 2022, 16:00 PM

    Accordingly, South Asian has now become a subsidiary of the Company

    Read More
  • Kajaria Ceramics to become title sponsor for India's Zimbabwe Tour
    17th Aug 2022, 15:27 PM

    This will be its first foray into title sponsorship

    Read More
  • Kajaria Ceramics reports 2-fold jump in Q1 consolidated net profit
    22nd Jul 2022, 12:21 PM

    Total consolidated income of the company increased by 79.03% at Rs 1016.31 crore for Q1FY23

    Read More
  • Kajaria Ceramics to acquire 51% stake in South Asian Ceramic Tiles
    21st Jul 2022, 17:12 PM

    The main aim of acquisition is to have a foothold in South India thereby enlarging the tiles markets

    Read More
  • Kajaria Ceramics - Quarterly Results
    21st Jul 2022, 13:52 PM

    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.