Nifty
:
19664.70
Sensex
:
65945.47
-9.85 (-0.05%)
-78.22 (-0.12%)
Nifty
Sensex
:
:
19664.70
65945.47
-9.85 (-0.05%)
-78.22 (-0.12%)

Kajaria Ceramics Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :
55/99

BSE: 500233 | NSE: KAJARIACER

NSE BSE
1346.45
26-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  1375.10
  •  1375.30
  •  1342.00
  •  1375.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  74841
  •  1010.83
  •  1523.80
  •  1006.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21,441.74
  • 59.66
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,257.23
  • 0.67%
  • 8.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.49%
  • 0.95%
  • 7.66%
  • FII
  • DII
  • Others
  • 17.95%
  • 24.93%
  • 1.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.09
  • 8.19
  • 16.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.55
  • 5.66
  • 3.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.74
  • 8.74
  • 3.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.77
  • 43.57
  • 50.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.34
  • 6.82
  • 8.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.42
  • 24.17
  • 28.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
1,064.23
1,008.22
5.56%
1,204.82
1,101.75
9.36%
1,091.13
1,068.23
2.14%
1,077.76
973.55
10.70%
Expenses
895.02
854.63
4.73%
1,028.88
935.81
9.95%
958.06
884.39
8.33%
948.35
793.06
19.58%
EBITDA
169.21
153.59
10.17%
175.94
165.94
6.03%
133.07
183.84
-27.62%
129.41
180.49
-28.30%
EBIDTM
15.90%
15.23%
14.60%
15.06%
12.20%
17.21%
12.01%
18.54%
Other Income
9.26
8.09
14.46%
10.42
7.03
48.22%
7.48
7.42
0.81%
7.63
7.12
7.16%
Interest
5.27
3.61
45.98%
7.24
3.98
81.91%
8.31
3.01
176.08%
3.16
2.72
16.18%
Depreciation
30.52
32.36
-5.69%
34.32
32.62
5.21%
32.53
28.07
15.89%
33.65
28.15
19.54%
PBT
142.68
125.71
13.50%
140.55
136.37
3.07%
99.71
160.18
-37.75%
96.57
156.74
-38.39%
Tax
33.59
32.75
2.56%
29.78
39.14
-23.91%
26.05
35.45
-26.52%
27.68
37.42
-26.03%
PAT
109.09
92.96
17.35%
110.77
97.23
13.93%
73.66
124.73
-40.94%
68.89
119.32
-42.26%
PATM
10.25%
9.22%
9.19%
8.83%
6.75%
11.68%
6.39%
12.26%
EPS
6.75
5.80
16.38%
6.79
6.02
12.79%
4.67
7.66
-39.03%
4.39
7.30
-39.86%

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
4,437.94
4,381.93
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
Net Sales Growth
6.89%
18.26%
33.24%
-0.97%
-5.01%
9.06%
6.31%
5.64%
10.36%
19.09%
 
Cost Of Goods Sold
1,904.80
1,625.72
1,399.32
1,144.91
990.19
1,007.76
884.99
804.68
753.74
749.73
713.16
Gross Profit
2,533.14
2,756.21
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
GP Margin
57.08%
62.90%
62.23%
58.83%
64.74%
65.91%
67.35%
68.44%
68.77%
65.72%
61.16%
Total Expenditure
3,830.31
3,789.92
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
Power & Fuel Cost
-
1,055.37
758.98
414.90
564.42
616.16
519.44
448.02
480.48
485.35
373.25
% Of Sales
-
24.08%
20.48%
14.92%
20.10%
20.84%
19.16%
17.57%
19.91%
22.19%
20.33%
Employee Cost
-
461.24
407.67
324.65
356.86
345.45
317.65
288.71
252.28
207.32
171.25
% Of Sales
-
10.53%
11.00%
11.67%
12.71%
11.69%
11.72%
11.32%
10.45%
9.48%
9.33%
Manufacturing Exp.
-
343.40
289.33
210.86
243.82
276.54
266.14
237.04
223.59
189.08
146.67
% Of Sales
-
7.84%
7.81%
7.58%
8.68%
9.35%
9.82%
9.30%
9.26%
8.65%
7.99%
General & Admin Exp.
-
68.14
51.52
37.06
53.38
69.74
65.67
53.06
48.65
41.12
42.74
% Of Sales
-
1.56%
1.39%
1.33%
1.90%
2.36%
2.42%
2.08%
2.02%
1.88%
2.33%
Selling & Distn. Exp.
-
195.60
149.32
99.35
145.61
151.91
169.44
184.18
165.09
138.24
96.19
% Of Sales
-
4.46%
4.03%
3.57%
5.19%
5.14%
6.25%
7.22%
6.84%
6.32%
5.24%
Miscellaneous Exp.
-
40.45
38.36
40.35
37.83
39.15
30.91
37.61
33.20
21.92
96.19
% Of Sales
-
0.92%
1.04%
1.45%
1.35%
1.32%
1.14%
1.48%
1.38%
1.00%
0.40%
EBITDA
607.63
592.01
610.69
508.82
415.90
449.49
456.36
496.33
456.42
354.13
285.79
EBITDA Margin
13.69%
13.51%
16.48%
18.30%
14.81%
15.20%
16.84%
19.47%
18.91%
16.19%
15.56%
Other Income
34.79
33.62
27.57
21.30
24.15
18.03
10.84
15.36
10.43
7.22
1.87
Interest
23.98
22.32
12.73
10.71
19.51
15.59
24.10
34.00
34.46
29.39
41.49
Depreciation
131.02
132.86
115.36
106.67
108.09
89.06
88.53
81.39
72.61
55.88
47.00
PBT
479.51
470.45
510.17
412.74
312.45
362.87
354.57
396.30
359.78
276.08
199.17
Tax
117.10
116.26
127.43
103.84
58.92
129.28
126.72
142.49
124.35
85.43
67.82
Tax Rate
24.42%
25.14%
24.98%
25.16%
18.86%
36.11%
35.66%
35.96%
34.56%
31.60%
34.05%
PAT
362.41
344.50
376.98
308.05
255.33
226.57
234.96
252.81
230.65
175.60
124.22
PAT before Minority Interest
359.78
346.20
382.74
308.90
253.53
228.75
228.60
253.81
235.43
184.90
131.35
Minority Interest
-2.63
-1.70
-5.76
-0.85
1.80
-2.18
6.36
-1.00
-4.78
-9.30
-7.13
PAT Margin
8.17%
7.86%
10.17%
11.08%
9.09%
7.66%
8.67%
9.92%
9.56%
8.03%
6.76%
PAT Growth
-16.54%
-8.62%
22.38%
20.65%
12.69%
-3.57%
-7.06%
9.61%
31.35%
41.36%
 
EPS
22.75
21.63
23.66
19.34
16.03
14.22
14.75
15.87
14.48
11.02
7.80

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
2,326.78
2,122.38
1,868.86
1,714.27
1,574.90
1,351.02
1,175.12
971.90
740.94
529.53
Share Capital
15.92
15.92
15.91
15.90
15.90
15.90
15.89
15.89
15.89
15.12
Total Reserves
2,301.98
2,104.59
1,849.39
1,692.80
1,553.85
1,330.19
1,156.53
952.42
725.05
489.04
Non-Current Liabilities
175.18
139.51
132.31
142.31
144.50
177.12
234.96
246.57
185.76
165.30
Secured Loans
42.65
16.04
15.82
8.04
18.11
42.37
90.47
129.37
84.25
73.75
Unsecured Loans
9.13
7.76
15.49
13.47
13.34
17.05
25.03
12.74
12.15
11.38
Long Term Provisions
21.13
17.95
16.64
23.81
4.53
5.24
10.31
9.57
10.27
8.85
Current Liabilities
709.71
659.12
459.56
516.80
586.57
546.06
554.02
724.12
643.98
497.41
Trade Payables
310.35
298.14
207.24
239.31
309.07
257.75
267.72
292.78
241.84
152.01
Other Current Liabilities
234.61
240.56
172.54
176.85
193.90
193.11
209.30
198.71
152.17
140.12
Short Term Borrowings
151.53
101.76
65.75
95.63
63.49
75.67
55.08
110.49
125.63
108.68
Short Term Provisions
13.22
18.66
14.03
5.01
20.11
19.53
21.92
122.14
124.34
96.60
Total Liabilities
3,289.31
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
Net Block
1,446.56
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
Gross Block
2,301.68
1,976.13
1,948.65
1,877.60
1,675.86
1,694.81
1,661.83
1,541.37
1,244.67
1,024.26
Accumulated Depreciation
855.12
826.54
756.22
682.84
598.03
549.70
484.54
420.86
384.59
332.67
Non Current Assets
1,641.41
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
Capital Work in Progress
81.71
263.36
14.90
26.63
93.39
17.60
8.26
7.83
77.76
40.53
Non Current Investment
1.94
0.00
0.00
0.34
0.34
0.34
0.09
0.08
0.08
0.08
Long Term Loans & Adv.
59.23
43.51
25.30
26.69
22.37
18.64
27.29
19.01
27.89
19.76
Other Non Current Assets
51.97
77.99
0.00
1.12
4.89
4.13
5.12
10.53
13.11
8.35
Current Assets
1,611.03
1,451.34
1,292.70
1,187.58
1,171.23
951.39
822.07
860.76
654.25
472.79
Current Investments
0.00
0.00
4.97
9.80
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
564.68
465.88
373.08
512.72
405.80
378.47
372.02
384.17
303.32
193.09
Sundry Debtors
601.17
513.30
431.67
396.69
475.05
450.67
338.92
274.11
207.10
164.85
Cash & Bank
393.78
424.38
442.75
225.17
252.38
82.47
51.96
21.52
11.16
6.10
Other Current Assets
51.40
10.99
10.77
11.89
38.00
39.78
59.17
180.96
132.67
108.75
Short Term Loans & Adv.
39.37
36.79
29.46
31.31
25.49
26.58
52.86
123.23
128.92
106.20
Net Current Assets
901.32
792.22
833.14
670.78
584.66
405.33
268.05
136.64
10.27
-24.62
Total Assets
3,252.44
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

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
295.50
425.52
508.76
224.43
317.36
238.17
337.68
315.62
180.27
166.12
PBT
462.46
510.17
412.74
312.45
358.03
355.32
396.30
360.82
270.33
199.17
Adjustment
144.61
105.97
107.26
111.21
103.72
111.28
118.74
111.59
85.14
82.57
Changes in Working Capital
-185.12
-62.09
86.77
-98.74
-11.67
-100.92
-48.45
-53.44
-65.78
-15.37
Cash after chg. in Working capital
421.95
554.05
606.77
324.92
450.08
365.68
466.59
418.97
289.69
266.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-29.50
0.00
Tax Paid
-126.45
-128.53
-98.01
-100.49
-132.72
-127.51
-128.91
-103.35
-79.92
-64.72
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
-183.70
-297.91
-295.54
-90.06
-260.86
-136.79
-139.71
-266.95
-263.02
-151.37
Net Fixed Assets
-130.33
-183.32
-209.15
-49.03
-12.27
-67.68
-91.03
-161.96
-37.60
-66.37
Net Investments
-24.40
-1.98
16.87
-17.13
-1.23
-6.76
0.00
-29.70
-34.24
-7.79
Others
-28.97
-112.61
-103.26
-23.90
-247.36
-62.35
-48.68
-75.29
-191.18
-77.21
Cash from Financing Activity
-134.79
-120.13
-204.51
-140.37
-114.14
-71.84
-167.88
-38.72
87.43
-13.05
Net Cash Inflow / Outflow
-22.99
7.48
8.71
-6.00
-57.64
29.54
30.09
9.95
4.68
1.70
Opening Cash & Equivalents
32.30
24.82
16.11
22.11
79.76
49.92
19.76
9.80
5.12
3.42
Closing Cash & Equivalent
10.53
32.30
24.82
16.11
22.12
79.76
49.85
19.75
9.80
5.12

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.)
145.60
133.20
117.24
107.47
98.61
84.47
73.78
60.94
46.63
33.34
ROA
10.97%
13.89%
12.45%
10.54%
10.14%
10.94%
12.51%
12.89%
12.90%
11.31%
ROE
15.60%
19.21%
17.29%
15.48%
15.72%
18.18%
23.71%
27.55%
29.70%
30.37%
ROCE
20.26%
24.79%
22.23%
18.78%
23.27%
26.11%
32.43%
35.04%
34.25%
33.26%
Fixed Asset Turnover
2.14
1.97
1.52
1.58
1.75
1.66
1.78
1.94
2.13
2.08
Receivable days
44.52
44.64
52.06
56.66
57.15
51.79
39.19
32.50
28.08
27.82
Inventory Days
41.17
39.63
55.67
59.70
48.42
49.22
48.35
46.43
37.47
37.23
Payable days
68.31
65.91
71.18
40.15
36.82
37.22
50.23
49.15
37.79
38.20
Cash Conversion Cycle
17.39
18.36
36.55
76.20
68.74
63.79
37.31
29.78
27.76
26.85
Total Debt/Equity
0.09
0.06
0.05
0.08
0.08
0.13
0.18
0.30
0.33
0.47
Interest Cover
21.72
41.08
39.54
17.01
23.97
15.74
12.66
11.44
10.20
5.80

Annual Reports:

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

News Update:


  • Kajaria Ceramics gets nod to increase limits of investment in Kajaria International
    28th Aug 2023, 16:29 PM

    The Board of Directors of the company at its meeting held on August 28, 2023 have, inter-alia, considered and approved the same

    Read More
  • Kajaria Ceramics completes expansion cum modernisation of manufacturing facility at Sikanderabad
    11th Aug 2023, 12:28 PM

    The company has commenced the commercial production with effect from August 11, 2023

    Read More
  • Kajaria Ceramics inks open access solar PPA with Sunsure Energy
    8th Aug 2023, 11:30 AM

    This is a significant step by Kajaria Ceramics to decarbonize their energy pipeline

    Read More
  • Kajaria Ceramics reports 17% rise in Q1 consolidated net profit
    26th Jul 2023, 16:38 PM

    Total consolidated income of the company increased by 1.69% at Rs 163.37 crore for Q1FY24

    Read More
  • Kajaria Ceramics gets nod to acquire 18% stake in Kajaria Infinity
    26th Jul 2023, 15:43 PM

    The Board of Directors of the Company at their meeting held on July 26, 2023, has considered and approved the same

    Read More
  • Kajaria Ceramics - Quarterly Results
    26th Jul 2023, 14:09 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.