Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
62/99

BSE: 500233 | NSE: KAJARIACER

1226.30
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1261.85
  •  1264.05
  •  1175.15
  •  1250.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1016551
  •  12474.15
  •  1355.00
  •  553.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,526.65
  • 51.63
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,182.73
  • 0.82%
  • 10.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.51%
  • 1.72%
  • 9.77%
  • FII
  • DII
  • Others
  • 24.89%
  • 14.66%
  • 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
  • 36.10
  • 38.64
  • 39.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.03
  • 6.57
  • 5.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.21
  • 21.07
  • 22.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
973.55
712.51
36.64%
561.66
277.56
102.36%
952.51
652.04
46.08%
838.32
741.30
13.09%
Expenses
793.06
568.82
39.42%
481.24
285.13
68.78%
761.58
558.67
36.32%
656.55
629.97
4.22%
EBITDA
180.49
143.69
25.61%
80.42
-7.57
-
190.93
93.37
104.49%
181.77
111.33
63.27%
EBIDTM
18.54%
20.17%
14.32%
-2.73%
20.04%
14.32%
21.68%
15.02%
Other Income
7.12
4.79
48.64%
6.00
2.62
129.01%
7.44
6.92
7.51%
6.45
5.13
25.73%
Interest
2.72
2.08
30.77%
3.02
3.38
-10.65%
2.64
4.93
-46.45%
2.61
4.84
-46.07%
Depreciation
28.15
27.36
2.89%
26.52
25.22
5.15%
26.53
28.34
-6.39%
27.56
27.78
-0.79%
PBT
156.74
119.04
31.67%
56.88
-33.55
-
169.20
67.02
152.46%
158.05
83.84
88.51%
Tax
37.42
29.40
27.28%
15.42
-0.61
-
38.03
18.20
108.96%
37.02
22.58
63.95%
PAT
119.32
89.64
33.11%
41.46
-32.94
-
131.17
48.82
168.68%
121.03
61.26
97.57%
PATM
12.26%
12.58%
7.38%
-11.87%
13.77%
7.49%
14.44%
8.26%
EPS
7.30
5.61
30.12%
2.70
-1.70
-
7.99
3.12
156.09%
7.48
3.87
93.28%

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
3,326.04
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
39.55%
-0.97%
-5.01%
9.06%
6.31%
5.64%
10.36%
19.09%
15.98%
20.58%
 
Cost Of Goods Sold
1,389.10
1,144.91
990.19
1,007.76
884.99
804.68
753.74
749.73
713.16
669.08
655.21
Gross Profit
1,936.94
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
58.24%
58.83%
64.74%
65.91%
67.35%
68.44%
68.77%
65.72%
61.16%
57.74%
50.10%
Total Expenditure
2,692.43
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
633.61
508.82
415.90
449.49
456.36
496.33
456.42
354.13
285.79
245.54
206.39
EBITDA Margin
19.05%
18.30%
14.81%
15.20%
16.84%
19.47%
18.91%
16.19%
15.56%
15.51%
15.72%
Other Income
27.01
21.30
24.15
18.03
10.84
15.36
10.43
7.22
1.87
3.04
1.47
Interest
10.99
10.71
19.51
15.59
24.10
34.00
34.46
29.39
41.49
46.24
48.70
Depreciation
108.76
106.67
108.09
89.06
88.53
81.39
72.61
55.88
47.00
44.62
39.26
PBT
540.87
412.74
312.45
362.87
354.57
396.30
359.78
276.08
199.17
157.72
119.90
Tax
127.89
103.84
58.92
129.28
126.72
142.49
124.35
85.43
67.82
49.88
38.06
Tax Rate
23.65%
25.16%
18.86%
36.11%
35.66%
35.96%
34.56%
31.60%
34.05%
31.63%
31.74%
PAT
412.98
308.05
255.33
226.57
234.96
252.81
230.65
175.60
124.22
104.51
80.88
PAT before Minority Interest
405.23
308.90
253.53
228.75
228.60
253.81
235.43
184.90
131.35
107.84
81.85
Minority Interest
-7.75
-0.85
1.80
-2.18
6.36
-1.00
-4.78
-9.30
-7.13
-3.33
-0.97
PAT Margin
12.42%
11.08%
9.09%
7.66%
8.67%
9.92%
9.56%
8.03%
6.76%
6.60%
6.16%
PAT Growth
147.62%
20.65%
12.69%
-3.57%
-7.06%
9.61%
31.35%
41.36%
18.86%
29.22%
 
EPS
25.94
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
37.40
40.15
36.82
37.22
50.23
49.15
37.79
38.20
46.31
56.58
Cash Conversion Cycle
75.09
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 30% rise in Q2 consolidated net profit
    22nd Oct 2021, 15:37 PM

    Total income of the company increased by 36.72% at Rs 980.67 crore for Q2FY22

    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.