Nifty
Sensex
:
:
10607.35
36033.06
-195.35 (-1.81%)
-660.63 (-1.80%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
49/99

BSE: 500233 | NSE: KAJARIACER

390.55
14-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  393.40
  •  394.60
  •  384.80
  •  390.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  338333
  •  1323.58
  •  605.70
  •  295.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,198.54
  • 24.28
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,066.49
  • 0.77%
  • 3.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.58%
  • 2.63%
  • 10.56%
  • FII
  • DII
  • Others
  • 23.14%
  • 15.03%
  • 1.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.00
  • 6.21
  • 5.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.29
  • 4.88
  • -1.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.23
  • 5.23
  • -3.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.09
  • 36.24
  • 35.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.60
  • 7.01
  • 5.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.74
  • 18.32
  • 18.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
652.04
815.31
-20.03%
741.30
758.56
-2.28%
714.68
725.31
-1.47%
699.99
657.02
6.54%
Expenses
558.67
692.37
-19.31%
629.97
637.73
-1.22%
609.45
616.40
-1.13%
594.02
560.21
6.04%
EBITDA
93.37
122.94
-24.05%
111.33
120.83
-7.86%
105.23
108.91
-3.38%
105.97
96.81
9.46%
EBIDTM
14.32%
15.08%
15.02%
15.93%
14.72%
15.02%
15.14%
14.73%
Other Income
6.92
6.53
5.97%
5.13
4.53
13.25%
6.82
4.59
48.58%
5.28
2.38
121.85%
Interest
4.93
3.27
50.76%
4.84
3.63
33.33%
5.22
4.52
15.49%
4.52
4.17
8.39%
Depreciation
28.34
21.68
30.72%
27.78
22.18
25.25%
26.15
22.53
16.07%
25.82
22.67
13.90%
PBT
67.02
103.09
-34.99%
83.84
99.55
-15.78%
80.68
83.04
-2.84%
80.91
72.35
11.83%
Tax
18.20
36.23
-49.77%
22.58
33.66
-32.92%
-12.39
32.41
-
30.53
26.98
13.16%
PAT
48.82
66.86
-26.98%
61.26
65.89
-7.03%
93.07
50.63
83.82%
50.38
45.37
11.04%
PATM
7.49%
8.20%
8.26%
8.69%
13.02%
6.98%
7.20%
6.91%
EPS
3.07
4.21
-27.08%
3.85
4.14
-7.00%
5.85
3.18
83.96%
3.17
2.85
11.23%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 07
Net Sales
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
953.25
433.09
Net Sales Growth
-5.01%
9.06%
6.31%
5.64%
10.36%
19.09%
15.98%
20.58%
37.74%
120.10%
 
Cost Of Goods Sold
1,101.08
1,007.76
884.99
804.68
753.74
749.73
713.16
669.08
655.21
535.42
190.41
Gross Profit
1,706.93
1,948.44
1,825.61
1,744.95
1,659.71
1,437.16
1,123.15
914.20
657.81
417.82
242.68
GP Margin
60.79%
65.91%
67.35%
68.44%
68.77%
65.72%
61.16%
57.74%
50.10%
43.83%
56.03%
Total Expenditure
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
804.41
374.56
Power & Fuel Cost
-
616.16
519.44
448.02
480.48
485.35
373.25
308.31
212.21
95.02
75.59
% Of Sales
-
20.84%
19.16%
17.57%
19.91%
22.19%
20.33%
19.47%
16.16%
9.97%
17.45%
Employee Cost
-
345.45
317.65
288.71
252.28
207.32
171.25
136.40
107.18
76.08
32.70
% Of Sales
-
11.69%
11.72%
11.32%
10.45%
9.48%
9.33%
8.62%
8.16%
7.98%
7.55%
Manufacturing Exp.
-
276.54
266.14
237.04
223.59
189.08
146.67
117.23
41.86
20.54
13.64
% Of Sales
-
9.35%
9.82%
9.30%
9.26%
8.65%
7.99%
7.40%
3.19%
2.15%
3.15%
General & Admin Exp.
-
69.74
65.67
53.06
48.65
41.12
42.74
37.44
32.91
27.59
17.71
% Of Sales
-
2.36%
2.42%
2.08%
2.02%
1.88%
2.33%
2.36%
2.51%
2.89%
4.09%
Selling & Distn. Exp.
-
151.91
169.44
184.18
165.09
138.24
96.19
60.44
50.81
44.51
42.06
% Of Sales
-
5.14%
6.25%
7.22%
6.84%
6.32%
5.24%
3.82%
3.87%
4.67%
9.71%
Miscellaneous Exp.
-
39.15
30.91
37.61
33.20
21.92
7.26
8.86
6.46
5.25
42.06
% Of Sales
-
1.32%
1.14%
1.48%
1.38%
1.00%
0.40%
0.56%
0.49%
0.55%
0.56%
EBITDA
415.90
449.49
456.36
496.33
456.42
354.13
285.79
245.54
206.39
148.84
58.53
EBITDA Margin
14.81%
15.20%
16.84%
19.47%
18.91%
16.19%
15.56%
15.51%
15.72%
15.61%
13.51%
Other Income
24.15
18.03
10.84
15.36
10.43
7.22
1.87
3.04
1.47
0.38
1.02
Interest
19.51
15.59
24.10
34.00
34.46
29.39
41.49
46.24
48.70
30.32
25.58
Depreciation
108.09
89.06
88.53
81.39
72.61
55.88
47.00
44.62
39.26
29.68
22.50
PBT
312.45
362.87
354.57
396.30
359.78
276.08
199.17
157.72
119.90
89.22
11.47
Tax
58.92
129.28
126.72
142.49
124.35
85.43
67.82
49.88
38.06
28.53
3.38
Tax Rate
18.86%
36.11%
35.66%
35.96%
34.56%
31.60%
34.05%
31.63%
31.74%
31.98%
29.47%
PAT
253.53
226.57
234.96
252.81
230.65
175.60
124.22
104.51
80.88
60.62
8.10
PAT before Minority Interest
255.33
228.75
228.60
253.81
235.43
184.90
131.35
107.84
81.85
60.69
8.10
Minority Interest
1.80
-2.18
6.36
-1.00
-4.78
-9.30
-7.13
-3.33
-0.97
-0.07
0.00
PAT Margin
9.03%
7.66%
8.67%
9.92%
9.56%
8.03%
6.76%
6.60%
6.16%
6.36%
1.87%
PAT Growth
10.83%
-3.57%
-7.06%
9.61%
31.35%
41.36%
18.86%
29.22%
33.42%
648.40%
 
EPS
15.95
14.25
14.78
15.90
14.51
11.04
7.81
6.57
5.09
3.81
0.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 07
Shareholder's Funds
1,574.90
1,351.02
1,175.12
971.90
740.94
529.53
360.88
282.07
222.52
142.63
Share Capital
15.90
15.90
15.89
15.89
15.89
15.12
14.72
14.72
14.72
14.72
Total Reserves
1,553.85
1,330.19
1,156.53
952.42
725.05
489.04
346.16
267.35
207.80
127.92
Non-Current Liabilities
144.50
177.12
234.96
246.57
185.76
165.30
163.63
162.27
166.17
394.65
Secured Loans
18.11
42.37
90.47
129.37
84.25
73.75
79.50
91.67
101.64
319.82
Unsecured Loans
13.34
17.05
25.03
12.74
12.15
11.38
9.77
0.00
0.00
24.99
Long Term Provisions
4.53
5.24
10.31
9.57
10.27
8.85
8.73
6.22
4.22
0.00
Current Liabilities
586.57
546.06
554.02
724.12
643.98
497.41
537.93
468.43
438.18
70.23
Trade Payables
309.07
257.75
267.72
292.78
241.84
152.01
165.83
177.58
170.60
53.03
Other Current Liabilities
193.90
193.11
209.30
198.71
152.17
140.12
121.17
118.03
117.96
13.52
Short Term Borrowings
63.49
75.67
55.08
110.49
125.63
108.68
173.51
114.33
106.68
0.00
Short Term Provisions
20.11
19.53
21.92
122.14
124.34
96.60
77.43
58.49
42.94
3.68
Total Liabilities
2,371.88
2,140.29
2,040.12
2,018.72
1,633.17
1,233.10
1,089.96
919.99
828.72
607.51
Net Block
1,077.83
1,145.11
1,177.29
1,120.51
860.08
691.59
619.97
520.92
491.49
367.68
Gross Block
1,675.86
1,694.81
1,661.83
1,541.37
1,244.67
1,024.26
919.45
782.66
717.81
528.87
Accumulated Depreciation
598.03
549.70
484.54
420.86
384.59
332.67
299.48
261.74
226.32
161.19
Non Current Assets
1,198.82
1,185.82
1,218.05
1,157.96
978.92
760.31
646.86
536.95
523.46
371.62
Capital Work in Progress
93.39
17.60
8.26
7.83
77.76
40.53
7.81
2.36
0.06
2.98
Non Current Investment
0.34
0.34
0.09
0.08
0.08
0.08
0.08
0.08
3.39
0.96
Long Term Loans & Adv.
22.37
18.64
27.29
19.01
27.89
19.76
16.95
13.59
28.51
0.00
Other Non Current Assets
4.89
4.13
5.12
10.53
13.11
8.35
2.05
0.00
0.00
0.00
Current Assets
1,171.23
951.39
822.07
860.76
654.25
472.79
443.10
383.05
305.25
235.90
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
405.80
378.47
372.02
384.17
303.32
193.09
219.71
186.48
154.65
123.81
Sundry Debtors
475.05
450.67
338.92
274.11
207.10
164.85
143.63
118.95
94.25
62.34
Cash & Bank
252.38
82.47
51.96
21.52
11.16
6.10
4.00
7.16
3.77
4.59
Other Current Assets
38.00
13.20
6.31
57.73
132.67
108.75
75.76
70.46
52.60
45.16
Short Term Loans & Adv.
25.49
26.58
52.86
123.23
128.92
106.20
74.01
69.23
51.16
40.55
Net Current Assets
584.66
405.33
268.05
136.64
10.27
-24.62
-94.83
-85.39
-132.93
165.66
Total Assets
2,371.88
2,140.29
2,040.12
2,018.72
1,633.17
1,233.10
1,089.96
920.00
828.71
607.52

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 07
Cash From Operating Activity
317.36
238.17
337.68
315.62
180.27
166.12
97.63
90.88
159.40
-28.82
PBT
358.03
355.32
396.30
360.82
270.33
199.17
157.72
119.90
89.22
11.47
Adjustment
103.72
111.28
118.74
111.59
85.14
82.57
86.31
78.63
60.23
46.91
Changes in Working Capital
-11.67
-100.92
-48.45
-53.44
-65.78
-15.37
-57.43
-35.55
70.26
-60.28
Cash after chg. in Working capital
450.08
365.68
466.59
418.97
289.69
266.37
186.59
162.98
219.72
-1.90
Interest Paid
0.00
0.00
0.00
0.00
-29.50
0.00
0.00
0.00
0.00
0.00
Tax Paid
-132.72
-127.51
-128.91
-103.35
-79.92
-64.72
-48.29
-33.73
-21.03
-2.74
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
-260.86
-136.79
-139.71
-266.95
-263.02
-151.37
-150.14
-68.66
-166.58
-102.96
Net Fixed Assets
-12.27
-67.68
-91.03
-161.96
-37.60
-66.37
-32.31
-25.04
-182.88
-96.99
Net Investments
-1.23
-6.76
0.00
-29.70
-34.24
-7.79
-24.81
-3.34
-2.55
-2.00
Others
-247.36
-62.35
-48.68
-75.29
-191.18
-77.21
-93.02
-40.28
18.85
-3.97
Cash from Financing Activity
-114.14
-71.84
-167.88
-38.72
87.43
-13.05
52.51
-19.42
5.34
130.97
Net Cash Inflow / Outflow
-57.64
29.54
30.09
9.95
4.68
1.70
0.01
2.80
-1.84
-0.81
Opening Cash & Equivalents
79.76
49.92
19.76
9.80
5.12
3.42
3.41
3.41
5.26
5.40
Closing Cash & Equivalent
22.12
79.76
49.85
19.75
9.80
5.12
3.42
6.21
3.41
4.59

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 07
Book Value (Rs.)
98.61
84.47
73.78
60.94
46.63
33.34
24.52
19.17
15.12
9.69
ROA
10.14%
10.94%
12.51%
12.89%
12.90%
11.31%
10.73%
9.36%
8.45%
1.54%
ROE
15.72%
18.18%
23.71%
27.55%
29.70%
30.37%
33.54%
32.44%
33.24%
5.81%
ROCE
23.27%
26.11%
32.43%
35.04%
34.25%
33.26%
32.86%
31.49%
23.96%
8.91%
Fixed Asset Turnover
1.75
1.66
1.78
1.94
2.13
2.08
2.04
1.88
1.61
0.98
Receivable days
57.15
51.79
39.19
32.50
28.08
27.82
27.62
27.62
28.40
45.59
Inventory Days
48.42
49.22
48.35
46.43
37.47
37.23
42.73
44.19
50.51
77.84
Payable days
32.79
37.22
50.23
49.15
37.79
38.20
46.31
56.58
51.05
37.27
Cash Conversion Cycle
72.77
63.79
37.31
29.78
27.76
26.85
24.05
15.23
27.87
86.16
Total Debt/Equity
0.08
0.13
0.18
0.30
0.33
0.47
0.89
0.99
1.29
2.42
Interest Cover
23.97
15.74
12.66
11.44
10.20
5.80
4.41
3.46
3.94
1.45

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.