Nifty
:
24946.50
Sensex
:
81796.15
227.90 (0.92%)
677.55 (0.84%)
Nifty
Sensex
:
:
24946.50
81796.15
227.90 (0.92%)
677.55 (0.84%)

Kajaria Ceramics Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :
56/99

BSE: 500233 | NSE: KAJARIACER

NSE BSE
1033.90
16-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1045
  •  1047.1
  •  1018.2
  •  1041.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  197994
  •  204232717.5
  •  1578.7
  •  758.7

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,452.83
  • 55.90
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,045.91
  • 0.87%
  • 6.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.48%
  • 0.62%
  • 7.39%
  • FII
  • DII
  • Others
  • 15.79%
  • 25.64%
  • 3.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.67
  • 10.27
  • 7.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.05
  • 10.96
  • 2.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.17
  • 10.58
  • 3.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.81
  • 49.89
  • 50.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.04
  • 7.59
  • 7.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.03
  • 27.33
  • 27.14

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
26.51
18.48
26.3
32.11
P/E Ratio
39.00
55.95
39.31
32.20
Revenue
4578
4635
5061
5654
EBITDA
700
626
721
829
Net Income
422
294
419
508
ROA
12.3
8.1
16.2
17.9
P/B Ratio
6.41
6.00
5.55
5.09
ROE
17.08
10.98
14.84
16.26
FCFF
315
305
340
395
FCFF Yield
1.92
1.86
2.08
2.41
Net Debt
-273
-309
-565
-753
BVPS
161.41
172.31
186.37
203.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
1,221.85
1,208.17
1.13%
1,163.71
1,151.75
1.04%
1,179.27
1,121.62
5.14%
1,113.69
1,064.23
4.65%
Expenses
1,083.48
1,035.15
4.67%
1,014.97
972.98
4.32%
1,020.37
941.91
8.33%
946.64
895.02
5.77%
EBITDA
138.37
173.02
-20.03%
148.74
178.77
-16.80%
158.90
179.71
-11.58%
167.05
169.21
-1.28%
EBIDTM
11.32%
14.32%
12.78%
15.52%
13.47%
16.02%
15.00%
15.90%
Other Income
12.46
17.42
-28.47%
10.53
11.27
-6.57%
9.87
8.27
19.35%
10.19
9.26
10.04%
Interest
5.99
5.29
13.23%
8.70
4.98
74.70%
4.73
4.26
11.03%
4.68
5.27
-11.20%
Depreciation
43.44
42.13
3.11%
39.86
38.91
2.44%
40.58
36.07
12.50%
42.14
30.52
38.07%
PBT
101.40
143.02
-29.10%
110.71
146.15
-24.25%
123.46
147.65
-16.38%
130.42
142.68
-8.59%
Tax
34.42
35.37
-2.69%
30.73
37.89
-18.90%
35.00
36.61
-4.40%
35.80
33.59
6.58%
PAT
66.98
107.65
-37.78%
79.98
108.26
-26.12%
88.46
111.04
-20.34%
94.62
109.09
-13.26%
PATM
5.48%
8.91%
6.87%
9.40%
7.50%
9.90%
8.50%
10.25%
EPS
2.67
6.43
-58.48%
4.88
6.54
-25.38%
5.29
6.78
-21.98%
5.64
6.75
-16.44%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4,678.52
4,578.42
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
Net Sales Growth
2.92%
4.48%
18.26%
33.24%
-0.97%
-5.01%
9.06%
6.31%
5.64%
10.36%
 
Cost Of Goods Sold
2,002.14
1,825.01
1,625.72
1,399.32
1,144.91
990.19
1,007.76
884.99
804.68
753.74
749.73
Gross Profit
2,676.38
2,753.41
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
GP Margin
57.21%
60.14%
62.90%
62.23%
58.83%
64.74%
65.91%
67.35%
68.44%
68.77%
65.72%
Total Expenditure
4,065.46
3,878.73
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
Power & Fuel Cost
-
866.09
1,055.37
758.98
414.90
564.42
616.16
519.44
448.02
480.48
485.35
% Of Sales
-
18.92%
24.08%
20.48%
14.92%
20.10%
20.84%
19.16%
17.57%
19.91%
22.19%
Employee Cost
-
505.26
461.24
407.67
324.65
356.86
345.45
317.65
288.71
252.28
207.32
% Of Sales
-
11.04%
10.53%
11.00%
11.67%
12.71%
11.69%
11.72%
11.32%
10.45%
9.48%
Manufacturing Exp.
-
337.84
343.40
289.33
210.86
243.82
276.54
266.14
237.04
223.59
189.08
% Of Sales
-
7.38%
7.84%
7.81%
7.58%
8.68%
9.35%
9.82%
9.30%
9.26%
8.65%
General & Admin Exp.
-
77.74
68.14
51.52
37.06
53.38
69.74
65.67
53.06
48.65
41.12
% Of Sales
-
1.70%
1.56%
1.39%
1.33%
1.90%
2.36%
2.42%
2.08%
2.02%
1.88%
Selling & Distn. Exp.
-
222.83
195.60
149.32
99.35
145.61
151.91
169.44
184.18
165.09
138.24
% Of Sales
-
4.87%
4.46%
4.03%
3.57%
5.19%
5.14%
6.25%
7.22%
6.84%
6.32%
Miscellaneous Exp.
-
43.96
40.45
38.36
40.35
37.83
39.15
30.91
37.61
33.20
138.24
% Of Sales
-
0.96%
0.92%
1.04%
1.45%
1.35%
1.32%
1.14%
1.48%
1.38%
1.00%
EBITDA
613.06
699.69
592.01
610.69
508.82
415.90
449.49
456.36
496.33
456.42
354.13
EBITDA Margin
13.10%
15.28%
13.51%
16.48%
18.30%
14.81%
15.20%
16.84%
19.47%
18.91%
16.19%
Other Income
43.05
46.24
33.62
27.57
21.30
24.15
18.03
10.84
15.36
10.43
7.22
Interest
24.10
21.12
22.32
12.73
10.71
19.51
15.59
24.10
34.00
34.46
29.39
Depreciation
166.02
147.99
132.86
115.36
106.67
108.09
89.06
88.53
81.39
72.61
55.88
PBT
465.99
576.82
470.45
510.17
412.74
312.45
362.87
354.57
396.30
359.78
276.08
Tax
135.95
143.46
116.26
127.43
103.84
58.92
129.28
126.72
142.49
124.35
85.43
Tax Rate
29.17%
24.87%
25.14%
24.98%
25.16%
18.86%
36.11%
35.66%
35.96%
34.56%
31.60%
PAT
330.04
422.11
344.50
376.98
308.05
255.33
226.57
234.96
252.81
230.65
175.60
PAT before Minority Interest
324.37
432.16
346.20
382.74
308.90
253.53
228.75
228.60
253.81
235.43
184.90
Minority Interest
-5.67
-10.05
-1.70
-5.76
-0.85
1.80
-2.18
6.36
-1.00
-4.78
-9.30
PAT Margin
7.05%
9.22%
7.86%
10.17%
11.08%
9.09%
7.66%
8.67%
9.92%
9.56%
8.03%
PAT Growth
-24.31%
22.53%
-8.62%
22.38%
20.65%
12.69%
-3.57%
-7.06%
9.61%
31.35%
 
EPS
20.72
26.50
21.63
23.66
19.34
16.03
14.22
14.75
15.87
14.48
11.02

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,616.53
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
Share Capital
15.93
15.92
15.92
15.91
15.90
15.90
15.90
15.89
15.89
15.89
Total Reserves
2,585.11
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
Non-Current Liabilities
196.90
175.18
139.51
132.31
142.31
144.50
177.12
234.96
246.57
185.76
Secured Loans
55.02
42.65
16.04
15.82
8.04
18.11
42.37
90.47
129.37
84.25
Unsecured Loans
8.43
9.13
7.76
15.49
13.47
13.34
17.05
25.03
12.74
12.15
Long Term Provisions
4.19
21.13
17.95
16.64
23.81
4.53
5.24
10.31
9.57
10.27
Current Liabilities
666.67
709.71
659.12
459.56
516.80
586.57
546.06
554.02
724.12
643.98
Trade Payables
293.29
310.35
298.14
207.24
239.31
309.07
257.75
267.72
292.78
241.84
Other Current Liabilities
247.18
234.61
240.56
172.54
176.85
193.90
193.11
209.30
198.71
152.17
Short Term Borrowings
97.84
151.53
101.76
65.75
95.63
63.49
75.67
55.08
110.49
125.63
Short Term Provisions
28.36
13.22
18.66
14.03
5.01
20.11
19.53
21.92
122.14
124.34
Total Liabilities
3,539.18
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
Net Block
1,637.70
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
Gross Block
2,562.79
2,286.76
1,976.13
1,948.65
1,877.60
1,675.86
1,694.81
1,661.83
1,541.37
1,244.67
Accumulated Depreciation
925.09
840.20
826.54
756.22
682.84
598.03
549.70
484.54
420.86
384.59
Non Current Assets
1,776.41
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
Capital Work in Progress
67.93
81.71
263.36
14.90
26.63
93.39
17.60
8.26
7.83
77.76
Non Current Investment
18.46
1.94
0.00
0.00
0.34
0.34
0.34
0.09
0.08
0.08
Long Term Loans & Adv.
45.19
59.23
43.51
25.30
26.69
22.37
18.64
27.29
19.01
27.89
Other Non Current Assets
7.13
51.97
77.99
0.00
1.12
4.89
4.13
5.12
10.53
13.11
Current Assets
1,762.77
1,611.03
1,451.34
1,292.70
1,187.58
1,171.23
951.39
822.07
860.76
654.25
Current Investments
0.00
0.00
0.00
4.97
9.80
0.00
0.00
0.00
0.00
0.00
Inventories
532.19
564.68
465.88
373.08
512.72
405.80
378.47
372.02
384.17
303.32
Sundry Debtors
619.43
601.17
513.30
431.67
396.69
475.05
450.67
338.92
274.11
207.10
Cash & Bank
514.11
393.78
424.38
442.75
225.17
252.38
82.47
51.96
21.52
11.16
Other Current Assets
97.04
12.70
10.99
10.77
43.20
38.00
39.78
59.17
180.96
132.67
Short Term Loans & Adv.
82.51
38.70
36.79
29.46
31.31
25.49
26.58
52.86
123.23
128.92
Net Current Assets
1,096.10
901.32
792.22
833.14
670.78
584.66
405.33
268.05
136.64
10.27
Total Assets
3,539.18
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
601.65
295.50
425.52
508.76
224.43
317.36
238.17
337.68
315.62
180.27
PBT
575.62
462.46
510.17
412.74
312.45
358.03
355.32
396.30
360.82
270.33
Adjustment
138.46
146.97
105.97
107.26
111.21
103.72
111.28
118.74
111.59
85.14
Changes in Working Capital
26.04
-187.48
-62.09
86.77
-98.74
-11.67
-100.92
-48.45
-53.44
-65.78
Cash after chg. in Working capital
740.12
421.95
554.05
606.77
324.92
450.08
365.68
466.59
418.97
289.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-29.50
Tax Paid
-138.47
-126.45
-128.53
-98.01
-100.49
-132.72
-127.51
-128.91
-103.35
-79.92
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
-297.60
-183.70
-297.91
-295.54
-90.06
-260.86
-136.79
-139.71
-266.95
-263.02
Net Fixed Assets
-183.60
-116.89
-183.32
-209.15
-49.03
-12.27
-67.68
-91.03
-161.96
-37.60
Net Investments
-58.00
-24.40
-1.98
16.87
-17.13
-1.23
-6.76
0.00
-29.70
-34.24
Others
-56.00
-42.41
-112.61
-103.26
-23.90
-247.36
-62.35
-48.68
-75.29
-191.18
Cash from Financing Activity
-216.26
-134.79
-120.13
-204.51
-140.37
-114.14
-71.84
-167.88
-38.72
87.43
Net Cash Inflow / Outflow
87.79
-22.99
7.48
8.71
-6.00
-57.64
29.54
30.09
9.95
4.68
Opening Cash & Equivalents
10.53
32.30
24.82
16.11
22.11
79.76
49.92
19.76
9.80
5.12
Closing Cash & Equivalent
98.32
10.53
32.30
24.82
16.11
22.12
79.76
49.85
19.75
9.80

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
163.28
145.60
133.20
117.24
107.47
98.61
84.47
73.78
60.94
46.63
ROA
12.59%
10.97%
13.89%
12.45%
10.54%
10.14%
10.94%
12.51%
12.89%
12.90%
ROE
17.57%
15.60%
19.21%
17.29%
15.48%
15.72%
18.18%
23.71%
27.55%
29.70%
ROCE
22.42%
20.26%
24.79%
22.23%
18.78%
23.27%
26.11%
32.43%
35.04%
34.25%
Fixed Asset Turnover
1.97
2.14
1.97
1.52
1.58
1.75
1.66
1.78
1.94
2.13
Receivable days
46.55
44.52
44.64
52.06
56.66
57.15
51.79
39.19
32.50
28.08
Inventory Days
41.83
41.17
39.63
55.67
59.70
48.42
49.22
48.35
46.43
37.47
Payable days
60.36
68.31
65.91
71.18
40.15
36.82
37.22
50.23
49.15
37.79
Cash Conversion Cycle
28.02
17.39
18.36
36.55
76.20
68.74
63.79
37.31
29.78
27.76
Total Debt/Equity
0.07
0.09
0.06
0.05
0.08
0.08
0.13
0.18
0.30
0.33
Interest Cover
28.25
21.72
41.08
39.54
17.01
23.97
15.74
12.66
11.44
10.20

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Kajaria Ceramics exits from plywood business
    7th May 2025, 12:16 PM

    The board of the company on May 06, 2025 approved to discontinue the operations of Kajaria Plywood, wholly owned subsidiary due to lack of strategic fit & continued losses

    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.