Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
54/99

BSE: 500233 | NSE: KAJARIACER

1110.40
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1105.65
  • 1115.00
  • 1091.10
  • 1100.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  54815
  •  605.22
  •  1300.00
  •  885.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,697.90
  • 52.99
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,401.44
  • 0.99%
  • 7.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.49%
  • 1.01%
  • 7.68%
  • FII
  • DII
  • Others
  • 18.57%
  • 24.02%
  • 1.23%

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
  • 39.18
  • 40.34
  • 46.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.31
  • 6.54
  • 7.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.32
  • 22.48
  • 25.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
1,091.13
1,068.23
2.14%
1,077.76
973.55
10.70%
1,008.22
561.66
79.51%
1,101.75
952.51
15.67%
Expenses
958.06
884.39
8.33%
948.35
793.06
19.58%
854.63
481.24
77.59%
935.81
761.58
22.88%
EBITDA
133.07
183.84
-27.62%
129.41
180.49
-28.30%
153.59
80.42
90.98%
165.94
190.93
-13.09%
EBIDTM
12.20%
17.21%
12.01%
18.54%
15.23%
14.32%
15.06%
20.04%
Other Income
7.48
7.42
0.81%
7.63
7.12
7.16%
8.09
6.00
34.83%
7.03
7.44
-5.51%
Interest
8.31
3.01
176.08%
3.16
2.72
16.18%
3.61
3.02
19.54%
3.98
2.64
50.76%
Depreciation
32.53
28.07
15.89%
33.65
28.15
19.54%
32.36
26.52
22.02%
32.62
26.53
22.96%
PBT
99.71
160.18
-37.75%
96.57
156.74
-38.39%
125.71
56.88
121.01%
136.37
169.20
-19.40%
Tax
26.05
35.45
-26.52%
27.68
37.42
-26.03%
32.75
15.42
112.39%
39.14
38.03
2.92%
PAT
73.66
124.73
-40.94%
68.89
119.32
-42.26%
92.96
41.46
124.22%
97.23
131.17
-25.87%
PATM
6.75%
11.68%
6.39%
12.26%
9.22%
7.38%
8.83%
13.77%
EPS
4.67
7.66
-39.03%
4.39
7.30
-39.86%
5.80
2.70
114.81%
6.02
7.99
-24.66%

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
4,278.86
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
20.33%
33.24%
-0.97%
-5.01%
9.06%
6.31%
5.64%
10.36%
19.09%
15.98%
 
Cost Of Goods Sold
1,757.22
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
2,521.64
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
58.93%
62.23%
58.83%
64.74%
65.91%
67.35%
68.44%
68.77%
65.72%
61.16%
57.74%
Total Expenditure
3,696.85
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
582.01
610.69
508.82
415.90
449.49
456.36
496.33
456.42
354.13
285.79
245.54
EBITDA Margin
13.60%
16.48%
18.30%
14.81%
15.20%
16.84%
19.47%
18.91%
16.19%
15.56%
15.51%
Other Income
30.23
27.57
21.30
24.15
18.03
10.84
15.36
10.43
7.22
1.87
3.04
Interest
19.06
12.73
10.71
19.51
15.59
24.10
34.00
34.46
29.39
41.49
46.24
Depreciation
131.16
115.36
106.67
108.09
89.06
88.53
81.39
72.61
55.88
47.00
44.62
PBT
458.36
510.17
412.74
312.45
362.87
354.57
396.30
359.78
276.08
199.17
157.72
Tax
125.62
127.43
103.84
58.92
129.28
126.72
142.49
124.35
85.43
67.82
49.88
Tax Rate
27.41%
24.98%
25.16%
18.86%
36.11%
35.66%
35.96%
34.56%
31.60%
34.05%
31.63%
PAT
332.74
376.98
308.05
255.33
226.57
234.96
252.81
230.65
175.60
124.22
104.51
PAT before Minority Interest
332.24
382.74
308.90
253.53
228.75
228.60
253.81
235.43
184.90
131.35
107.84
Minority Interest
-0.50
-5.76
-0.85
1.80
-2.18
6.36
-1.00
-4.78
-9.30
-7.13
-3.33
PAT Margin
7.78%
10.17%
11.08%
9.09%
7.66%
8.67%
9.92%
9.56%
8.03%
6.76%
6.60%
PAT Growth
-20.14%
22.38%
20.65%
12.69%
-3.57%
-7.06%
9.61%
31.35%
41.36%
18.86%
 
EPS
20.90
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 reports 41% fall in Q3 consolidated net profit
    30th Jan 2023, 16:14 PM

    Total consolidated income of the company increased 2.13% at Rs 1098.61 crore for Q3FY23

    Read More
  • Kajaria Ceramics gets nod to acquire additional stake in Kajaria Vitrified
    28th Jan 2023, 16:26 PM

    The Board of Directors of the company at their meeting held on January 28, 2023 has considered and approved the same

    Read More
  • Kajaria Ceramics - Quarterly Results
    28th Jan 2023, 15:19 PM

    Read More
  • Kajaria Ceramics’ arm executes joint venture agreement with AL Rathath Marble Factory
    16th Dec 2022, 09:46 AM

    Initially, 1000 Shares of AED 1000 each will be issued at par value in equal ratio to the parties of said the Joint Venture Agreement

    Read More
  • Kajaria Ceramics reports 42% fall in Q2 consolidated net profit
    2nd Nov 2022, 15:35 PM

    Total consolidated income of the company increased by 10.68% to Rs 1,085.39 crore for Q2FY23

    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.