Nifty
Sensex
:
:
13113.75
44618.04
4.70 (0.04%)
-37.40 (-0.08%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
59/99

BSE: 500233 | NSE: KAJARIACER

678.55
02-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  674.00
  •  684.65
  •  662.05
  •  674.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  446549
  •  3020.11
  •  684.65
  •  295.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,705.77
  • 61.83
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,608.73
  • 0.45%
  • 6.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.58%
  • 1.82%
  • 9.44%
  • FII
  • DII
  • Others
  • 23.31%
  • 16.80%
  • 1.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.41
  • 3.07
  • 1.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.82
  • -1.84
  • -1.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.46
  • 2.05
  • 2.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.89
  • 37.06
  • 35.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.60
  • 6.76
  • 5.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.48
  • 18.79
  • 18.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
712.51
714.68
-0.30%
277.56
699.99
-60.35%
652.04
815.31
-20.03%
741.30
758.56
-2.28%
Expenses
568.82
609.45
-6.67%
285.13
594.02
-52.00%
558.67
692.37
-19.31%
629.97
637.73
-1.22%
EBITDA
143.69
105.23
36.55%
-7.57
105.97
-
93.37
122.94
-24.05%
111.33
120.83
-7.86%
EBIDTM
20.17%
14.72%
-2.73%
15.14%
14.01%
15.08%
15.02%
15.93%
Other Income
4.79
6.82
-29.77%
2.62
5.28
-50.38%
6.92
6.53
5.97%
5.13
4.53
13.25%
Interest
2.06
5.22
-60.54%
3.38
4.52
-25.22%
4.93
3.27
50.76%
4.84
3.63
33.33%
Depreciation
27.36
26.15
4.63%
25.22
25.82
-2.32%
28.34
21.68
30.72%
27.78
22.18
25.25%
PBT
119.06
80.68
47.57%
-33.55
80.91
-
67.02
103.09
-34.99%
83.84
99.55
-15.78%
Tax
29.40
-12.39
-
-0.61
30.53
-
18.20
36.23
-49.77%
22.58
33.66
-32.92%
PAT
89.66
93.07
-3.66%
-32.94
50.38
-
48.82
66.86
-26.98%
61.26
65.89
-7.03%
PATM
12.58%
13.02%
-11.87%
7.20%
7.11%
8.20%
8.26%
8.69%
EPS
5.64
5.85
-3.59%
-2.07
3.17
-
3.07
4.21
-27.08%
3.85
4.14
-7.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,383.41
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
Net Sales Growth
-20.25%
-5.01%
9.06%
6.31%
5.64%
10.36%
19.09%
15.98%
20.58%
37.74%
 
Cost Of Goods Sold
5,409.81
990.19
1,007.76
884.99
804.68
753.74
749.73
713.16
669.08
655.21
535.42
Gross Profit
-3,026.40
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
417.82
GP Margin
-126.98%
64.74%
65.91%
67.35%
68.44%
68.77%
65.72%
61.16%
57.74%
50.10%
43.83%
Total Expenditure
2,042.59
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
Power & Fuel Cost
-
564.42
616.16
519.44
448.02
480.48
485.35
373.25
308.31
212.21
95.02
% Of Sales
-
20.10%
20.84%
19.16%
17.57%
19.91%
22.19%
20.33%
19.47%
16.16%
9.97%
Employee Cost
-
356.86
345.45
317.65
288.71
252.28
207.32
171.25
136.40
107.18
76.08
% Of Sales
-
12.71%
11.69%
11.72%
11.32%
10.45%
9.48%
9.33%
8.62%
8.16%
7.98%
Manufacturing Exp.
-
243.82
276.54
266.14
237.04
223.59
189.08
146.67
117.23
41.86
20.54
% Of Sales
-
8.68%
9.35%
9.82%
9.30%
9.26%
8.65%
7.99%
7.40%
3.19%
2.15%
General & Admin Exp.
-
53.38
69.74
65.67
53.06
48.65
41.12
42.74
37.44
32.91
27.59
% Of Sales
-
1.90%
2.36%
2.42%
2.08%
2.02%
1.88%
2.33%
2.36%
2.51%
2.89%
Selling & Distn. Exp.
-
145.61
151.91
169.44
184.18
165.09
138.24
96.19
60.44
50.81
44.51
% Of Sales
-
5.19%
5.14%
6.25%
7.22%
6.84%
6.32%
5.24%
3.82%
3.87%
4.67%
Miscellaneous Exp.
-
37.83
39.15
30.91
37.61
33.20
21.92
7.26
8.86
6.46
44.51
% Of Sales
-
1.35%
1.32%
1.14%
1.48%
1.38%
1.00%
0.40%
0.56%
0.49%
0.55%
EBITDA
340.82
415.90
449.49
456.36
496.33
456.42
354.13
285.79
245.54
206.39
148.84
EBITDA Margin
14.30%
14.81%
15.20%
16.84%
19.47%
18.91%
16.19%
15.56%
15.51%
15.72%
15.61%
Other Income
19.46
24.15
18.03
10.84
15.36
10.43
7.22
1.87
3.04
1.47
0.38
Interest
15.21
19.51
15.59
24.10
34.00
34.46
29.39
41.49
46.24
48.70
30.32
Depreciation
108.70
108.09
89.06
88.53
81.39
72.61
55.88
47.00
44.62
39.26
29.68
PBT
236.37
312.45
362.87
354.57
396.30
359.78
276.08
199.17
157.72
119.90
89.22
Tax
69.57
58.92
129.28
126.72
142.49
124.35
85.43
67.82
49.88
38.06
28.53
Tax Rate
29.43%
18.86%
36.11%
35.66%
35.96%
34.56%
31.60%
34.05%
31.63%
31.74%
31.98%
PAT
166.80
255.33
226.57
234.96
252.81
230.65
175.60
124.22
104.51
80.88
60.62
PAT before Minority Interest
172.40
253.53
228.75
228.60
253.81
235.43
184.90
131.35
107.84
81.85
60.69
Minority Interest
5.60
1.80
-2.18
6.36
-1.00
-4.78
-9.30
-7.13
-3.33
-0.97
-0.07
PAT Margin
7.00%
9.09%
7.66%
8.67%
9.92%
9.56%
8.03%
6.76%
6.60%
6.16%
6.36%
PAT Growth
-39.61%
12.69%
-3.57%
-7.06%
9.61%
31.35%
41.36%
18.86%
29.22%
33.42%
 
EPS
10.49
16.06
14.25
14.78
15.90
14.51
11.04
7.81
6.57
5.09
3.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,714.27
1,574.90
1,351.02
1,175.12
971.90
740.94
529.53
360.88
282.07
222.52
Share Capital
15.90
15.90
15.90
15.89
15.89
15.89
15.12
14.72
14.72
14.72
Total Reserves
1,692.80
1,553.85
1,330.19
1,156.53
952.42
725.05
489.04
346.16
267.35
207.80
Non-Current Liabilities
142.31
144.50
177.12
234.96
246.57
185.76
165.30
163.63
162.27
166.17
Secured Loans
8.04
18.11
42.37
90.47
129.37
84.25
73.75
79.50
91.67
101.64
Unsecured Loans
13.47
13.34
17.05
25.03
12.74
12.15
11.38
9.77
0.00
0.00
Long Term Provisions
23.81
4.53
5.24
10.31
9.57
10.27
8.85
8.73
6.22
4.22
Current Liabilities
516.80
586.57
546.06
554.02
724.12
643.98
497.41
537.93
468.43
438.18
Trade Payables
239.31
309.07
257.75
267.72
292.78
241.84
152.01
165.83
177.58
170.60
Other Current Liabilities
176.85
193.90
193.11
209.30
198.71
152.17
140.12
121.17
118.03
117.96
Short Term Borrowings
95.63
63.49
75.67
55.08
110.49
125.63
108.68
173.51
114.33
106.68
Short Term Provisions
5.01
20.11
19.53
21.92
122.14
124.34
96.60
77.43
58.49
42.94
Total Liabilities
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
828.72
Net Block
1,194.76
1,077.83
1,145.11
1,177.29
1,120.51
860.08
691.59
619.97
520.92
491.49
Gross Block
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
717.81
Accumulated Depreciation
682.84
598.03
549.70
484.54
420.86
384.59
332.67
299.48
261.74
226.32
Non Current Assets
1,249.54
1,198.82
1,185.82
1,218.05
1,157.96
978.92
760.31
646.86
536.95
523.46
Capital Work in Progress
26.63
93.39
17.60
8.26
7.83
77.76
40.53
7.81
2.36
0.06
Non Current Investment
0.34
0.34
0.34
0.09
0.08
0.08
0.08
0.08
0.08
3.39
Long Term Loans & Adv.
26.69
22.37
18.64
27.29
19.01
27.89
19.76
16.95
13.59
28.51
Other Non Current Assets
1.12
4.89
4.13
5.12
10.53
13.11
8.35
2.05
0.00
0.00
Current Assets
1,187.58
1,171.23
951.39
822.07
860.76
654.25
472.79
443.10
383.05
305.25
Current Investments
9.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
512.72
405.80
378.47
372.02
384.17
303.32
193.09
219.71
186.48
154.65
Sundry Debtors
396.69
475.05
450.67
338.92
274.11
207.10
164.85
143.63
118.95
94.25
Cash & Bank
225.17
252.38
82.47
51.96
21.52
11.16
6.10
4.00
7.16
3.77
Other Current Assets
43.20
12.51
13.20
6.31
180.96
132.67
108.75
75.76
70.46
52.60
Short Term Loans & Adv.
31.31
25.49
26.58
52.86
123.23
128.92
106.20
74.01
69.23
51.16
Net Current Assets
670.78
584.66
405.33
268.05
136.64
10.27
-24.62
-94.83
-85.39
-132.93
Total Assets
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
828.71

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
224.43
317.36
238.17
337.68
315.62
180.27
166.12
97.63
90.88
159.40
PBT
312.45
358.03
355.32
396.30
360.82
270.33
199.17
157.72
119.90
89.22
Adjustment
111.75
103.72
111.28
118.74
111.59
85.14
82.57
86.31
78.63
60.23
Changes in Working Capital
-99.28
-11.67
-100.92
-48.45
-53.44
-65.78
-15.37
-57.43
-35.55
70.26
Cash after chg. in Working capital
324.92
450.08
365.68
466.59
418.97
289.69
266.37
186.59
162.98
219.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
-29.50
0.00
0.00
0.00
0.00
Tax Paid
-100.49
-132.72
-127.51
-128.91
-103.35
-79.92
-64.72
-48.29
-33.73
-21.03
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
-90.06
-260.86
-136.79
-139.71
-266.95
-263.02
-151.37
-150.14
-68.66
-166.58
Net Fixed Assets
-49.03
-12.27
-67.68
-91.03
-161.96
-37.60
-66.37
-32.31
-25.04
-182.88
Net Investments
-17.13
-1.23
-6.76
0.00
-29.70
-34.24
-7.79
-24.81
-3.34
-2.55
Others
-23.90
-247.36
-62.35
-48.68
-75.29
-191.18
-77.21
-93.02
-40.28
18.85
Cash from Financing Activity
-140.37
-114.14
-71.84
-167.88
-38.72
87.43
-13.05
52.51
-19.42
5.34
Net Cash Inflow / Outflow
-6.00
-57.64
29.54
30.09
9.95
4.68
1.70
0.01
2.80
-1.84
Opening Cash & Equivalents
22.12
79.76
49.92
19.76
9.80
5.12
3.42
3.41
3.41
5.26
Closing Cash & Equivalent
16.12
22.12
79.76
49.85
19.75
9.80
5.12
3.42
6.21
3.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
107.47
98.61
84.47
73.78
60.94
46.63
33.34
24.52
19.17
15.12
ROA
10.54%
10.14%
10.94%
12.51%
12.89%
12.90%
11.31%
10.73%
9.36%
8.45%
ROE
15.48%
15.72%
18.18%
23.71%
27.55%
29.70%
30.37%
33.54%
32.44%
33.24%
ROCE
18.78%
23.27%
26.11%
32.43%
35.04%
34.25%
33.26%
32.86%
31.49%
23.96%
Fixed Asset Turnover
1.58
1.75
1.66
1.78
1.94
2.13
2.08
2.04
1.88
1.61
Receivable days
56.66
57.15
51.79
39.19
32.50
28.08
27.82
27.62
27.62
28.40
Inventory Days
59.70
48.42
49.22
48.35
46.43
37.47
37.23
42.73
44.19
50.51
Payable days
36.06
32.79
37.22
50.23
49.15
37.79
38.20
46.31
56.58
51.05
Cash Conversion Cycle
80.29
72.77
63.79
37.31
29.78
27.76
26.85
24.05
15.23
27.87
Total Debt/Equity
0.08
0.08
0.13
0.18
0.30
0.33
0.47
0.89
0.99
1.29
Interest Cover
17.01
23.97
15.74
12.66
11.44
10.20
5.80
4.41
3.46
3.94

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.