Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Steel & Iron Products

Rating :
57/99

BSE: 532741 | NSE: KAMDHENU

140.60
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 144.40
  • 144.40
  • 137.05
  • 142.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17609
  •  24.71
  •  305.80
  •  131.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 381.41
  • 14.61
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 454.69
  • 0.71%
  • 1.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.29%
  • 5.05%
  • 29.72%
  • FII
  • DII
  • Others
  • 0.2%
  • 0.33%
  • 0.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.38
  • -6.55
  • -3.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.61
  • 5.88
  • 5.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.53
  • 10.93
  • 141.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.45
  • 24.34
  • 24.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.00
  • 2.00
  • 2.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.32
  • 10.37
  • 9.08

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
252.83
222.37
13.70%
226.53
183.42
23.50%
215.53
136.13
58.33%
145.86
83.30
75.10%
Expenses
234.59
201.94
16.17%
212.07
169.77
24.92%
201.52
127.40
58.18%
134.28
76.37
75.83%
EBITDA
18.25
20.43
-10.67%
14.46
13.65
5.93%
14.01
8.73
60.48%
11.58
6.92
67.34%
EBIDTM
7.22%
9.19%
6.38%
7.44%
6.50%
6.42%
7.94%
8.31%
Other Income
-0.18
0.06
-
0.34
1.44
-76.39%
0.89
1.13
-21.24%
0.93
0.86
8.14%
Interest
2.38
2.70
-11.85%
2.51
3.28
-23.48%
2.56
3.88
-34.02%
2.68
3.73
-28.15%
Depreciation
2.28
2.23
2.24%
2.34
2.18
7.34%
2.34
2.14
9.35%
2.30
2.12
8.49%
PBT
7.57
5.53
36.89%
9.95
9.64
3.22%
10.00
3.84
160.42%
7.53
1.94
288.14%
Tax
2.16
1.59
35.85%
2.27
2.45
-7.35%
2.35
1.33
76.69%
1.95
0.49
297.96%
PAT
5.41
3.94
37.31%
7.68
7.18
6.96%
7.65
2.51
204.78%
5.58
1.44
287.50%
PATM
2.14%
1.77%
3.39%
3.92%
3.55%
1.84%
3.82%
1.73%
EPS
2.01
1.46
37.67%
2.85
2.67
6.74%
2.84
0.93
205.38%
2.07
0.54
283.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Net Sales
-
840.76
625.22
923.79
Net Sales Growth
-
34.47%
-32.32%
 
Cost Of Goods Sold
-
580.97
415.90
698.09
Gross Profit
-
259.79
209.32
225.70
GP Margin
-
30.90%
33.48%
24.43%
Total Expenditure
-
782.14
575.13
879.10
Power & Fuel Cost
-
30.63
25.22
29.65
% Of Sales
-
3.64%
4.03%
3.21%
Employee Cost
-
60.25
48.05
50.19
% Of Sales
-
7.17%
7.69%
5.43%
Manufacturing Exp.
-
32.94
21.30
22.53
% Of Sales
-
3.92%
3.41%
2.44%
General & Admin Exp.
-
12.57
9.83
12.28
% Of Sales
-
1.50%
1.57%
1.33%
Selling & Distn. Exp.
-
58.43
49.95
61.28
% Of Sales
-
6.95%
7.99%
6.63%
Miscellaneous Exp.
-
6.36
4.88
5.07
% Of Sales
-
0.76%
0.78%
0.55%
EBITDA
-
58.62
50.09
44.69
EBITDA Margin
-
6.97%
8.01%
4.84%
Other Income
-
1.98
3.49
0.64
Interest
-
10.47
13.95
12.22
Depreciation
-
9.26
8.66
8.38
PBT
-
40.87
30.98
24.73
Tax
-
8.73
5.87
-2.33
Tax Rate
-
24.91%
28.02%
506.52%
PAT
-
26.31
15.08
1.87
PAT before Minority Interest
-
26.31
15.08
1.87
Minority Interest
-
0.00
0.00
0.00
PAT Margin
-
3.13%
2.41%
0.20%
PAT Growth
-
74.47%
706.42%
 
EPS
-
9.78
5.61
0.70

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Shareholder's Funds
218.10
194.75
180.69
Share Capital
26.94
26.94
26.54
Total Reserves
191.17
167.82
152.82
Non-Current Liabilities
36.09
24.44
23.92
Secured Loans
12.67
2.36
0.44
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
5.64
4.16
4.00
Current Liabilities
188.21
211.94
259.45
Trade Payables
90.50
98.93
122.10
Other Current Liabilities
28.08
27.68
19.29
Short Term Borrowings
68.61
84.66
117.49
Short Term Provisions
1.02
0.66
0.57
Total Liabilities
442.40
431.13
464.06
Net Block
93.13
90.77
86.17
Gross Block
133.06
121.73
110.45
Accumulated Depreciation
39.94
30.96
24.28
Non Current Assets
112.13
108.07
103.74
Capital Work in Progress
0.99
0.76
1.12
Non Current Investment
1.99
2.36
2.68
Long Term Loans & Adv.
13.49
12.87
12.69
Other Non Current Assets
2.53
1.32
1.08
Current Assets
330.27
323.06
360.31
Current Investments
9.68
6.17
3.53
Inventories
77.43
67.29
78.24
Sundry Debtors
198.19
199.76
212.11
Cash & Bank
14.04
4.10
4.94
Other Current Assets
30.93
26.51
42.36
Short Term Loans & Adv.
25.94
19.23
19.14
Net Current Assets
142.06
111.12
100.86
Total Assets
442.40
431.13
464.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
43.65
50.20
-2.55
PBT
35.04
20.94
-0.46
Adjustment
28.88
32.58
24.41
Changes in Working Capital
-10.02
2.65
-24.93
Cash after chg. in Working capital
53.90
56.17
-0.99
Interest Paid
0.00
0.00
0.00
Tax Paid
-10.24
-5.97
-1.57
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-14.03
-9.56
-18.79
Net Fixed Assets
-11.56
-10.92
Net Investments
-3.14
-2.32
Others
0.67
3.68
Cash from Financing Activity
-19.99
-40.94
14.75
Net Cash Inflow / Outflow
9.64
-0.30
-6.59
Opening Cash & Equivalents
2.38
2.68
9.27
Closing Cash & Equivalent
12.02
2.38
2.68

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
80.97
72.30
67.57
ROA
6.02%
3.37%
0.40%
ROE
12.75%
8.06%
1.04%
ROCE
15.33%
11.88%
3.93%
Fixed Asset Turnover
7.30
5.98
9.02
Receivable days
78.08
108.32
77.72
Inventory Days
28.40
38.27
28.67
Payable days
59.50
96.99
49.27
Cash Conversion Cycle
46.97
49.60
57.12
Total Debt/Equity
0.40
0.48
0.66
Interest Cover
4.35
2.50
0.96

News Update:


  • Kamdhenu - Quarterly Results
    25th Jul 2022, 17:39 PM

    Read More
  • Kamdhenu demerges paints business
    20th Jun 2022, 15:46 PM

    The decision to hive off the paint business is aimed to decouple the paint business

    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.