Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Steel & Iron Products

Rating :
69/99

BSE: 532741 | NSE: KAMDHENU

182.75
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 183.05
  • 184.50
  • 179.10
  • 182.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23182
  •  42.31
  •  280.00
  •  151.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 490.76
  • 18.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 580.33
  • 0.55%
  • 2.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.29%
  • 5.57%
  • 29.11%
  • FII
  • DII
  • Others
  • 0.22%
  • 0.33%
  • 0.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.65
  • -5.39
  • -20.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.02
  • 8.89
  • -1.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.11
  • 13.25
  • -12.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 31.41
  • 31.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.01
  • 2.33
  • 2.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.51
  • 10.45
  • 10.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
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 21
Mar 20
Net Sales
840.75
625.22
923.79
Net Sales Growth
34.47%
-32.32%
 
Cost Of Goods Sold
604.53
415.90
698.09
Gross Profit
236.22
209.32
225.70
GP Margin
28.10%
33.48%
24.43%
Total Expenditure
782.46
575.13
879.10
Power & Fuel Cost
-
25.22
29.65
% Of Sales
-
4.03%
3.21%
Employee Cost
-
48.05
50.19
% Of Sales
-
7.69%
5.43%
Manufacturing Exp.
-
21.62
22.53
% Of Sales
-
3.46%
2.44%
General & Admin Exp.
-
9.83
12.28
% Of Sales
-
1.57%
1.33%
Selling & Distn. Exp.
-
49.95
61.28
% Of Sales
-
7.99%
6.63%
Miscellaneous Exp.
-
4.56
5.07
% Of Sales
-
0.73%
0.55%
EBITDA
58.30
50.09
44.69
EBITDA Margin
6.93%
8.01%
4.84%
Other Income
1.98
3.49
0.64
Interest
10.13
13.95
12.22
Depreciation
9.26
8.66
8.38
PBT
35.05
30.98
24.73
Tax
8.73
5.87
-2.33
Tax Rate
24.91%
28.02%
506.52%
PAT
26.32
15.08
1.87
PAT before Minority Interest
26.32
15.08
1.87
Minority Interest
0.00
0.00
0.00
PAT Margin
3.13%
2.41%
0.20%
PAT Growth
74.65%
706.42%
 
EPS
9.78
5.61
0.70

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Shareholder's Funds
194.75
180.69
Share Capital
26.94
26.54
Total Reserves
167.82
152.82
Non-Current Liabilities
24.44
23.92
Secured Loans
2.36
0.44
Unsecured Loans
0.00
0.00
Long Term Provisions
4.16
4.00
Current Liabilities
211.94
259.45
Trade Payables
102.69
122.10
Other Current Liabilities
23.93
19.29
Short Term Borrowings
84.66
117.49
Short Term Provisions
0.66
0.57
Total Liabilities
431.13
464.06
Net Block
90.77
86.17
Gross Block
123.49
110.45
Accumulated Depreciation
32.72
24.28
Non Current Assets
108.07
103.74
Capital Work in Progress
0.76
1.12
Non Current Investment
2.36
2.68
Long Term Loans & Adv.
12.87
12.69
Other Non Current Assets
1.32
1.08
Current Assets
323.06
360.31
Current Investments
6.17
3.53
Inventories
67.29
78.24
Sundry Debtors
199.51
212.11
Cash & Bank
4.10
4.94
Other Current Assets
45.99
42.36
Short Term Loans & Adv.
19.23
19.14
Net Current Assets
111.12
100.86
Total Assets
431.13
464.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Cash From Operating Activity
50.20
-2.55
PBT
20.94
-0.46
Adjustment
32.58
24.41
Changes in Working Capital
2.65
-24.93
Cash after chg. in Working capital
56.17
-0.99
Interest Paid
0.00
0.00
Tax Paid
-5.97
-1.57
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-9.56
-18.79
Net Fixed Assets
-12.68
Net Investments
-2.32
Others
5.44
Cash from Financing Activity
-40.94
14.75
Net Cash Inflow / Outflow
-0.30
-6.59
Opening Cash & Equivalents
2.68
9.27
Closing Cash & Equivalent
2.38
2.68

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Book Value (Rs.)
72.30
67.57
ROA
3.37%
0.40%
ROE
8.06%
1.04%
ROCE
11.88%
3.93%
Fixed Asset Turnover
5.93
9.02
Receivable days
108.25
77.72
Inventory Days
38.27
28.67
Payable days
98.64
49.27
Cash Conversion Cycle
47.89
57.12
Total Debt/Equity
0.48
0.66
Interest Cover
2.50
0.96

News Update:


  • 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.