Nifty
Sensex
:
:
16156.75
54008.97
-57.95 (-0.36%)
-279.64 (-0.52%)

Cement

Rating :
48/99

BSE: 590066 | NSE: KCP

109.55
23-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  108.00
  •  111.00
  •  106.65
  •  108.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  87304
  •  95.32
  •  169.00
  •  98.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,411.69
  • 7.47
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,440.47
  • 0.91%
  • 1.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.92%
  • 2.13%
  • 48.34%
  • FII
  • DII
  • Others
  • 2.02%
  • 0.64%
  • 2.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.36
  • 6.85
  • 1.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.41
  • 12.31
  • 11.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.63
  • 17.16
  • 27.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.06
  • 13.60
  • 12.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.62
  • 1.52
  • 1.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.42
  • 5.93
  • 4.89

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
522.38
510.33
2.36%
509.81
440.95
15.62%
527.97
395.10
33.63%
548.05
346.16
58.32%
Expenses
451.74
393.90
14.68%
449.91
361.20
24.56%
415.56
312.48
32.99%
416.74
263.14
58.37%
EBITDA
70.64
116.43
-39.33%
59.90
79.75
-24.89%
112.41
82.62
36.06%
131.31
83.02
58.17%
EBIDTM
13.52%
22.81%
11.75%
18.09%
21.29%
20.91%
23.96%
23.98%
Other Income
34.21
23.14
47.84%
1.61
2.44
-34.02%
0.96
0.67
43.28%
1.78
0.56
217.86%
Interest
6.63
7.48
-11.36%
8.21
11.63
-29.41%
8.73
13.37
-34.70%
10.28
13.89
-25.99%
Depreciation
21.32
22.43
-4.95%
21.70
23.05
-5.86%
22.06
23.19
-4.87%
21.98
23.05
-4.64%
PBT
76.90
109.46
-29.75%
31.61
49.37
-35.97%
82.59
46.73
76.74%
100.83
46.64
116.19%
Tax
17.73
17.50
1.31%
6.27
17.19
-63.53%
17.52
16.33
7.29%
11.26
12.42
-9.34%
PAT
59.16
91.96
-35.67%
25.34
32.19
-21.28%
65.07
30.41
113.98%
89.57
34.21
161.82%
PATM
11.33%
18.02%
4.97%
7.30%
12.32%
7.70%
16.34%
9.88%
EPS
3.07
5.83
-47.34%
1.71
2.57
-33.46%
4.16
2.31
80.09%
5.65
1.92
194.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,108.21
1,713.75
1,423.59
1,661.30
1,475.92
1,230.72
1,296.00
1,187.67
1,060.58
1,136.29
1,016.31
Net Sales Growth
24.56%
20.38%
-14.31%
12.56%
19.92%
-5.04%
9.12%
11.98%
-6.66%
11.81%
 
Cost Of Goods Sold
559.07
501.54
485.65
583.17
478.88
460.15
585.26
547.10
422.30
461.48
402.86
Gross Profit
1,549.14
1,212.21
937.94
1,078.13
997.04
770.57
710.74
640.58
638.28
674.81
613.45
GP Margin
73.48%
70.73%
65.89%
64.90%
67.55%
62.61%
54.84%
53.94%
60.18%
59.39%
60.36%
Total Expenditure
1,733.95
1,320.75
1,224.16
1,429.32
1,219.60
1,010.79
1,058.01
1,019.24
932.65
1,028.76
824.03
Power & Fuel Cost
-
309.63
242.46
304.29
263.25
185.75
120.41
144.58
165.94
209.80
161.91
% Of Sales
-
18.07%
17.03%
18.32%
17.84%
15.09%
9.29%
12.17%
15.65%
18.46%
15.93%
Employee Cost
-
116.64
102.90
107.32
114.42
97.21
88.21
71.31
69.60
65.10
65.31
% Of Sales
-
6.81%
7.23%
6.46%
7.75%
7.90%
6.81%
6.00%
6.56%
5.73%
6.43%
Manufacturing Exp.
-
91.24
101.25
120.96
105.31
210.93
95.15
104.23
112.44
106.61
89.09
% Of Sales
-
5.32%
7.11%
7.28%
7.14%
17.14%
7.34%
8.78%
10.60%
9.38%
8.77%
General & Admin Exp.
-
23.83
25.50
23.85
18.52
19.70
16.76
20.19
15.34
15.40
11.68
% Of Sales
-
1.39%
1.79%
1.44%
1.25%
1.60%
1.29%
1.70%
1.45%
1.36%
1.15%
Selling & Distn. Exp.
-
264.39
242.56
274.85
217.55
8.73
130.51
116.49
131.10
158.83
73.87
% Of Sales
-
15.43%
17.04%
16.54%
14.74%
0.71%
10.07%
9.81%
12.36%
13.98%
7.27%
Miscellaneous Exp.
-
13.48
23.84
14.87
21.67
28.31
21.70
15.34
15.93
11.55
73.87
% Of Sales
-
0.79%
1.67%
0.90%
1.47%
2.30%
1.67%
1.29%
1.50%
1.02%
1.90%
EBITDA
374.26
393.00
199.43
231.98
256.32
219.93
237.99
168.43
127.93
107.53
192.28
EBITDA Margin
17.75%
22.93%
14.01%
13.96%
17.37%
17.87%
18.36%
14.18%
12.06%
9.46%
18.92%
Other Income
38.56
5.61
4.12
8.28
10.41
9.55
4.75
14.54
20.99
80.97
44.46
Interest
33.85
54.69
68.08
41.08
44.78
50.79
52.84
52.46
47.58
40.13
42.04
Depreciation
87.06
91.71
96.09
75.62
70.51
62.59
48.29
48.21
47.13
44.42
41.04
PBT
291.93
252.20
39.38
123.57
151.44
116.10
141.61
82.30
54.22
103.96
153.67
Tax
52.78
63.43
-18.63
15.29
31.12
19.48
23.31
13.05
4.29
13.98
26.16
Tax Rate
18.08%
25.15%
-47.31%
12.37%
21.80%
16.78%
16.56%
16.10%
7.91%
14.12%
17.02%
PAT
239.14
166.79
26.84
80.66
88.46
75.55
93.36
50.92
34.48
65.24
106.05
PAT before Minority Interest
187.62
188.77
58.01
108.28
111.61
96.62
117.46
68.01
49.92
85.04
127.51
Minority Interest
-51.52
-21.98
-31.17
-27.62
-23.15
-21.07
-24.10
-17.09
-15.44
-19.80
-21.46
PAT Margin
11.34%
9.73%
1.89%
4.86%
5.99%
6.14%
7.20%
4.29%
3.25%
5.74%
10.43%
PAT Growth
26.68%
521.42%
-66.72%
-8.82%
17.09%
-19.08%
83.35%
47.68%
-47.15%
-38.48%
 
EPS
18.55
12.94
2.08
6.26
6.86
5.86
7.24
3.95
2.67
5.06
8.23

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
995.90
838.62
810.88
736.48
675.76
615.16
531.85
505.14
503.63
501.78
Share Capital
12.89
12.89
12.89
12.89
12.89
12.89
12.89
20.89
27.89
32.89
Total Reserves
983.01
825.73
797.99
723.59
662.87
602.26
518.96
484.25
475.74
468.89
Non-Current Liabilities
433.70
433.35
513.53
513.68
404.04
492.74
454.88
434.74
303.58
268.51
Secured Loans
194.74
230.06
308.39
316.27
224.18
279.23
271.27
255.71
157.05
155.79
Unsecured Loans
53.02
50.29
48.88
56.03
48.67
55.16
47.01
56.81
35.45
25.22
Long Term Provisions
12.92
17.91
13.78
12.26
11.53
4.76
4.50
4.12
3.81
2.74
Current Liabilities
528.53
513.56
484.48
447.34
437.69
365.61
314.72
332.99
399.79
364.30
Trade Payables
113.75
129.38
95.09
102.77
81.50
72.20
66.93
82.50
75.41
66.07
Other Current Liabilities
263.42
244.68
253.18
222.51
221.50
224.22
181.46
142.82
168.27
178.67
Short Term Borrowings
103.65
130.68
113.95
85.87
123.03
52.00
43.23
102.15
134.48
84.40
Short Term Provisions
47.71
8.82
22.26
36.19
11.67
17.19
23.11
5.52
21.63
35.15
Total Liabilities
2,155.21
1,978.22
1,975.78
1,839.86
1,657.22
1,595.21
1,396.71
1,352.66
1,264.19
1,174.99
Net Block
1,095.60
1,180.27
1,185.82
908.33
871.43
852.32
644.01
569.76
568.37
590.99
Gross Block
1,639.35
1,634.88
1,527.64
1,043.91
936.05
1,302.42
1,041.74
927.72
873.61
846.91
Accumulated Depreciation
543.75
454.61
341.81
135.58
64.63
450.10
397.73
357.96
305.24
255.92
Non Current Assets
1,153.10
1,226.05
1,271.99
1,219.33
1,055.21
1,055.02
824.43
803.89
731.86
640.30
Capital Work in Progress
23.13
15.39
41.91
255.74
109.33
120.88
121.41
175.26
102.86
24.62
Non Current Investment
18.80
14.77
15.35
14.59
14.32
4.80
4.79
4.78
4.78
4.78
Long Term Loans & Adv.
15.43
15.22
28.13
39.19
59.62
75.98
52.45
52.62
55.26
19.35
Other Non Current Assets
0.14
0.39
0.78
1.48
0.51
1.04
1.77
1.47
0.58
0.56
Current Assets
1,002.10
752.17
703.79
620.54
602.01
540.19
572.29
548.77
532.33
534.70
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
278.38
289.11
349.08
359.50
274.81
219.90
230.56
266.89
200.44
232.37
Sundry Debtors
118.63
88.63
80.49
73.14
83.69
141.27
65.98
93.94
86.38
136.98
Cash & Bank
436.85
274.37
126.17
31.63
82.15
45.00
101.10
31.82
107.69
49.75
Other Current Assets
168.25
5.10
32.63
4.59
161.37
134.02
174.66
156.12
137.82
115.59
Short Term Loans & Adv.
157.65
94.96
115.41
151.67
157.52
130.80
170.52
146.30
130.45
110.72
Net Current Assets
473.57
238.61
219.31
173.19
164.32
174.59
257.57
215.78
132.54
170.40
Total Assets
2,155.20
1,978.22
1,975.78
1,839.87
1,657.22
1,595.21
1,396.72
1,352.66
1,264.19
1,175.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
129.64
193.24
151.64
213.25
126.84
241.46
193.89
10.05
239.28
183.06
PBT
278.88
68.39
139.25
182.87
117.42
140.77
80.22
54.22
99.03
153.67
Adjustment
76.20
144.77
102.08
59.82
95.70
95.07
88.91
71.25
67.21
75.71
Changes in Working Capital
-192.50
-13.05
-78.31
-10.23
-73.52
12.87
31.36
-90.90
41.88
-51.73
Cash after chg. in Working capital
162.58
200.11
163.01
232.47
139.60
248.70
200.49
34.57
208.12
177.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.93
-6.87
-11.37
-19.21
-12.76
-14.29
-11.43
-9.30
-8.95
-13.84
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
7.05
4.83
0.00
0.00
0.00
Cash From Investing Activity
-1.63
-27.96
-138.64
-252.12
-66.89
-248.49
-45.78
-107.96
-99.72
-84.93
Net Fixed Assets
-18.09
-47.41
-125.13
-233.28
247.67
-59.62
-61.01
-88.55
-93.70
-65.50
Net Investments
-0.07
0.07
0.04
0.00
-0.04
0.00
-0.01
0.00
0.00
-4.63
Others
16.53
19.38
-13.55
-18.84
-314.52
-188.87
15.24
-19.41
-6.02
-14.80
Cash from Financing Activity
-144.99
-161.34
-14.15
-18.29
-18.49
-49.07
-78.83
22.05
-81.62
-132.14
Net Cash Inflow / Outflow
-16.97
3.94
-1.15
-57.15
41.47
-56.10
69.27
-75.86
57.93
-34.01
Opening Cash & Equivalents
19.65
15.71
16.86
74.01
32.12
101.10
31.82
107.69
49.75
83.77
Closing Cash & Equivalent
2.68
19.65
15.71
16.86
73.59
45.00
101.10
31.82
107.69
49.75

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
77.25
65.06
62.90
57.43
52.42
47.72
41.25
38.56
37.90
37.37
ROA
9.13%
2.93%
5.68%
6.38%
5.94%
7.85%
4.95%
3.82%
6.97%
11.42%
ROE
20.58%
7.03%
13.96%
15.76%
14.97%
20.48%
13.22%
10.13%
17.53%
27.98%
ROCE
21.54%
7.69%
12.18%
15.07%
14.60%
18.64%
13.66%
10.88%
15.87%
23.26%
Fixed Asset Turnover
1.05
0.90
1.29
1.53
1.22
1.20
1.30
1.29
1.46
1.46
Receivable days
22.07
21.68
16.88
18.92
30.15
26.83
22.84
28.33
32.48
34.19
Inventory Days
60.43
81.81
77.84
76.54
66.30
58.31
71.05
73.42
62.94
67.41
Payable days
88.47
32.90
25.76
25.11
25.86
23.61
27.99
28.25
24.93
23.31
Cash Conversion Cycle
-5.97
70.59
68.95
70.34
70.59
61.53
65.90
73.50
70.50
78.30
Total Debt/Equity
0.47
0.65
0.73
0.75
0.76
0.78
0.85
0.93
0.78
0.70
Interest Cover
5.61
1.58
4.01
4.19
3.29
3.66
2.54
2.14
3.47
4.65

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.