Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Cement

Rating :
55/99

BSE: 590066 | NSE: KCP

128.30
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  129.90
  •  130.40
  •  127.65
  •  128.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  64949
  •  83.63
  •  169.00
  •  65.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,655.99
  • 7.09
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,684.77
  • 1.56%
  • 1.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.86%
  • 2.31%
  • 49.23%
  • FII
  • DII
  • Others
  • 1.42%
  • 0.64%
  • 2.54%

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
  • 15.08
  • 14.16
  • 12.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.58
  • 1.59
  • 1.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.45
  • 6.28
  • 5.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
527.97
395.10
33.63%
548.05
346.16
58.32%
531.54
351.32
51.30%
440.95
345.60
27.59%
Expenses
415.56
312.48
32.99%
416.74
263.14
58.37%
394.10
282.04
39.73%
361.20
325.07
11.11%
EBITDA
112.41
82.62
36.06%
131.31
83.02
58.17%
137.44
69.28
98.38%
79.75
20.53
288.46%
EBIDTM
21.29%
20.91%
23.96%
23.98%
25.86%
19.72%
18.09%
5.94%
Other Income
0.96
0.67
43.28%
1.78
0.56
217.86%
1.93
0.77
150.65%
2.44
1.35
80.74%
Interest
8.73
13.37
-34.70%
10.28
13.89
-25.99%
7.48
13.12
-42.99%
11.63
15.70
-25.92%
Depreciation
22.06
23.19
-4.87%
21.98
23.05
-4.64%
22.43
23.87
-6.03%
23.05
23.63
-2.45%
PBT
82.59
46.73
76.74%
100.83
46.64
116.19%
109.46
27.34
300.37%
49.37
-17.45
-
Tax
17.52
16.33
7.29%
11.26
12.42
-9.34%
17.50
-7.04
-
17.19
-16.09
-
PAT
65.07
30.41
113.98%
89.57
34.21
161.82%
91.96
34.38
167.48%
32.18
-1.37
-
PATM
12.32%
7.70%
16.34%
9.88%
17.30%
9.79%
7.30%
-0.40%
EPS
4.16
2.31
80.09%
5.65
1.92
194.27%
5.83
1.82
220.33%
2.57
-0.24
-

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
2,048.51
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
42.44%
20.38%
-14.31%
12.56%
19.92%
-5.04%
9.12%
11.98%
-6.66%
11.81%
 
Cost Of Goods Sold
591.83
501.54
485.65
583.17
478.88
460.15
585.26
547.10
422.30
461.48
402.86
Gross Profit
1,456.68
1,212.21
937.94
1,078.13
997.04
770.57
710.74
640.58
638.28
674.81
613.45
GP Margin
71.11%
70.73%
65.89%
64.90%
67.55%
62.61%
54.84%
53.94%
60.18%
59.39%
60.36%
Total Expenditure
1,587.60
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
460.91
393.00
199.43
231.98
256.32
219.93
237.99
168.43
127.93
107.53
192.28
EBITDA Margin
22.50%
22.93%
14.01%
13.96%
17.37%
17.87%
18.36%
14.18%
12.06%
9.46%
18.92%
Other Income
7.11
5.61
4.12
8.28
10.41
9.55
4.75
14.54
20.99
80.97
44.46
Interest
38.12
54.69
68.08
41.08
44.78
50.79
52.84
52.46
47.58
40.13
42.04
Depreciation
89.52
91.71
96.09
75.62
70.51
62.59
48.29
48.21
47.13
44.42
41.04
PBT
342.25
252.20
39.38
123.57
151.44
116.10
141.61
82.30
54.22
103.96
153.67
Tax
63.47
63.43
-18.63
15.29
31.12
19.48
23.31
13.05
4.29
13.98
26.16
Tax Rate
18.54%
25.15%
-47.31%
12.37%
21.80%
16.78%
16.56%
16.10%
7.91%
14.12%
17.02%
PAT
278.78
166.79
26.84
80.66
88.46
75.55
93.36
50.92
34.48
65.24
106.05
PAT before Minority Interest
237.65
188.77
58.01
108.28
111.61
96.62
117.46
68.01
49.92
85.04
127.51
Minority Interest
-41.13
-21.98
-31.17
-27.62
-23.15
-21.07
-24.10
-17.09
-15.44
-19.80
-21.46
PAT Margin
13.61%
9.73%
1.89%
4.86%
5.99%
6.14%
7.20%
4.29%
3.25%
5.74%
10.43%
PAT Growth
185.55%
521.42%
-66.72%
-8.82%
17.09%
-19.08%
83.35%
47.68%
-47.15%
-38.48%
 
EPS
21.63
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
32.53
32.90
25.76
25.11
25.86
23.61
27.99
28.25
24.93
23.31
Cash Conversion Cycle
49.97
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.