Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Cement

Rating :
57/99

BSE: 590066 | NSE: KCP

159.55
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  160.25
  •  165.80
  •  158.50
  •  158.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  603291
  •  980.00
  •  167.30
  •  55.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,046.62
  • 12.56
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,321.35
  • 0.09%
  • 2.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.86%
  • 2.14%
  • 48.77%
  • FII
  • DII
  • Others
  • 0.56%
  • 0.77%
  • 3.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.01
  • 1.90
  • -1.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.86
  • -3.47
  • -4.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.20
  • -22.07
  • -32.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.08
  • 14.32
  • 13.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.53
  • 1.61
  • 1.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.41
  • 6.47
  • 5.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
531.54
351.32
51.30%
440.95
345.60
27.59%
395.10
341.45
15.71%
346.16
385.22
-10.14%
Expenses
394.10
282.04
39.73%
361.20
325.07
11.11%
305.11
308.90
-1.23%
263.14
311.11
-15.42%
EBITDA
137.44
69.28
98.38%
79.75
20.53
288.46%
89.99
32.54
176.55%
83.01
74.11
12.01%
EBIDTM
25.86%
19.72%
18.09%
5.94%
22.78%
9.53%
23.98%
19.24%
Other Income
1.93
0.77
150.65%
2.44
1.35
80.74%
0.67
1.35
-50.37%
0.56
0.66
-15.15%
Interest
7.48
13.12
-42.99%
11.63
15.70
-25.92%
13.37
15.33
-12.79%
13.89
15.25
-8.92%
Depreciation
22.43
23.87
-6.03%
23.05
23.63
-2.45%
23.19
24.87
-6.76%
23.05
23.71
-2.78%
PBT
109.46
27.34
300.37%
49.37
-17.45
-
46.73
-6.31
-
46.64
35.80
30.28%
Tax
17.50
-7.04
-
17.19
-16.09
-
16.33
-4.40
-
12.42
8.89
39.71%
PAT
91.96
34.38
167.48%
32.18
-1.37
-
30.41
-1.91
-
34.21
26.91
27.13%
PATM
17.30%
9.79%
7.30%
-0.40%
7.70%
-0.56%
9.88%
6.99%
EPS
5.83
1.82
220.33%
2.57
-0.24
-
2.31
-0.79
-
1.92
1.30
47.69%

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
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
658.73
Net Sales Growth
20.38%
-14.31%
12.56%
19.92%
-5.04%
9.12%
11.98%
-6.66%
11.81%
54.28%
 
Cost Of Goods Sold
505.30
485.65
583.17
478.88
460.15
585.26
547.10
422.30
461.48
402.86
288.89
Gross Profit
1,208.45
937.94
1,078.13
997.04
770.57
710.74
640.58
638.28
674.81
613.45
369.84
GP Margin
70.51%
65.89%
64.90%
67.55%
62.61%
54.84%
53.94%
60.18%
59.39%
60.36%
56.14%
Total Expenditure
1,323.55
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
522.18
Power & Fuel Cost
-
242.46
304.29
263.25
185.75
120.41
144.58
165.94
209.80
161.91
73.45
% Of Sales
-
17.03%
18.32%
17.84%
15.09%
9.29%
12.17%
15.65%
18.46%
15.93%
11.15%
Employee Cost
-
102.90
107.32
114.42
97.21
88.21
71.31
69.60
65.10
65.31
49.74
% Of Sales
-
7.23%
6.46%
7.75%
7.90%
6.81%
6.00%
6.56%
5.73%
6.43%
7.55%
Manufacturing Exp.
-
101.25
120.96
105.31
210.93
95.15
104.23
112.44
106.61
89.09
62.35
% Of Sales
-
7.11%
7.28%
7.14%
17.14%
7.34%
8.78%
10.60%
9.38%
8.77%
9.47%
General & Admin Exp.
-
25.50
23.85
18.52
19.70
16.76
20.19
15.34
15.40
11.68
7.22
% Of Sales
-
1.79%
1.44%
1.25%
1.60%
1.29%
1.70%
1.45%
1.36%
1.15%
1.10%
Selling & Distn. Exp.
-
242.56
274.85
217.55
8.73
130.51
116.49
131.10
158.83
73.87
28.39
% Of Sales
-
17.04%
16.54%
14.74%
0.71%
10.07%
9.81%
12.36%
13.98%
7.27%
4.31%
Miscellaneous Exp.
-
23.84
14.87
21.67
28.31
21.70
15.34
15.93
11.55
19.31
28.39
% Of Sales
-
1.67%
0.90%
1.47%
2.30%
1.67%
1.29%
1.50%
1.02%
1.90%
1.84%
EBITDA
390.19
199.43
231.98
256.32
219.93
237.99
168.43
127.93
107.53
192.28
136.55
EBITDA Margin
22.77%
14.01%
13.96%
17.37%
17.87%
18.36%
14.18%
12.06%
9.46%
18.92%
20.73%
Other Income
5.60
4.12
8.28
10.41
9.55
4.75
14.54
20.99
80.97
44.46
16.34
Interest
46.37
68.08
41.08
44.78
50.79
52.84
52.46
47.58
40.13
42.04
15.65
Depreciation
91.72
96.09
75.62
70.51
62.59
48.29
48.21
47.13
44.42
41.04
22.33
PBT
252.20
39.38
123.57
151.44
116.10
141.61
82.30
54.22
103.96
153.67
114.90
Tax
63.44
-18.63
15.29
31.12
19.48
23.31
13.05
4.29
13.98
26.16
18.91
Tax Rate
25.15%
-47.31%
12.37%
21.80%
16.78%
16.56%
16.10%
7.91%
14.12%
17.02%
16.46%
PAT
188.76
26.84
80.66
88.46
75.55
93.36
50.92
34.48
65.24
106.05
78.75
PAT before Minority Interest
166.78
58.01
108.28
111.61
96.62
117.46
68.01
49.92
85.04
127.51
96.00
Minority Interest
-21.98
-31.17
-27.62
-23.15
-21.07
-24.10
-17.09
-15.44
-19.80
-21.46
-17.25
PAT Margin
11.01%
1.89%
4.86%
5.99%
6.14%
7.20%
4.29%
3.25%
5.74%
10.43%
11.95%
PAT Growth
225.39%
-66.72%
-8.82%
17.09%
-19.08%
83.35%
47.68%
-47.15%
-38.48%
34.67%
 
EPS
14.64
2.08
6.26
6.86
5.86
7.24
3.95
2.67
5.06
8.23
6.11

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
838.62
810.88
736.48
675.76
615.16
531.85
505.14
503.63
501.78
449.74
Share Capital
12.89
12.89
12.89
12.89
12.89
12.89
20.89
27.89
32.89
32.89
Total Reserves
825.73
797.99
723.59
662.87
602.26
518.96
484.25
475.74
468.89
416.85
Non-Current Liabilities
433.35
513.53
513.68
404.04
492.74
454.88
434.74
303.58
268.51
289.41
Secured Loans
230.06
308.39
316.27
224.18
279.23
271.27
255.71
157.05
155.79
184.25
Unsecured Loans
50.29
48.88
56.03
48.67
55.16
47.01
56.81
35.45
25.22
44.76
Long Term Provisions
17.91
13.78
12.26
11.53
4.76
4.50
4.12
3.81
2.74
2.14
Current Liabilities
513.56
484.48
447.34
437.69
365.61
314.72
332.99
399.79
364.30
300.99
Trade Payables
129.66
95.09
102.77
81.50
72.20
66.93
82.50
75.41
66.07
44.56
Other Current Liabilities
244.40
253.18
222.51
221.50
224.22
181.46
142.82
168.27
178.67
157.28
Short Term Borrowings
130.68
113.95
85.87
123.03
52.00
43.23
102.15
134.48
84.40
77.59
Short Term Provisions
8.82
22.26
36.19
11.67
17.19
23.11
5.52
21.63
35.15
21.56
Total Liabilities
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
1,057.91
Net Block
1,180.27
1,185.82
908.33
871.43
852.32
644.01
569.76
568.37
590.99
466.12
Gross Block
1,634.88
1,527.64
1,043.91
936.05
1,302.42
1,041.74
927.72
873.61
846.91
672.65
Accumulated Depreciation
454.61
341.81
135.58
64.63
450.10
397.73
357.96
305.24
255.92
206.53
Non Current Assets
1,226.05
1,271.99
1,219.33
1,055.21
1,055.02
824.43
803.89
731.86
640.30
615.26
Capital Work in Progress
15.39
41.91
255.74
109.33
120.88
121.41
175.26
102.86
24.62
112.09
Non Current Investment
14.77
15.35
14.59
14.32
4.80
4.79
4.78
4.78
4.78
0.16
Long Term Loans & Adv.
15.22
28.13
39.19
59.62
75.98
52.45
52.62
55.26
19.35
29.24
Other Non Current Assets
0.39
0.78
1.48
0.51
1.04
1.77
1.47
0.58
0.56
7.65
Current Assets
752.17
703.79
620.54
602.01
540.19
572.29
548.77
532.33
534.70
442.66
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
289.11
349.08
359.50
274.81
219.90
230.56
266.89
200.44
232.37
176.02
Sundry Debtors
88.63
80.49
73.14
83.69
141.27
65.98
93.94
86.38
136.98
70.14
Cash & Bank
274.37
126.17
31.63
82.15
45.00
101.10
31.82
107.69
49.75
83.77
Other Current Assets
100.06
32.63
4.59
3.85
134.02
174.66
156.12
137.82
115.59
112.74
Short Term Loans & Adv.
94.96
115.41
151.67
157.52
130.80
170.52
146.30
130.45
110.72
107.13
Net Current Assets
238.61
219.31
173.19
164.32
174.59
257.57
215.78
132.54
170.40
141.67
Total Assets
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
1,057.92

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
196.41
151.64
213.25
126.84
241.46
193.89
10.05
239.28
183.06
80.90
PBT
68.39
139.25
182.87
117.42
140.77
80.22
54.22
99.03
153.67
114.90
Adjustment
145.38
102.08
59.82
95.70
95.07
88.91
71.25
67.21
75.71
27.22
Changes in Working Capital
-10.48
-78.31
-10.23
-73.52
12.87
31.36
-90.90
41.88
-51.73
-19.02
Cash after chg. in Working capital
203.29
163.01
232.47
139.60
248.70
200.49
34.57
208.12
177.65
123.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.87
-11.37
-19.21
-12.76
-14.29
-11.43
-9.30
-8.95
-13.84
-11.86
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
7.05
4.83
0.00
0.00
0.00
0.00
Cash From Investing Activity
-60.50
-138.64
-252.12
-66.89
-248.49
-45.78
-107.96
-99.72
-84.93
-170.26
Net Fixed Assets
-47.41
-125.13
-233.28
247.67
-59.62
-61.01
-88.55
-93.70
-65.50
-182.90
Net Investments
0.07
0.04
0.00
-0.04
0.00
-0.01
0.00
0.00
-4.63
0.52
Others
-13.16
-13.55
-18.84
-314.52
-188.87
15.24
-19.41
-6.02
-14.80
12.12
Cash from Financing Activity
-131.96
-14.15
-18.29
-18.49
-49.07
-78.83
22.05
-81.62
-132.14
87.91
Net Cash Inflow / Outflow
3.94
-1.15
-57.15
41.47
-56.10
69.27
-75.86
57.93
-34.01
-1.46
Opening Cash & Equivalents
15.71
16.86
74.01
32.12
101.10
31.82
107.69
49.75
83.77
85.22
Closing Cash & Equivalent
19.65
15.71
16.86
73.59
45.00
101.10
31.82
107.69
49.75
83.77

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.)
65.06
62.90
57.43
52.42
47.72
41.25
38.56
37.90
37.37
33.33
ROA
2.93%
5.68%
6.38%
5.94%
7.85%
4.95%
3.82%
6.97%
11.42%
9.95%
ROE
7.03%
13.96%
15.76%
14.97%
20.48%
13.22%
10.13%
17.53%
27.98%
24.72%
ROCE
7.69%
12.18%
15.07%
14.60%
18.64%
13.66%
10.88%
15.87%
23.26%
17.98%
Fixed Asset Turnover
0.90
1.29
1.53
1.22
1.20
1.30
1.29
1.46
1.46
1.33
Receivable days
21.68
16.88
18.92
30.15
26.83
22.84
28.33
32.48
34.19
42.33
Inventory Days
81.81
77.84
76.54
66.30
58.31
71.05
73.42
62.94
67.41
85.31
Payable days
32.94
25.76
25.11
25.86
23.61
27.99
28.25
24.93
23.31
40.51
Cash Conversion Cycle
70.55
68.95
70.34
70.59
61.53
65.90
73.50
70.50
78.30
87.14
Total Debt/Equity
0.65
0.73
0.75
0.76
0.78
0.85
0.93
0.78
0.70
0.84
Interest Cover
1.58
4.01
4.19
3.29
3.66
2.54
2.14
3.47
4.65
8.34

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.