Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Finance - Investment

Rating :
62/99

BSE: 533302 | NSE: KICL

6555.35
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  6504.95
  •  6580.00
  •  6391.25
  •  6504.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4194
  •  271.87
  •  6760.15
  •  1785.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,755.08
  • 39.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,572.53
  • N/A
  • 0.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 3.39%
  • 18.40%
  • FII
  • DII
  • Others
  • 1.39%
  • 0.00%
  • 1.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 76.75
  • 11.32
  • 91.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.75
  • 61.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.05
  • 15.09
  • 18.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.06
  • 14.95
  • 15.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 0.19
  • 0.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.05
  • 39.65
  • 41.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
20.29
3.24
526.23%
4.36
12.57
-65.31%
38.68
37.49
3.17%
3.48
2.34
48.72%
Expenses
1.43
1.59
-10.06%
1.31
0.48
172.92%
1.16
0.57
103.51%
0.62
0.35
77.14%
EBITDA
18.85
1.65
1,042.42%
3.04
12.09
-74.86%
37.52
36.92
1.63%
2.86
1.98
44.44%
EBIDTM
92.93%
50.91%
69.86%
96.21%
97.01%
98.49%
82.22%
84.87%
Other Income
7.25
0.00
0
0.00
0.04
-100.00%
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.02
0.02
0.00%
0.03
0.03
0.00%
0.03
0.03
0.00%
0.02
0.02
0.00%
PBT
26.08
1.63
1,500.00%
3.02
12.11
-75.06%
37.50
36.90
1.63%
2.84
1.96
44.90%
Tax
7.56
3.42
121.05%
2.00
4.66
-57.08%
10.36
11.21
-7.58%
1.29
-0.19
-
PAT
18.52
-1.79
-
1.02
7.44
-86.29%
27.14
25.69
5.64%
1.55
2.16
-28.24%
PATM
91.29%
-55.26%
23.38%
59.22%
70.17%
68.53%
44.50%
92.13%
EPS
66.83
21.76
207.12%
13.93
36.03
-61.34%
71.20
76.70
-7.17%
8.52
-1.43
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
66.81
55.64
30.70
7.96
40.76
32.55
28.99
0.00
0.54
Net Sales Growth
20.08%
81.24%
285.68%
-80.47%
25.22%
12.28%
0
-100%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
66.81
55.64
30.70
7.96
40.76
32.55
28.99
0.00
0.54
GP Margin
99.99%
100%
100%
100%
100%
100%
100%
0
100%
Total Expenditure
4.52
2.99
2.90
3.21
5.25
3.66
2.92
2.01
1.98
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0
0%
Employee Cost
-
0.44
1.05
1.68
1.39
1.27
1.13
0.94
0.80
% Of Sales
-
0.79%
3.42%
21.11%
3.41%
3.90%
3.90%
0
148.15%
Manufacturing Exp.
-
0.42
0.26
0.52
0.14
0.14
0.13
0.12
0.11
% Of Sales
-
0.75%
0.85%
6.53%
0.34%
0.43%
0.45%
0
20.37%
General & Admin Exp.
-
2.09
1.39
0.82
1.91
1.91
0.87
0.74
0.63
% Of Sales
-
3.76%
4.53%
10.30%
4.69%
5.87%
3.00%
0
116.67%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0
0%
Miscellaneous Exp.
-
0.04
0.19
0.19
1.80
0.34
0.80
0.21
0.44
% Of Sales
-
0.07%
0.62%
2.39%
4.42%
1.04%
2.76%
0
81.48%
EBITDA
62.27
52.65
27.80
4.75
35.51
28.89
26.07
-2.01
-1.44
EBITDA Margin
93.20%
94.63%
90.55%
59.67%
87.12%
88.76%
89.93%
0
-266.67%
Other Income
7.25
0.04
0.03
0.00
1.38
0.01
0.43
10.11
37.63
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
PBT
69.44
52.59
27.73
4.65
36.80
28.80
26.40
8.00
36.08
Tax
21.21
19.09
14.14
11.82
15.24
0.04
-0.13
-0.01
0.01
Tax Rate
30.54%
36.30%
50.99%
254.19%
41.41%
0.14%
-0.49%
-0.13%
0.04%
PAT
48.23
58.08
57.17
34.59
21.56
28.76
26.54
7.86
23.82
PAT before Minority Interest
48.23
58.08
57.17
34.59
21.56
28.76
26.54
7.86
23.82
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
72.19%
104.39%
186.22%
434.55%
52.89%
88.36%
91.55%
0
4411.11%
PAT Growth
43.97%
1.59%
65.28%
60.44%
-25.03%
8.36%
237.66%
-67.00%
 
EPS
109.61
132.00
129.93
78.61
49.00
65.36
60.32
17.86
54.14

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
5,851.26
5,350.83
4,627.71
2,008.46
3,777.04
5,048.27
463.25
438.74
Share Capital
4.37
4.37
4.37
4.37
4.37
4.37
4.37
4.37
Total Reserves
5,846.90
5,346.47
4,623.34
2,004.09
3,772.68
5,043.91
458.88
434.37
Non-Current Liabilities
161.98
114.15
112.42
43.92
2.68
12.08
0.17
16.72
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.43
0.00
0.00
0.00
0.00
0.16
0.00
Current Liabilities
1.97
1.24
0.66
1.28
1.25
0.23
16.64
2.66
Trade Payables
0.12
0.11
0.14
0.20
0.14
0.09
0.11
2.49
Other Current Liabilities
1.85
1.13
0.52
1.08
1.10
0.08
16.53
0.17
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.00
Total Liabilities
6,015.21
5,466.22
4,740.79
2,053.66
3,780.97
5,060.58
480.06
458.12
Net Block
0.24
0.33
0.43
0.53
0.63
0.72
0.82
0.92
Gross Block
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
Accumulated Depreciation
0.79
0.69
0.59
0.50
0.40
0.30
0.20
0.11
Non Current Assets
5,888.64
5,380.60
4,684.52
2,028.60
3,780.87
5,058.69
478.12
445.22
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
5,888.25
5,380.20
4,683.81
2,017.44
3,780.19
5,057.91
476.99
443.99
Long Term Loans & Adv.
0.16
0.06
0.28
0.28
0.06
0.05
0.31
0.31
Other Non Current Assets
0.00
0.00
0.00
10.35
0.00
0.00
0.00
0.00
Current Assets
126.56
85.63
56.28
25.06
0.10
1.90
1.94
12.90
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
1.82
12.75
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
126.56
85.63
56.28
25.06
0.10
1.90
0.12
0.15
Other Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Current Assets
124.59
84.39
55.62
23.78
-1.15
1.67
-14.70
10.24
Total Assets
6,015.20
5,466.23
4,740.80
2,053.66
3,780.97
5,060.59
480.06
458.12

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-3.56
-9.29
-23.08
1.36
29.74
10.34
-0.13
12.73
PBT
77.18
71.31
46.41
63.28
61.12
50.62
7.86
36.74
Adjustment
-26.72
-43.16
-46.29
-26.66
-32.39
-23.82
-5.74
-38.19
Changes in Working Capital
-40.14
-28.75
-21.77
-35.04
1.08
-16.57
-2.25
14.20
Cash after chg. in Working capital
10.32
-0.60
-21.65
1.58
29.80
10.23
-0.13
12.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.88
-8.70
-1.43
-0.22
-0.07
0.11
0.00
-0.03
Other Direct Exp. Paid
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
0.00
0.00
0.00
Cash From Investing Activity
3.63
9.32
22.95
-1.28
-31.53
-8.56
0.09
-12.71
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
-487.50
-660.94
-2,629.71
1,783.00
1,305.83
-4,590.47
-10.02
Others
491.13
670.26
2,652.66
-1,784.28
-1,337.36
4,581.91
10.11
Cash from Financing Activity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
0.07
0.03
-0.12
0.07
-1.80
1.78
-0.03
0.02
Opening Cash & Equivalents
0.07
0.05
0.17
0.10
1.90
0.12
0.15
0.13
Closing Cash & Equivalent
0.14
0.07
0.05
0.17
0.10
1.90
0.12
0.15

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
13404.95
12258.49
10601.85
4601.28
8653.02
11565.34
1061.20
1009.07
ROA
1.01%
1.12%
1.02%
0.74%
0.65%
0.96%
1.68%
5.20%
ROE
1.04%
1.15%
1.04%
0.75%
0.65%
0.96%
1.74%
5.41%
ROCE
1.38%
1.43%
1.40%
1.27%
0.65%
0.96%
1.74%
5.41%
Fixed Asset Turnover
54.33
29.98
7.78
39.81
31.78
28.32
0.00
0.52
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
24.38
18.84
27.51
409.90
903.28
Cash Conversion Cycle
0.00
0.00
0.00
-24.38
-18.84
-27.51
-409.90
-903.28
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.00
0.00
0.00
0.00
0.00
6602.00
0.00
7936.08

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.