Nifty

:

19523.55

Sensex

:

65508.32

-192.90 (-0.98%)
-610.37 (-0.92%)

Login

Nifty
Sensex

:
:

19523.55
65508.32

-192.90 (-0.98%)
-610.37 (-0.92%)

Kingfa Science & Technology (India) Ltd.

Plastic Products - Packaging

Rating :

85/99

BSE: 524019 | NSE: KINGFA

Watchlist

NSE BSE

2312.10

28-Sep-2023

Open
High
Low
Previous Close

2317.05
2362.10
2282.00
2317.05

Volume
Traded Value (lacs)
52 Week High
52 Week Low

4847
112.32
2595.00
1020.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,781.23
24.40
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,795.30
N/A
5.55

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

22.95
14.88
30.80

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
29.44
52.56

PAT CAGR (%)

10 Years
5 Years
3 Years

-
33.69
148.27

P:E (Median)

8 Years
5 Years
3 Years

55.35
45.68
53.57

P:BV (Average)

8 Years
5 Years
3 Years

3.20
3.20
3.54

EV:EBITDA (Average)

8 Years
5 Years
3 Years

26.02
22.84
27.50

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var%
Net Sales 338.66 345.87 -2.08% 365.59 304.40 20.10% 339.11 256.37 32.27% 351.26 264.72 32.69%
Expenses 289.00 337.87 -14.46% 310.87 287.38 8.17% 309.52 242.50 27.64% 317.43 250.59 26.67%
EBITDA 49.66 8.00 520.75% 54.72 17.02 221.50% 29.59 13.87 113.34% 33.83 14.13 139.42%
EBIDTM 14.66% 2.31% 14.97% 5.59% 8.73% 5.41% 9.63% 5.34%
Other Income 2.21 0.16 1,281.25% 0.61 0.30 103.33% 2.49 0.22 1,031.82% 0.88 0.29 203.45%
Interest 1.31 1.36 -3.68% 2.43 2.01 20.90% 1.38 0.79 74.68% 1.36 1.22 11.48%
Depreciation 3.59 3.42 4.97% 3.63 3.32 9.34% 3.57 3.27 9.17% 3.52 3.22 9.32%
PBT 46.96 3.38 1,289.35% 49.26 5.49 797.27% 27.13 10.03 170.49% 29.82 9.97 199.10%
Tax 11.92 0.91 1,209.89% 12.64 1.49 748.32% 6.89 2.56 169.14% 7.74 2.53 205.93%
PAT 35.04 2.47 1,318.62% 36.62 4.00 815.50% 20.23 7.47 170.82% 22.09 7.45 196.51%
PATM 10.35% 0.72% 10.02% 1.31% 5.97% 2.91% 6.29% 2.81%
EPS 28.96 2.04 1,319.61% 30.26 3.31 814.20% 16.72 6.17 170.99% 18.25 6.16 196.27%

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 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 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 1,394.62 1,403.70 1,047.90 627.24 741.50 701.52 601.64 427.13 314.17 218.79 177.83 Net Sales Growth 19.06% 33.95% 67.07% -15.41% 5.70% 16.60% 40.86% 35.96% 43.59% 23.03% Cost Of Goods Sold 1,078.33 1,117.32 862.69 523.42 607.57 596.78 499.67 363.41 255.19 181.74 155.57 Gross Profit 316.29 286.38 185.21 103.82 133.94 104.74 101.98 63.71 58.98 37.05 22.26 GP Margin 22.68% 20.40% 17.67% 16.55% 18.06% 14.93% 16.95% 14.92% 18.77% 16.93% 12.52% Total Expenditure 1,226.82 1,275.70 965.95 611.75 698.21 666.30 560.45 407.81 287.53 212.34 181.12 Power & Fuel Cost - 26.30 19.39 15.89 17.16 12.98 11.47 7.77 5.43 3.46 3.83 % Of Sales - 1.87% 1.85% 2.53% 2.31% 1.85% 1.91% 1.82% 1.73% 1.58% 2.15% Employee Cost - 24.72 19.85 16.62 15.42 11.23 10.57 12.19 9.35 8.12 7.29 % Of Sales - 1.76% 1.89% 2.65% 2.08% 1.60% 1.76% 2.85% 2.98% 3.71% 4.10% Manufacturing Exp. - 16.52 12.13 10.23 9.12 5.58 6.46 2.32 3.30 3.52 2.85 % Of Sales - 1.18% 1.16% 1.63% 1.23% 0.80% 1.07% 0.54% 1.05% 1.61% 1.60% General & Admin Exp. - 18.15 13.62 12.42 10.39 10.39 10.34 6.69 4.45 8.81 5.81 % Of Sales - 1.29% 1.30% 1.98% 1.40% 1.48% 1.72% 1.57% 1.42% 4.03% 3.27% Selling & Distn. Exp. - 29.75 23.08 19.43 16.07 15.29 16.30 11.20 6.95 4.37 3.76 % Of Sales - 2.12% 2.20% 3.10% 2.17% 2.18% 2.71% 2.62% 2.21% 2.00% 2.11% Miscellaneous Exp. - 42.93 15.20 13.74 22.49 14.04 5.64 4.24 2.86 2.32 3.76 % Of Sales - 3.06% 1.45% 2.19% 3.03% 2.00% 0.94% 0.99% 0.91% 1.06% 1.14% EBITDA 167.80 128.00 81.95 15.49 43.29 35.22 41.19 19.32 26.64 6.45 -3.29 EBITDA Margin 12.03% 9.12% 7.82% 2.47% 5.84% 5.02% 6.85% 4.52% 8.48% 2.95% -1.85% Other Income 6.19 2.26 0.90 10.47 2.56 4.38 5.66 3.60 0.89 0.13 0.23 Interest 6.48 6.53 5.29 3.31 3.55 2.37 2.04 2.17 7.21 8.12 6.56 Depreciation 14.31 14.14 12.96 10.79 8.96 8.01 6.22 3.06 2.94 3.14 2.66 PBT 153.17 109.59 64.59 11.85 33.34 29.22 38.59 17.70 17.38 -4.68 -12.29 Tax 39.19 28.18 10.71 6.53 8.73 10.17 13.95 5.29 6.58 -1.64 -3.81 Tax Rate 25.59% 25.71% 25.91% 55.11% 26.18% 34.80% 36.15% 29.89% 37.86% 35.04% 31.00% PAT 113.98 81.41 30.63 5.32 24.62 19.06 24.64 12.40 10.80 -3.04 -8.48 PAT before Minority Interest 113.98 81.41 30.63 5.32 24.62 19.06 24.64 12.40 10.80 -3.04 -8.48 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.17% 5.80% 2.92% 0.85% 3.32% 2.72% 4.10% 2.90% 3.44% -1.39% -4.77% PAT Growth 432.87% 165.79% 475.75% -78.39% 29.17% -22.65% 98.71% 14.81% - - EPS 94.20 67.28 25.31 4.40 20.35 15.75 20.36 10.25 8.93 -2.51 -7.01

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 465.99 384.59 353.98 348.59 324.49 305.29 243.75 119.43 8.16 11.39 Share Capital 12.11 12.11 12.11 12.11 12.11 12.11 10.11 10.11 6.41 6.41 Total Reserves 453.88 372.48 341.86 336.48 312.38 293.18 121.15 109.32 1.76 4.98 Non-Current Liabilities 4.92 24.52 32.57 20.61 20.77 20.45 18.54 16.30 10.91 11.97 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.14 Unsecured Loans 0.00 16.88 24.38 18.16 16.60 15.61 15.56 15.92 15.02 14.42 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.16 0.14 0.19 0.12 Current Liabilities 539.42 470.93 284.49 227.10 206.13 159.55 142.35 94.53 101.24 78.87 Trade Payables 474.52 426.96 217.60 190.66 194.94 148.35 107.44 89.01 35.90 28.03 Other Current Liabilities 14.17 28.15 48.54 9.07 7.02 1.86 8.01 5.43 4.51 2.99 Short Term Borrowings 36.73 15.00 17.76 26.94 0.00 5.85 26.14 0.00 60.23 47.41 Short Term Provisions 13.99 0.82 0.58 0.43 4.18 3.50 0.77 0.09 0.59 0.44 Total Liabilities 1,010.33 880.04 671.04 596.30 551.39 485.29 404.64 230.26 120.31 102.23 Net Block 123.42 125.54 128.56 106.76 84.99 88.09 75.95 28.84 24.89 24.25 Gross Block 209.61 196.95 186.59 154.19 123.65 118.20 99.90 59.22 52.40 48.82 Accumulated Depreciation 84.38 70.33 57.37 46.76 37.99 30.10 23.94 30.38 27.51 24.57 Non Current Assets 272.32 267.74 264.09 234.68 179.13 96.94 88.49 72.33 26.87 25.58 Capital Work in Progress 130.97 127.29 123.20 114.54 78.60 2.08 9.68 41.34 0.64 0.24 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 17.92 14.77 12.17 13.38 15.54 6.76 2.80 2.15 1.33 1.09 Other Non Current Assets 0.01 0.15 0.16 0.00 0.00 0.00 0.06 0.00 0.00 0.00 Current Assets 738.01 612.29 406.95 361.62 372.27 388.36 316.15 157.93 93.44 76.65 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 289.08 261.00 142.96 111.09 102.56 115.89 68.97 59.30 31.98 22.95 Sundry Debtors 357.85 282.86 211.90 196.74 209.56 181.07 129.71 85.26 55.94 47.08 Cash & Bank 24.21 29.42 23.95 22.84 53.10 71.33 104.23 6.51 0.32 1.43 Other Current Assets 66.87 5.69 5.44 5.80 7.05 20.06 13.24 6.87 5.22 5.19 Short Term Loans & Adv. 56.09 33.33 22.69 25.15 3.45 13.99 10.56 5.67 3.12 2.46 Net Current Assets 198.59 141.37 122.46 134.52 166.13 228.80 173.80 63.40 -7.79 -2.22 Total Assets 1,010.33 880.03 671.04 596.30 551.40 485.30 404.64 230.26 120.31 102.23

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 27.24 37.84 -1.90 30.34 95.56 -115.56 -119.48 19.21 -0.84 -24.29 PBT 109.59 41.34 11.85 33.34 29.22 38.59 17.70 17.38 -4.68 -12.29 Adjustment 42.53 23.29 16.85 28.50 3.14 3.25 5.01 7.51 11.18 9.02 Changes in Working Capital -107.09 -12.79 -27.65 -13.80 73.43 -147.14 -139.41 -5.68 -7.34 -21.02 Cash after chg. in Working capital 45.03 51.85 1.05 48.04 105.79 -105.30 -116.70 19.21 -0.84 -24.29 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -17.79 -14.00 -2.94 -17.70 -10.23 -10.26 -2.79 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -24.16 -18.74 -13.92 -62.92 -76.79 -6.47 -18.42 -46.60 -4.28 -0.70 Net Fixed Assets -16.34 -14.45 -41.06 -66.48 -81.97 -10.70 -9.02 -47.52 -3.98 -1.15 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.45 Others -7.82 -4.29 27.14 3.56 5.18 4.23 -9.40 0.92 -0.30 0.00 Cash from Financing Activity -9.27 -14.25 17.26 21.77 -6.99 162.13 136.75 33.59 5.28 25.11 Net Cash Inflow / Outflow -6.19 4.85 1.45 -10.81 11.78 40.10 -1.15 6.20 0.15 0.12 Opening Cash & Equivalents 8.58 3.74 2.29 13.10 1.33 1.23 2.38 0.31 0.16 0.04 Closing Cash & Equivalent 2.40 8.58 3.74 2.29 13.10 41.33 1.23 6.50 0.31 0.16

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 384.78 317.57 292.29 287.84 267.94 252.09 129.83 115.56 11.87 16.57 ROA 8.61% 3.95% 0.84% 4.29% 3.68% 5.54% 3.91% 6.16% -2.73% -9.07% ROE 19.14% 8.30% 1.51% 7.31% 6.05% 11.29% 9.90% 16.93% -31.12% -54.24% ROCE 24.98% 11.02% 3.72% 10.04% 9.46% 13.27% 9.44% 22.47% 4.38% -8.96% Fixed Asset Turnover 6.91 5.46 3.68 5.34 5.80 5.67 6.07 6.38 4.88 4.13 Receivable days 83.30 86.17 118.90 100.00 101.62 91.80 81.19 72.38 76.17 73.77 Inventory Days 71.52 70.35 73.92 52.58 56.83 54.60 48.44 46.79 40.62 38.56 Payable days 147.25 136.36 142.35 103.26 96.65 81.44 87.33 79.53 56.22 54.92 Cash Conversion Cycle 7.57 20.16 50.47 49.33 61.81 64.97 42.30 39.64 60.57 57.41 Total Debt/Equity 0.08 0.11 0.19 0.13 0.05 0.07 0.32 0.13 9.24 5.45 Interest Cover 17.78 8.82 4.58 10.40 13.32 19.91 9.17 3.41 0.42 -0.87

Top Investors:

hongkong victory investment co limited

mukul mahavir agrawal

panna lal bhansali

investor education and protection fund (iepf)

Annual Reports:

News Update:

Kingfa Science - Quarterly Results
5th Aug 2023, 15:18 PM

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.

Feedback