Nifty

:

17843.15

Sensex

:

60614.72

121.65 (0.69%)
328.68 (0.55%)

Login

Nifty
Sensex

:
:

17843.15
60614.72

121.65 (0.69%)
328.68 (0.55%)

Kingfa Science & Technology (India) Ltd.

Plastic Products - Packaging

Rating :

65/99

BSE: 524019 | NSE: KINGFA

Watchlist

NSE BSE

1274.85

08-Feb-2023

Day's Open
Day's High
Day's Low
Previous Close

1280.00
1307.95
1261.10
1280.05

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

2619
33.43
1470.00
754.45

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,538.09
43.03
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,549.63
N/A
3.79

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

20.93
11.73
12.21

EBITDA CAGR (%)

10 Years
5 Years
3 Years

46.06
14.70
13.56

PAT CAGR (%)

10 Years
5 Years
3 Years

-
4.45
7.55

P:E (Median)

8 Years
5 Years
3 Years

55.33
49.80
53.26

P:BV (Average)

8 Years
5 Years
3 Years

2.85
2.85
2.85

EV:EBITDA (Average)

8 Years
5 Years
3 Years

26.38
23.72
25.84

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 351.26 264.72 32.69% 345.87 222.22 55.64% 304.40 221.25 37.58% 256.37 193.79 32.29%
Expenses 317.43 250.59 26.67% 337.87 202.22 67.08% 287.38 211.38 35.95% 242.50 189.92 27.69%
EBITDA 33.83 14.13 139.42% 8.00 19.99 -59.98% 17.02 9.87 72.44% 13.87 3.88 257.47%
EBIDTM 9.63% 5.34% 2.31% 9.00% 5.59% 4.46% 5.41% 2.00%
Other Income 0.88 0.29 203.45% 0.16 0.28 -42.86% 0.30 0.87 -65.52% 0.22 1.90 -88.42%
Interest 1.36 1.22 11.48% 1.36 1.27 7.09% 2.01 1.01 99.01% 0.79 0.43 83.72%
Depreciation 3.52 3.22 9.32% 3.42 3.15 8.57% 3.32 3.14 5.73% 3.27 2.91 12.37%
PBT 29.82 9.97 199.10% 3.38 15.85 -78.68% 5.49 6.59 -16.69% 10.03 2.43 312.76%
Tax 7.74 2.53 205.93% 0.91 4.13 -77.97% 1.49 4.96 -69.96% 2.56 0.78 228.21%
PAT 22.09 7.45 196.51% 2.47 11.72 -78.92% 4.00 1.63 145.40% 7.47 1.65 352.73%
PATM 6.29% 2.81% 0.72% 5.27% 1.31% 0.74% 2.91% 0.85%
EPS 18.25 6.16 196.27% 2.04 9.69 -78.95% 3.31 1.35 145.19% 6.17 1.36 353.68%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 1,257.90 1,047.71 627.24 741.50 701.52 601.64 427.13 314.17 218.79 177.83 156.58 Net Sales Growth 39.46% 67.03% -15.41% 5.70% 16.60% 40.86% 35.96% 43.59% 23.03% 13.57% Cost Of Goods Sold 1,046.58 862.69 523.42 607.57 596.78 499.67 363.41 255.19 181.74 155.57 134.81 Gross Profit 211.32 185.03 103.82 133.94 104.74 101.98 63.71 58.98 37.05 22.26 21.77 GP Margin 16.80% 17.66% 16.55% 18.06% 14.93% 16.95% 14.92% 18.77% 16.93% 12.52% 13.90% Total Expenditure 1,185.18 965.95 611.75 698.21 666.30 560.45 407.81 287.53 212.34 181.12 154.73 Power & Fuel Cost - 19.39 15.89 17.16 12.98 11.47 7.77 5.43 3.46 3.83 2.72 % Of Sales - 1.85% 2.53% 2.31% 1.85% 1.91% 1.82% 1.73% 1.58% 2.15% 1.74% Employee Cost - 19.85 16.62 15.42 11.23 10.57 12.19 9.35 8.12 7.29 6.60 % Of Sales - 1.89% 2.65% 2.08% 1.60% 1.76% 2.85% 2.98% 3.71% 4.10% 4.22% Manufacturing Exp. - 12.13 10.23 9.12 5.58 6.46 2.32 3.30 3.52 2.85 2.68 % Of Sales - 1.16% 1.63% 1.23% 0.80% 1.07% 0.54% 1.05% 1.61% 1.60% 1.71% General & Admin Exp. - 13.62 12.42 10.39 10.39 10.34 6.69 4.45 8.81 5.81 2.36 % Of Sales - 1.30% 1.98% 1.40% 1.48% 1.72% 1.57% 1.42% 4.03% 3.27% 1.51% Selling & Distn. Exp. - 23.08 19.43 16.07 15.29 16.30 11.20 6.95 4.37 3.76 3.37 % Of Sales - 2.20% 3.10% 2.17% 2.18% 2.71% 2.62% 2.21% 2.00% 2.11% 2.15% Miscellaneous Exp. - 15.20 13.74 22.49 14.04 5.64 4.24 2.86 2.32 2.02 3.37 % Of Sales - 1.45% 2.19% 3.03% 2.00% 0.94% 0.99% 0.91% 1.06% 1.14% 1.40% EBITDA 72.72 81.76 15.49 43.29 35.22 41.19 19.32 26.64 6.45 -3.29 1.85 EBITDA Margin 5.78% 7.80% 2.47% 5.84% 5.02% 6.85% 4.52% 8.48% 2.95% -1.85% 1.18% Other Income 1.56 1.08 10.47 2.56 4.38 5.66 3.60 0.89 0.13 0.23 0.84 Interest 5.52 5.29 3.31 3.55 2.37 2.04 2.17 7.21 8.12 6.56 6.97 Depreciation 13.53 12.96 10.79 8.96 8.01 6.22 3.06 2.94 3.14 2.66 2.82 PBT 48.72 64.59 11.85 33.34 29.22 38.59 17.70 17.38 -4.68 -12.29 -7.10 Tax 12.70 10.71 6.53 8.73 10.17 13.95 5.29 6.58 -1.64 -3.81 -2.06 Tax Rate 26.07% 25.91% 55.11% 26.18% 34.80% 36.15% 29.89% 37.86% 35.04% 31.00% 29.01% PAT 36.03 30.63 5.32 24.62 19.06 24.64 12.40 10.80 -3.04 -8.48 -5.05 PAT before Minority Interest 36.03 30.63 5.32 24.62 19.06 24.64 12.40 10.80 -3.04 -8.48 -5.05 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 2.86% 2.92% 0.85% 3.32% 2.72% 4.10% 2.90% 3.44% -1.39% -4.77% -3.23% PAT Growth 60.49% 475.75% -78.39% 29.17% -22.65% 98.71% 14.81% - - - EPS 29.78 25.31 4.40 20.35 15.75 20.36 10.25 8.93 -2.51 -7.01 -4.17

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 384.59 353.98 348.59 324.49 305.29 243.75 119.43 8.16 11.39 19.87 Share Capital 12.11 12.11 12.11 12.11 12.11 10.11 10.11 6.41 6.41 6.41 Total Reserves 372.48 341.86 336.48 312.38 293.18 121.15 109.32 1.76 4.98 13.46 Non-Current Liabilities 24.52 32.57 20.61 20.77 20.45 18.54 16.30 10.91 11.97 4.93 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.14 3.51 Unsecured Loans 16.88 24.38 18.16 16.60 15.61 15.56 15.92 15.02 14.42 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.16 0.14 0.19 0.12 0.11 Current Liabilities 467.57 284.49 227.10 206.13 159.55 142.35 94.53 101.24 78.87 59.94 Trade Payables 426.96 217.60 190.66 194.94 148.35 107.44 89.01 35.90 28.03 25.08 Other Current Liabilities 24.79 48.54 9.07 7.02 1.86 8.01 5.43 4.51 2.99 6.65 Short Term Borrowings 15.00 17.76 26.94 0.00 5.85 26.14 0.00 60.23 47.41 27.68 Short Term Provisions 0.82 0.58 0.43 4.18 3.50 0.77 0.09 0.59 0.44 0.54 Total Liabilities 876.68 671.04 596.30 551.39 485.29 404.64 230.26 120.31 102.23 84.74 Net Block 125.54 128.56 106.76 84.99 88.09 75.95 28.84 24.89 24.25 25.54 Gross Block 196.95 186.59 154.19 123.65 118.20 99.90 59.22 52.40 48.82 47.65 Accumulated Depreciation 70.33 57.37 46.76 37.99 30.10 23.94 30.38 27.51 24.57 22.10 Non Current Assets 267.74 264.09 234.68 179.13 96.94 88.49 72.33 26.87 25.58 26.89 Capital Work in Progress 127.29 123.20 114.54 78.60 2.08 9.68 41.34 0.64 0.24 0.26 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. 14.77 12.17 13.38 15.54 6.76 2.80 2.15 1.33 1.09 0.94 Other Non Current Assets 0.15 0.16 0.00 0.00 0.00 0.06 0.00 0.00 0.00 0.14 Current Assets 608.94 406.95 361.62 372.27 388.36 316.15 157.93 93.44 76.65 57.85 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.45 Inventories 261.00 142.96 111.09 102.56 115.89 68.97 59.30 31.98 22.95 19.16 Sundry Debtors 282.86 211.90 196.74 209.56 181.07 129.71 85.26 55.94 47.08 33.49 Cash & Bank 29.42 23.95 22.84 53.10 71.33 104.23 6.51 0.32 1.43 0.79 Other Current Assets 35.67 5.44 5.80 3.60 20.06 13.24 6.87 5.22 5.19 3.95 Short Term Loans & Adv. 29.98 22.69 25.15 3.45 13.99 10.56 5.67 3.12 2.46 1.34 Net Current Assets 141.37 122.46 134.52 166.13 228.80 173.80 63.40 -7.79 -2.22 -2.09 Total Assets 876.68 671.04 596.30 551.40 485.30 404.64 230.26 120.31 102.23 84.74

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 38.24 -1.90 30.34 95.56 -115.56 -119.48 19.21 -0.84 -24.29 8.83 PBT 41.34 11.85 33.34 29.22 38.59 17.70 17.38 -4.68 -12.29 -7.10 Adjustment 23.89 16.85 28.50 3.14 3.25 5.01 7.51 11.18 9.02 9.02 Changes in Working Capital -12.99 -27.65 -13.80 73.43 -147.14 -139.41 -5.68 -7.34 -21.02 6.91 Cash after chg. in Working capital 52.24 1.05 48.04 105.79 -105.30 -116.70 19.21 -0.84 -24.29 8.83 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -14.00 -2.94 -17.70 -10.23 -10.26 -2.79 0.00 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 -18.13 -13.92 -62.92 -76.79 -6.47 -18.42 -46.60 -4.28 -0.70 1.90 Net Fixed Assets -14.45 -41.06 -66.48 -81.97 -10.70 -9.02 -47.52 -3.98 -1.15 3.41 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.45 0.02 Others -3.68 27.14 3.56 5.18 4.23 -9.40 0.92 -0.30 0.00 -1.53 Cash from Financing Activity -15.26 17.26 21.77 -6.99 162.13 136.75 33.59 5.28 25.11 -10.72 Net Cash Inflow / Outflow 4.85 1.45 -10.81 11.78 40.10 -1.15 6.20 0.15 0.12 0.00 Opening Cash & Equivalents 3.74 2.29 13.10 1.33 1.23 2.38 0.31 0.16 0.04 0.03 Closing Cash & Equivalent 8.58 3.74 2.29 13.10 41.33 1.23 6.50 0.31 0.16 0.04

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 317.57 292.29 287.84 267.94 252.09 129.83 115.56 11.87 16.57 28.89 ROA 3.96% 0.84% 4.29% 3.68% 5.54% 3.91% 6.16% -2.73% -9.07% -5.84% ROE 8.30% 1.51% 7.31% 6.05% 11.29% 9.90% 16.93% -31.12% -54.24% -22.55% ROCE 11.02% 3.72% 10.04% 9.46% 13.27% 9.44% 22.47% 4.38% -8.96% -0.22% Fixed Asset Turnover 5.46 3.68 5.34 5.80 5.67 6.07 6.38 4.88 4.13 3.58 Receivable days 86.18 118.90 100.00 101.62 91.80 81.19 72.38 76.17 73.77 70.42 Inventory Days 70.36 73.92 52.58 56.83 54.60 48.44 46.79 40.62 38.56 38.71 Payable days 136.36 142.35 103.26 96.65 81.44 87.33 79.53 56.22 54.92 46.76 Cash Conversion Cycle 20.19 50.47 49.33 61.81 64.97 42.30 39.64 60.57 57.41 62.38 Total Debt/Equity 0.11 0.19 0.13 0.05 0.07 0.32 0.13 9.24 5.45 1.73 Interest Cover 8.82 4.58 10.40 13.32 19.91 9.17 3.41 0.42 -0.87 -0.02

Top Investors:

hongkong victory investment co limited

mukul mahavir agrawal

panna lal bhansali

Annual Reports:

News Update:

Kingfa Science - Quarterly Results
10th Nov 2022, 15:22 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