Nifty

:

24834.85

Sensex

:

81332.72

428.75 (1.76%)
1292.92 (1.62%)

Login

Nifty
Sensex

:
:

24834.85
81332.72

428.75 (1.76%)
1292.92 (1.62%)

Kingfa Science & Technology (India) Ltd.

Plastic Products - Packaging

Rating :

73/99

BSE: 524019 | NSE: KINGFA

Watchlist

NSE BSE

2542.25

05-Jul-2024

Open
High
Low
Previous Close

2586.35
2685.00
2504.75
2597.15

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

48291
1248.29
2889.95
1508.65

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,383.66
27.62
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,408.19
0.36%
5.75

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

49.80
37.48
38.02

P:BV (Average)

8 Years
5 Years
3 Years

3.49
3.49
4.17

EV:EBITDA (Average)

8 Years
5 Years
3 Years

24.34
21.55
20.63

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 404.42 365.59 10.62% 393.81 339.11 16.13% 350.83 351.26 -0.12% 338.66 345.87 -2.08%
Expenses 353.54 310.87 13.73% 357.02 309.52 15.35% 305.95 317.43 -3.62% 289.00 337.87 -14.46%
EBITDA 50.88 54.72 -7.02% 36.78 29.59 24.30% 44.88 33.83 32.66% 49.66 8.00 520.75%
EBIDTM 12.58% 14.97% 9.34% 8.73% 12.79% 9.63% 14.66% 2.31%
Other Income 1.52 0.61 149.18% 1.99 2.49 -20.08% 0.27 0.88 -69.32% 2.21 0.16 1,281.25%
Interest 1.83 2.43 -24.69% 1.30 1.38 -5.80% 1.17 1.36 -13.97% 1.31 1.36 -3.68%
Depreciation 5.38 3.63 48.21% 5.12 3.57 43.42% 4.30 3.52 22.16% 3.59 3.42 4.97%
PBT 45.19 49.26 -8.26% 32.36 27.13 19.28% 39.69 29.82 33.10% 46.96 3.38 1,289.35%
Tax 11.64 12.64 -7.91% 8.03 6.89 16.55% 10.08 7.74 30.23% 11.92 0.91 1,209.89%
PAT 33.55 36.62 -8.38% 24.33 20.23 20.27% 29.60 22.09 34.00% 35.04 2.47 1,318.62%
PATM 8.30% 10.02% 6.18% 5.97% 8.44% 6.29% 10.35% 0.72%
EPS 27.73 30.26 -8.36% 20.11 16.72 20.28% 24.47 18.25 34.08% 28.96 2.04 1,319.61%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 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 1,487.72 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 6.13% 33.95% 67.07% -15.41% 5.70% 16.60% 40.86% 35.96% 43.59% 23.03% Cost Of Goods Sold 1,155.49 1,117.32 862.69 523.42 607.57 596.78 499.67 363.41 255.19 181.74 155.57 Gross Profit 332.23 286.38 185.21 103.82 133.94 104.74 101.98 63.71 58.98 37.05 22.26 GP Margin 22.33% 20.40% 17.67% 16.55% 18.06% 14.93% 16.95% 14.92% 18.77% 16.93% 12.52% Total Expenditure 1,305.51 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 182.20 128.00 81.95 15.49 43.29 35.22 41.19 19.32 26.64 6.45 -3.29 EBITDA Margin 12.25% 9.12% 7.82% 2.47% 5.84% 5.02% 6.85% 4.52% 8.48% 2.95% -1.85% Other Income 5.99 2.26 0.90 10.47 2.56 4.38 5.66 3.60 0.89 0.13 0.23 Interest 5.61 6.53 5.29 3.31 3.55 2.37 2.04 2.17 7.21 8.12 6.56 Depreciation 18.39 14.14 12.96 10.79 8.96 8.01 6.22 3.06 2.94 3.14 2.66 PBT 164.20 109.59 64.59 11.85 33.34 29.22 38.59 17.70 17.38 -4.68 -12.29 Tax 41.67 28.18 10.71 6.53 8.73 10.17 13.95 5.29 6.58 -1.64 -3.81 Tax Rate 25.38% 25.71% 25.91% 55.11% 26.18% 34.80% 36.15% 29.89% 37.86% 35.04% 31.00% PAT 122.52 81.41 30.63 5.32 24.62 19.06 24.64 12.40 10.80 -3.04 -8.48 PAT before Minority Interest 122.52 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 8.24% 5.80% 2.92% 0.85% 3.32% 2.72% 4.10% 2.90% 3.44% -1.39% -4.77% PAT Growth 50.50% 165.79% 475.75% -78.39% 29.17% -22.65% 98.71% 14.81% - - EPS 101.26 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 737.97 612.29 406.95 361.62 372.27 388.36 316.15 157.93 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 66.83 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 198.55 141.37 122.46 134.52 166.13 228.80 173.80 63.40 -7.79 -2.22 Total Assets 1,010.29 880.03 671.04 596.30 551.40 485.30 404.64 230.26 120.31 102.23

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)

rajababu bhagubhai gandhi & rajesh tulsiram maheshwari (prop)

Annual Reports:

News Update:

Kingfa Science - Quarterly Results
28th May 2024, 16:46 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