Nifty

:

18338.55

Sensex

:

61305.95

176.80 (0.97%)
568.90 (0.94%)

Login

Nifty
Sensex

:
:

18338.55
61305.95

176.80 (0.97%)
568.90 (0.94%)

Kingfa Science & Technology (India) Ltd.

Plastic Products - Packaging

Rating :

50/99

BSE: 524019 | NSE: KINGFA

Watchlist

NSE BSE

1084.70

14-Oct-2021

Open
High
Low
Previous Close

994.95
1084.70
991.05
986.10

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

23251
248.68
1321.90
492.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,313.14
71.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,354.52
N/A
3.59

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

15.37
7.99
-3.66

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.38
0.72
-10.67

PAT CAGR (%)

10 Years
5 Years
3 Years

74.78
-15.57
-34.65

P:E (Median)

8 Years
5 Years
3 Years

52.00
55.58
49.95

P:BV (Average)

8 Years
5 Years
3 Years

2.28
2.28
2.28

EV:EBITDA (Average)

8 Years
5 Years
3 Years

24.30
26.63
23.61

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 222.22 45.06 393.16% 221.25 179.38 23.34% 193.79 188.47 2.82% 167.14 189.80 -11.94%
Expenses 202.22 43.74 362.32% 211.38 175.39 20.52% 189.92 178.66 6.30% 162.18 179.11 -9.45%
EBITDA 19.99 1.32 1,414.39% 9.86 3.98 147.74% 3.88 9.81 -60.45% 4.96 10.69 -53.60%
EBIDTM 9.00% 2.93% 4.46% 2.22% 2.00% 5.21% 2.97% 5.63%
Other Income 0.28 0.37 -24.32% 0.87 0.70 24.29% 1.90 0.56 239.29% 2.79 0.63 342.86%
Interest 1.27 0.93 36.56% 1.01 1.35 -25.19% 0.43 0.83 -48.19% 0.94 0.60 56.67%
Depreciation 3.15 2.28 38.16% 3.14 2.33 34.76% 2.91 2.35 23.83% 2.46 2.14 14.95%
PBT 15.85 -1.52 - 6.59 1.01 552.48% 2.43 7.20 -66.25% 4.35 8.58 -49.30%
Tax 4.13 -0.26 - 4.96 0.36 1,277.78% 0.78 -0.42 - 1.04 2.73 -61.90%
PAT 11.72 -1.25 - 1.63 0.65 150.77% 1.65 7.62 -78.35% 3.30 5.85 -43.59%
PATM 5.27% -2.78% 0.74% 0.36% 0.85% 4.04% 1.98% 3.08%
EPS 9.69 -1.04 - 1.35 0.53 154.72% 1.36 6.30 -78.41% 2.73 4.84 -43.60%

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 804.40 627.24 741.50 701.52 601.64 427.13 314.17 218.79 177.83 156.58 150.10 Net Sales Growth 33.46% -15.41% 5.70% 16.60% 40.86% 35.96% 43.59% 23.03% 13.57% 4.32% Cost Of Goods Sold 668.36 523.42 607.57 596.78 499.67 363.41 255.19 181.74 155.57 134.81 122.63 Gross Profit 136.04 103.82 133.94 104.74 101.98 63.71 58.98 37.05 22.26 21.77 27.47 GP Margin 16.91% 16.55% 18.06% 14.93% 16.95% 14.92% 18.77% 16.93% 12.52% 13.90% 18.30% Total Expenditure 765.70 607.21 698.21 666.30 560.45 407.81 287.53 212.34 181.12 154.73 141.14 Power & Fuel Cost - 15.89 17.16 12.98 11.47 7.77 5.43 3.46 3.83 2.72 2.42 % Of Sales - 2.53% 2.31% 1.85% 1.91% 1.82% 1.73% 1.58% 2.15% 1.74% 1.61% Employee Cost - 16.62 15.42 11.23 10.57 12.19 9.35 8.12 7.29 6.60 6.55 % Of Sales - 2.65% 2.08% 1.60% 1.76% 2.85% 2.98% 3.71% 4.10% 4.22% 4.36% Manufacturing Exp. - 10.23 9.12 5.58 6.46 2.32 3.30 3.52 2.85 2.68 2.37 % Of Sales - 1.63% 1.23% 0.80% 1.07% 0.54% 1.05% 1.61% 1.60% 1.71% 1.58% General & Admin Exp. - 12.46 10.39 10.39 10.34 6.69 4.45 8.81 5.81 2.36 1.85 % Of Sales - 1.99% 1.40% 1.48% 1.72% 1.57% 1.42% 4.03% 3.27% 1.51% 1.23% Selling & Distn. Exp. - 19.43 16.07 15.29 16.30 11.20 6.95 4.37 3.76 3.37 3.18 % Of Sales - 3.10% 2.17% 2.18% 2.71% 2.62% 2.21% 2.00% 2.11% 2.15% 2.12% Miscellaneous Exp. - 9.16 22.49 14.04 5.64 4.24 2.86 2.32 2.02 2.19 3.18 % Of Sales - 1.46% 3.03% 2.00% 0.94% 0.99% 0.91% 1.06% 1.14% 1.40% 1.43% EBITDA 38.69 20.03 43.29 35.22 41.19 19.32 26.64 6.45 -3.29 1.85 8.96 EBITDA Margin 4.81% 3.19% 5.84% 5.02% 6.85% 4.52% 8.48% 2.95% -1.85% 1.18% 5.97% Other Income 5.84 5.93 2.56 4.38 5.66 3.60 0.89 0.13 0.23 0.84 0.14 Interest 3.65 3.31 3.55 2.37 2.04 2.17 7.21 8.12 6.56 6.97 6.56 Depreciation 11.66 10.79 8.96 8.01 6.22 3.06 2.94 3.14 2.66 2.82 2.68 PBT 29.22 11.85 33.34 29.22 38.59 17.70 17.38 -4.68 -12.29 -7.10 -0.14 Tax 10.91 6.53 8.73 10.17 13.95 5.29 6.58 -1.64 -3.81 -2.06 -0.16 Tax Rate 37.34% 55.11% 26.18% 34.80% 36.15% 29.89% 37.86% 35.04% 31.00% 29.01% 114.29% PAT 18.30 5.32 24.62 19.06 24.64 12.40 10.80 -3.04 -8.48 -5.05 0.02 PAT before Minority Interest 18.30 5.32 24.62 19.06 24.64 12.40 10.80 -3.04 -8.48 -5.05 0.02 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 2.27% 0.85% 3.32% 2.72% 4.10% 2.90% 3.44% -1.39% -4.77% -3.23% 0.01% PAT Growth 42.19% -78.39% 29.17% -22.65% 98.71% 14.81% - - - - EPS 15.12 4.40 20.35 15.75 20.36 10.25 8.93 -2.51 -7.01 -4.17 0.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 353.98 348.59 324.49 305.29 243.75 119.43 8.16 11.39 19.87 24.92 Share Capital 12.11 12.11 12.11 12.11 10.11 10.11 6.41 6.41 6.41 6.41 Total Reserves 341.86 336.48 312.38 293.18 121.15 109.32 1.76 4.98 13.46 18.51 Non-Current Liabilities 32.57 20.61 20.77 20.45 18.54 16.30 10.91 11.97 4.93 9.94 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.14 3.51 6.43 Unsecured Loans 24.38 18.16 16.60 15.61 15.56 15.92 15.02 14.42 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.16 0.14 0.19 0.12 0.11 0.11 Current Liabilities 284.49 227.10 206.13 159.55 142.35 94.53 101.24 78.87 59.94 53.18 Trade Payables 217.60 190.66 194.94 148.35 107.44 89.01 35.90 28.03 25.08 14.62 Other Current Liabilities 48.54 9.07 7.02 1.86 8.01 5.43 4.51 2.99 6.65 6.15 Short Term Borrowings 17.76 26.94 0.00 5.85 26.14 0.00 60.23 47.41 27.68 32.17 Short Term Provisions 0.58 0.43 4.18 3.50 0.77 0.09 0.59 0.44 0.54 0.24 Total Liabilities 671.04 596.30 551.39 485.29 404.64 230.26 120.31 102.23 84.74 88.04 Net Block 128.56 106.76 84.99 88.09 75.95 28.84 24.89 24.25 25.54 29.38 Gross Block 186.59 154.19 123.65 118.20 99.90 59.22 52.40 48.82 47.65 50.99 Accumulated Depreciation 57.37 46.76 37.99 30.10 23.94 30.38 27.51 24.57 22.10 21.61 Non Current Assets 258.88 234.68 179.13 96.94 88.49 72.33 26.87 25.58 26.89 30.62 Capital Work in Progress 123.20 114.54 78.60 2.08 9.68 41.34 0.64 0.24 0.26 0.33 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 Long Term Loans & Adv. 6.96 13.38 15.54 6.76 2.80 2.15 1.33 1.09 0.94 0.69 Other Non Current Assets 0.16 0.00 0.00 0.00 0.06 0.00 0.00 0.00 0.14 0.18 Current Assets 412.16 361.62 372.27 388.36 316.15 157.93 93.44 76.65 57.85 57.42 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.45 0.43 Inventories 142.96 111.09 102.56 115.89 68.97 59.30 31.98 22.95 19.16 18.24 Sundry Debtors 211.90 196.74 209.56 181.07 129.71 85.26 55.94 47.08 33.49 34.56 Cash & Bank 23.95 22.84 53.10 71.33 104.23 6.51 0.32 1.43 0.79 0.54 Other Current Assets 33.34 5.80 3.60 6.07 13.24 6.87 5.22 5.19 3.95 3.66 Short Term Loans & Adv. 27.90 25.15 3.45 13.99 10.56 5.67 3.12 2.46 1.34 1.40 Net Current Assets 127.67 134.52 166.13 228.80 173.80 63.40 -7.79 -2.22 -2.09 4.24 Total Assets 671.04 596.30 551.40 485.30 404.64 230.26 120.31 102.23 84.74 88.04

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity -1.90 30.34 95.56 -115.56 -119.48 19.21 -0.84 -24.29 8.83 7.60 PBT 11.85 33.34 29.22 38.59 17.70 17.38 -4.68 -12.29 -7.10 -0.14 Adjustment 16.86 28.50 3.14 3.25 5.01 7.51 11.18 9.02 9.02 9.34 Changes in Working Capital -27.66 -13.80 73.43 -147.14 -139.41 -5.68 -7.34 -21.02 6.91 -1.44 Cash after chg. in Working capital 1.05 48.04 105.79 -105.30 -116.70 19.21 -0.84 -24.29 8.83 7.76 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.94 -17.70 -10.23 -10.26 -2.79 0.00 0.00 0.00 0.00 -0.16 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 -13.92 -62.92 -76.79 -6.47 -18.42 -46.60 -4.28 -0.70 1.90 -0.95 Net Fixed Assets -41.06 -66.48 -81.97 -10.70 -9.02 -47.52 -3.98 -1.15 3.41 1.30 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.45 0.02 -0.23 Others 27.14 3.56 5.18 4.23 -9.40 0.92 -0.30 0.00 -1.53 -2.02 Cash from Financing Activity 17.26 21.77 -6.99 162.13 136.75 33.59 5.28 25.11 -10.72 -6.65 Net Cash Inflow / Outflow 1.45 -10.81 11.78 40.10 -1.15 6.20 0.15 0.12 0.00 0.00 Opening Cash & Equivalents 2.29 13.10 1.33 1.23 2.38 0.31 0.16 0.04 0.03 0.03 Closing Cash & Equivalent 3.74 2.29 13.10 41.33 1.23 6.50 0.31 0.16 0.04 0.03

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 292.29 287.84 267.94 252.09 129.83 115.56 11.87 16.57 28.89 36.24 ROA 0.84% 4.29% 3.68% 5.54% 3.91% 6.16% -2.73% -9.07% -5.84% 0.03% ROE 1.51% 7.31% 6.05% 11.29% 9.90% 16.93% -31.12% -54.24% -22.55% 0.10% ROCE 3.73% 10.04% 9.46% 13.27% 9.44% 22.47% 4.38% -8.96% -0.22% 9.51% Fixed Asset Turnover 3.68 5.34 5.80 5.67 6.07 6.38 4.88 4.13 3.58 3.20 Receivable days 118.90 100.00 101.62 91.80 81.19 72.38 76.17 73.77 70.42 76.23 Inventory Days 73.92 52.58 56.83 54.60 48.44 46.79 40.62 38.56 38.71 43.37 Payable days 122.72 103.26 96.65 81.44 87.33 79.53 56.22 54.92 46.76 45.53 Cash Conversion Cycle 70.10 49.33 61.81 64.97 42.30 39.64 60.57 57.41 62.38 74.07 Total Debt/Equity 0.18 0.13 0.05 0.07 0.32 0.13 9.24 5.45 1.73 1.71 Interest Cover 4.58 10.40 13.32 19.91 9.17 3.41 0.42 -0.87 -0.02 0.98

Top Investors:

hongkong victory investment co limited

mukul mahavirprasad agrawal

panna lal bhansali

Annual Reports:

News Update:

No Latest News!

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