Nifty

:

12968.95

Sensex

:

44149.72

-18.05 (-0.14%)
-110.02 (-0.25%)

Login

Nifty
Sensex

:
:

12968.95
44149.72

-18.05 (-0.14%)
-110.02 (-0.25%)

Kingfa Science & Technology (India) Ltd.

Plastic Products - Packaging

Rating :

55/99

BSE: 524019 | NSE: KINGFA

Watchlist

NSE BSE

537.50

27-Nov-2020

Open
High
Low
Previous Close

542.15
550.85
528.10
543.15

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

10851
58.11
707.90
301.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

647.55
62.80
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

669.81
N/A
1.85

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

18.13
18.74
7.22

EBITDA CAGR (%)

10 Years
5 Years
3 Years

17.64
10.20
1.00

PAT CAGR (%)

10 Years
5 Years
3 Years

37.09
17.92
-0.03

P:E (Median)

8 Years
5 Years
3 Years

38.45
55.10
44.74

P:BV (Average)

8 Years
5 Years
3 Years

1.65
1.65
1.65

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.67
25.04
19.76

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 167.14 189.80 -11.94% 45.06 183.85 -75.49% 179.38 180.88 -0.83% 188.47 163.37 15.36%
Expenses 162.18 179.11 -9.45% 43.74 167.50 -73.89% 175.39 162.38 8.01% 178.66 160.78 11.12%
EBITDA 4.96 10.69 -53.60% 1.32 16.35 -91.93% 3.98 18.50 -78.49% 9.81 2.58 280.23%
EBIDTM 2.97% 5.63% 2.93% 8.89% 2.22% 10.23% 5.21% 1.58%
Other Income 2.79 0.63 342.86% 0.37 3.12 -88.14% 0.70 2.98 -76.51% 0.56 8.19 -93.16%
Interest 0.94 0.60 56.67% 0.93 0.77 20.78% 1.35 0.55 145.45% 0.83 0.53 56.60%
Depreciation 2.46 2.14 14.95% 2.28 2.13 7.04% 2.33 1.98 17.68% 2.35 2.02 16.34%
PBT 4.35 8.58 -49.30% -1.52 16.56 - 1.01 18.95 -94.67% 7.20 8.22 -12.41%
Tax 1.04 2.73 -61.90% -0.26 6.05 - 0.36 6.46 -94.43% -0.42 2.91 -
PAT 3.30 5.85 -43.59% -1.25 10.51 - 0.65 12.49 -94.80% 7.62 5.31 43.50%
PATM 1.98% 3.08% -2.78% 5.71% 0.36% 6.91% 4.04% 3.25%
EPS 2.73 4.84 -43.60% -1.04 8.68 - 0.53 10.32 -94.86% 6.30 4.39 43.51%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 580.05 741.50 701.52 601.64 427.13 314.17 218.79 177.83 156.58 150.10 140.12 Net Sales Growth -19.20% 5.70% 16.60% 40.86% 35.96% 43.59% 23.03% 13.57% 4.32% 7.12% Cost Of Goods Sold 471.32 607.57 596.78 499.67 363.41 255.19 181.74 155.57 134.81 122.63 114.13 Gross Profit 108.73 133.94 104.74 101.98 63.71 58.98 37.05 22.26 21.77 27.47 25.99 GP Margin 18.75% 18.06% 14.93% 16.95% 14.92% 18.77% 16.93% 12.52% 13.90% 18.30% 18.55% Total Expenditure 559.97 698.21 666.30 560.45 407.81 287.53 212.34 181.12 154.73 141.14 131.59 Power & Fuel Cost - 17.16 12.98 11.47 7.77 5.43 3.46 3.83 2.72 2.42 2.14 % Of Sales - 2.31% 1.85% 1.91% 1.82% 1.73% 1.58% 2.15% 1.74% 1.61% 1.53% Employee Cost - 15.42 11.23 10.57 12.19 9.35 8.12 7.29 6.60 6.55 6.40 % Of Sales - 2.08% 1.60% 1.76% 2.85% 2.98% 3.71% 4.10% 4.22% 4.36% 4.57% Manufacturing Exp. - 9.12 5.58 6.46 2.32 3.30 3.52 2.85 2.68 2.37 2.32 % Of Sales - 1.23% 0.80% 1.07% 0.54% 1.05% 1.61% 1.60% 1.71% 1.58% 1.66% General & Admin Exp. - 10.39 10.39 10.34 6.69 4.45 8.81 5.81 2.36 1.85 1.97 % Of Sales - 1.40% 1.48% 1.72% 1.57% 1.42% 4.03% 3.27% 1.51% 1.23% 1.41% Selling & Distn. Exp. - 16.07 15.29 16.30 11.20 6.95 4.37 3.76 3.37 3.18 2.73 % Of Sales - 2.17% 2.18% 2.71% 2.62% 2.21% 2.00% 2.11% 2.15% 2.12% 1.95% Miscellaneous Exp. - 22.49 14.04 5.64 4.24 2.86 2.32 2.02 2.19 2.15 2.73 % Of Sales - 3.03% 2.00% 0.94% 0.99% 0.91% 1.06% 1.14% 1.40% 1.43% 1.36% EBITDA 20.07 43.29 35.22 41.19 19.32 26.64 6.45 -3.29 1.85 8.96 8.53 EBITDA Margin 3.46% 5.84% 5.02% 6.85% 4.52% 8.48% 2.95% -1.85% 1.18% 5.97% 6.09% Other Income 4.42 2.56 4.38 5.66 3.60 0.89 0.13 0.23 0.84 0.14 0.12 Interest 4.05 3.55 2.37 2.04 2.17 7.21 8.12 6.56 6.97 6.56 4.65 Depreciation 9.42 8.96 8.01 6.22 3.06 2.94 3.14 2.66 2.82 2.68 2.69 PBT 11.04 33.34 29.22 38.59 17.70 17.38 -4.68 -12.29 -7.10 -0.14 1.31 Tax 0.72 8.73 10.17 13.95 5.29 6.58 -1.64 -3.81 -2.06 -0.16 0.26 Tax Rate 6.52% 26.18% 34.80% 36.15% 29.89% 37.86% 35.04% 31.00% 29.01% 114.29% 19.85% PAT 10.32 24.62 19.06 24.64 12.40 10.80 -3.04 -8.48 -5.05 0.02 1.05 PAT before Minority Interest 10.32 24.62 19.06 24.64 12.40 10.80 -3.04 -8.48 -5.05 0.02 1.05 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 1.78% 3.32% 2.72% 4.10% 2.90% 3.44% -1.39% -4.77% -3.23% 0.01% 0.75% PAT Growth -69.79% 29.17% -22.65% 98.71% 14.81% - - - - -98.10% EPS 8.53 20.35 15.75 20.36 10.25 8.93 -2.51 -7.01 -4.17 0.02 0.87

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 348.59 324.49 305.29 243.75 119.43 8.16 11.39 19.87 24.92 24.89 Share Capital 12.11 12.11 12.11 10.11 10.11 6.41 6.41 6.41 6.41 6.41 Total Reserves 336.48 312.38 293.18 121.15 109.32 1.76 4.98 13.46 18.51 18.48 Non-Current Liabilities 20.61 20.77 20.45 18.54 16.30 10.91 11.97 4.93 9.94 13.40 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.03 0.14 3.51 6.43 10.02 Unsecured Loans 18.16 16.60 15.61 15.56 15.92 15.02 14.42 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.16 0.14 0.19 0.12 0.11 0.11 0.10 Current Liabilities 227.10 206.13 159.55 142.35 94.53 101.24 78.87 59.94 53.18 55.35 Trade Payables 190.66 194.94 148.35 107.44 89.01 35.90 28.03 25.08 14.62 19.81 Other Current Liabilities 9.07 7.02 1.86 8.01 5.43 4.51 2.99 6.65 6.15 5.39 Short Term Borrowings 26.94 0.00 5.85 26.14 0.00 60.23 47.41 27.68 32.17 29.47 Short Term Provisions 0.43 4.18 3.50 0.77 0.09 0.59 0.44 0.54 0.24 0.69 Total Liabilities 596.30 551.39 485.29 404.64 230.26 120.31 102.23 84.74 88.04 93.64 Net Block 106.76 84.99 88.09 75.95 28.84 24.89 24.25 25.54 29.38 31.30 Gross Block 154.19 123.65 118.20 99.90 59.22 52.40 48.82 47.65 50.99 52.34 Accumulated Depreciation 46.76 37.99 30.10 23.94 30.38 27.51 24.57 22.10 21.61 21.04 Non Current Assets 234.68 179.13 96.94 88.49 72.33 26.87 25.58 26.89 30.62 32.40 Capital Work in Progress 114.54 78.60 2.08 9.68 41.34 0.64 0.24 0.26 0.33 0.28 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.04 Long Term Loans & Adv. 13.38 15.54 6.76 2.80 2.15 1.33 1.09 0.94 0.69 0.77 Other Non Current Assets 0.00 0.00 0.00 0.06 0.00 0.00 0.00 0.14 0.18 0.01 Current Assets 361.62 372.27 388.36 316.15 157.93 93.44 76.65 57.85 57.42 61.25 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.45 0.43 0.20 Inventories 111.09 102.56 115.89 68.97 59.30 31.98 22.95 19.16 18.24 21.07 Sundry Debtors 196.74 209.56 181.07 129.71 85.26 55.94 47.08 33.49 34.56 34.53 Cash & Bank 22.84 53.10 71.33 104.23 6.51 0.32 1.43 0.79 0.54 1.18 Other Current Assets 30.95 3.60 6.07 2.68 6.87 5.22 5.19 3.95 3.66 4.27 Short Term Loans & Adv. 25.15 3.45 13.99 10.56 5.67 3.12 2.46 1.34 1.40 1.90 Net Current Assets 134.52 166.13 228.80 173.80 63.40 -7.79 -2.22 -2.09 4.24 5.89 Total Assets 596.30 551.40 485.30 404.64 230.26 120.31 102.23 84.74 88.04 93.65

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 30.34 95.56 -115.56 -119.48 19.21 -0.84 -24.29 8.83 7.60 -1.37 PBT 33.34 29.22 38.59 17.70 17.38 -4.68 -12.29 -7.10 -0.14 1.31 Adjustment 28.50 3.14 3.25 5.01 7.51 11.18 9.02 9.02 9.34 7.22 Changes in Working Capital -13.80 73.43 -147.14 -139.41 -5.68 -7.34 -21.02 6.91 -1.44 -9.74 Cash after chg. in Working capital 48.04 105.79 -105.30 -116.70 19.21 -0.84 -24.29 8.83 7.76 -1.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -17.70 -10.23 -10.26 -2.79 0.00 0.00 0.00 0.00 -0.16 -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 -62.92 -76.79 -6.47 -18.42 -46.60 -4.28 -0.70 1.90 -0.95 -2.11 Net Fixed Assets -66.48 -81.97 -10.70 -9.02 -47.52 -3.98 -1.15 3.41 1.30 -2.73 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.45 0.02 -0.23 0.67 Others 3.56 5.18 4.23 -9.40 0.92 -0.30 0.00 -1.53 -2.02 -0.05 Cash from Financing Activity 21.77 -6.99 162.13 136.75 33.59 5.28 25.11 -10.72 -6.65 3.46 Net Cash Inflow / Outflow -10.81 11.78 40.10 -1.15 6.20 0.15 0.12 0.00 0.00 -0.02 Opening Cash & Equivalents 13.10 1.33 1.23 2.38 0.31 0.16 0.04 0.03 0.03 0.05 Closing Cash & Equivalent 2.29 13.10 41.33 1.23 6.50 0.31 0.16 0.04 0.03 0.03

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 287.84 267.94 252.09 129.83 115.56 11.87 16.57 28.89 36.24 36.20 ROA 4.29% 3.68% 5.54% 3.91% 6.16% -2.73% -9.07% -5.84% 0.03% 1.22% ROE 7.31% 6.05% 11.29% 9.90% 16.93% -31.12% -54.24% -22.55% 0.10% 4.26% ROCE 10.04% 9.46% 13.27% 9.44% 22.47% 4.38% -8.96% -0.22% 9.51% 9.37% Fixed Asset Turnover 5.34 5.80 5.67 6.07 6.38 4.88 4.13 3.58 3.20 3.04 Receivable days 100.00 101.62 91.80 81.19 72.38 76.17 73.77 70.42 76.23 69.54 Inventory Days 52.58 56.83 54.60 48.44 46.79 40.62 38.56 38.71 43.37 43.12 Payable days 103.26 96.65 81.44 87.33 79.53 56.22 54.92 46.76 45.53 44.56 Cash Conversion Cycle 49.33 61.81 64.97 42.30 39.64 60.57 57.41 62.38 74.07 68.10 Total Debt/Equity 0.13 0.05 0.07 0.32 0.13 9.24 5.45 1.73 1.71 1.71 Interest Cover 10.40 13.32 19.91 9.17 3.41 0.42 -0.87 -0.02 0.98 1.28

Top Investors:

hongkong victory investment co limited

mukul mahavirprasad agrawal

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