Nifty

:

11854.85

Sensex

:

39602.12

58.40 (0.50%)
167.18 (0.42%)

Login

Nifty
Sensex

:
:

11854.85
39602.12

58.40 (0.50%)
167.18 (0.42%)

Kingfa Science & Technology (India) Ltd.

Plastic Products

Rating :

55/99

BSE: 524019 | NSE: KINGFA

Watchlist

NSE BSE

614.00

11.80 (1.96%)

26-Jun-2019 | 3:07PM

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

609.75
614.00
595.00
602.20

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

2588
15.89
959.95
547.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

729.47
38.28
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

679.60
N/A
2.25

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

17.66
27.60
24.18

EBITDA CAGR (%)

10 Years
5 Years
3 Years

26.45
-
9.11

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
31.65

P:E (Median)

8 Years
5 Years
3 Years

31.74
55.94
59.85

P:BV (Average)

8 Years
5 Years
3 Years

6.92
10.47
4.85

EV:EBITDA (Average)

8 Years
5 Years
3 Years

20.47
25.15
29.50

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 180.88 171.76 5.31% 163.37 163.99 -0.38% 187.04 139.87 33.72% 169.70 142.63 18.98%
Expenses 162.38 159.85 1.58% 160.78 152.19 5.64% 184.92 130.56 41.64% 167.21 137.57 21.55%
EBITDA 18.50 11.91 55.33% 2.58 11.81 -78.15% 2.12 9.31 -77.23% 2.49 5.06 -50.79%
EBIDTM 10.23% 6.93% 1.58% 7.20% 1.14% 6.66% 1.46% 3.55%
Other Income 2.98 1.68 77.38% 8.19 4.21 94.54% 1.23 1.15 6.96% 1.21 1.71 -29.24%
Interest 0.55 0.34 61.76% 0.53 0.50 6.00% 0.53 0.57 -7.02% 0.47 0.61 -22.95%
Depreciation 1.98 2.95 -32.88% 2.02 1.27 59.06% 2.03 1.04 95.19% 1.98 0.96 106.25%
PBT 18.95 10.29 84.16% 8.22 14.24 -42.28% 0.80 8.85 -90.96% 1.25 5.20 -75.96%
Tax 6.46 2.44 164.75% 2.91 6.07 -52.06% 0.31 3.76 -91.76% 0.49 1.67 -70.66%
PAT 12.49 7.85 59.11% 5.31 8.17 -35.01% 0.50 5.09 -90.18% 0.76 3.52 -78.41%
PATM 6.91% 4.57% 3.25% 4.98% 0.27% 3.64% 0.45% 2.47%
EPS 10.31 6.49 58.86% 4.38 6.75 -35.11% 0.41 4.20 -90.24% 0.63 2.91 -78.35%

Description Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var% Mar 18 Mar 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 700.99 601.64 427.13 314.17 218.79 177.83 156.58 150.10 140.12 109.22 118.33 Net Sales Growth 13.38% 40.86% 35.96% 43.59% 23.03% 13.57% 4.32% 7.12% 28.29% -7.70% Cost Of Goods Sold 596.25 499.67 363.41 255.19 181.74 155.57 134.81 122.63 114.13 88.04 100.07 Gross Profit 104.74 101.98 63.71 58.98 37.05 22.26 21.77 27.47 25.99 21.17 18.27 GP Margin 14.94% 16.95% 14.92% 18.77% 16.93% 12.52% 13.90% 18.30% 18.55% 19.38% 15.44% Total Expenditure 675.29 560.45 407.81 287.53 212.34 181.12 154.73 141.14 131.59 102.46 114.39 Power & Fuel Cost - 11.47 7.77 5.43 3.46 3.83 2.72 2.42 2.14 1.73 1.88 % Of Sales - 1.91% 1.82% 1.73% 1.58% 2.15% 1.74% 1.61% 1.53% 1.58% 1.59% Employee Cost - 13.43 12.19 9.35 8.12 7.29 6.60 6.55 6.40 5.17 4.62 % Of Sales - 2.23% 2.85% 2.98% 3.71% 4.10% 4.22% 4.36% 4.57% 4.73% 3.90% Manufacturing Exp. - 3.60 2.32 3.30 3.52 2.85 2.68 2.37 2.32 1.91 2.50 % Of Sales - 0.60% 0.54% 1.05% 1.61% 1.60% 1.71% 1.58% 1.66% 1.75% 2.11% General & Admin Exp. - 10.40 6.69 4.45 8.81 5.81 2.36 1.85 1.97 2.25 2.30 % Of Sales - 1.73% 1.57% 1.42% 4.03% 3.27% 1.51% 1.23% 1.41% 2.06% 1.94% Selling & Distn. Exp. - 16.30 11.20 6.95 4.37 3.76 3.37 3.18 2.73 1.83 2.12 % Of Sales - 2.71% 2.62% 2.21% 2.00% 2.11% 2.15% 2.12% 1.95% 1.68% 1.79% Miscellaneous Exp. - 5.58 4.24 2.86 2.32 2.02 2.19 2.15 1.91 1.54 2.12 % Of Sales - 0.93% 0.99% 0.91% 1.06% 1.14% 1.40% 1.43% 1.36% 1.41% 0.76% EBITDA 25.69 41.19 19.32 26.64 6.45 -3.29 1.85 8.96 8.53 6.76 3.94 EBITDA Margin 3.66% 6.85% 4.52% 8.48% 2.95% -1.85% 1.18% 5.97% 6.09% 6.19% 3.33% Other Income 13.61 5.66 3.60 0.89 0.13 0.23 0.84 0.14 0.12 0.36 0.36 Interest 2.08 2.04 2.17 7.21 8.12 6.56 6.97 6.56 4.65 4.75 4.83 Depreciation 8.01 6.22 3.06 2.94 3.14 2.66 2.82 2.68 2.69 2.58 2.06 PBT 29.22 38.59 17.70 17.38 -4.68 -12.29 -7.10 -0.14 1.31 -0.22 -2.59 Tax 10.17 13.95 5.29 6.58 -1.64 -3.81 -2.06 -0.16 0.26 -0.20 -0.76 Tax Rate 34.80% 36.15% 29.89% 37.86% 35.04% 31.00% 29.01% 114.29% 19.85% 90.91% 29.34% PAT 19.06 24.64 12.40 10.80 -3.04 -8.48 -5.05 0.02 1.05 -0.02 -1.83 PAT before Minority Interest 19.06 24.64 12.40 10.80 -3.04 -8.48 -5.05 0.02 1.05 -0.02 -1.83 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 2.72% 4.10% 2.90% 3.44% -1.39% -4.77% -3.23% 0.01% 0.75% -0.02% -1.55% PAT Growth -22.61% 98.71% 14.81% - - - - -98.10% - - Unadjusted EPS 15.73 20.51 12.05 13.55 -4.75 -13.23 -7.88 0.04 1.64 -0.02 -2.82

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 305.29 243.75 119.43 8.16 11.39 19.87 24.92 24.89 24.29 24.68 Share Capital 12.11 10.11 10.11 6.41 6.41 6.41 6.41 6.41 6.41 6.51 Total Reserves 293.18 121.15 109.32 1.76 4.98 13.46 18.51 18.48 17.88 18.16 Non-Current Liabilities 20.45 18.54 16.30 10.91 11.97 4.93 9.94 13.40 38.62 39.48 Secured Loans 0.00 0.00 0.00 0.03 0.14 3.51 6.43 10.02 35.13 35.73 Unsecured Loans 15.61 15.56 15.92 15.02 14.42 0.00 0.00 0.00 0.18 0.24 Long Term Provisions 0.00 0.16 0.14 0.19 0.12 0.11 0.11 0.10 0.00 0.00 Current Liabilities 155.63 142.35 94.53 101.24 78.87 59.94 53.18 55.35 15.10 13.46 Trade Payables 144.73 107.44 89.01 35.90 28.03 25.08 14.62 19.81 12.62 8.30 Other Current Liabilities 1.86 8.01 5.43 4.51 2.99 6.65 6.15 5.39 2.24 1.85 Short Term Borrowings 5.85 26.14 0.00 60.23 47.41 27.68 32.17 29.47 0.00 0.00 Short Term Provisions 3.19 0.77 0.09 0.59 0.44 0.54 0.24 0.69 0.24 3.32 Total Liabilities 481.37 404.64 230.26 120.31 102.23 84.74 88.04 93.64 78.01 77.62 Net Block 88.09 75.95 28.84 24.89 24.25 25.54 29.38 31.30 31.00 31.89 Gross Block 118.20 99.90 59.22 52.40 48.82 47.65 50.99 52.34 49.45 48.06 Accumulated Depreciation 30.10 23.94 30.38 27.51 24.57 22.10 21.61 21.04 18.46 16.17 Non Current Assets 96.63 88.49 72.33 26.87 25.58 26.89 30.62 32.40 32.35 35.15 Capital Work in Progress 2.32 9.68 41.34 0.64 0.24 0.26 0.33 0.28 0.44 0.94 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.04 0.91 2.32 Long Term Loans & Adv. 6.22 2.80 2.15 1.33 1.09 0.94 0.69 0.77 0.00 0.00 Other Non Current Assets 0.00 0.06 0.00 0.00 0.00 0.14 0.18 0.01 0.00 0.00 Current Assets 384.74 316.15 157.93 93.44 76.65 57.85 57.42 61.25 45.66 42.46 Current Investments 0.00 0.00 0.00 0.00 0.00 0.45 0.43 0.20 0.00 0.00 Inventories 115.89 68.97 59.30 31.98 22.95 19.16 18.24 21.07 15.48 15.87 Sundry Debtors 181.07 129.71 85.26 55.94 47.08 33.49 34.56 34.53 24.41 18.30 Cash & Bank 71.33 104.23 6.51 0.32 1.43 0.79 0.54 1.18 1.08 1.16 Other Current Assets 16.44 2.68 1.20 2.10 5.19 3.95 3.66 4.27 4.69 7.12 Short Term Loans & Adv. 10.52 10.56 5.67 3.12 2.46 1.34 1.40 1.90 4.69 7.12 Net Current Assets 229.11 173.80 63.40 -7.79 -2.22 -2.09 4.24 5.89 30.56 29.00 Total Assets 481.37 404.64 230.26 120.31 102.23 84.74 88.04 93.65 78.01 77.61

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Cash From Operating Activity -7.21 -119.48 19.21 -0.84 -24.29 8.83 7.60 -1.37 5.32 9.92 PBT 38.59 17.70 17.38 -4.68 -12.29 -7.10 -0.14 1.31 -0.22 -2.59 Adjustment 3.25 5.01 7.51 11.18 9.02 9.02 9.34 7.22 7.18 6.61 Changes in Working Capital -38.79 -139.41 -5.68 -7.34 -21.02 6.91 -1.44 -9.74 -1.64 6.30 Cash after chg. in Working capital 3.05 -116.70 19.21 -0.84 -24.29 8.83 7.76 -1.21 5.32 10.32 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -10.26 -2.79 0.00 0.00 0.00 0.00 -0.16 -0.16 0.00 -0.40 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 -6.47 -18.42 -46.60 -4.28 -0.70 1.90 -0.95 -2.11 0.01 -12.09 Net Fixed Assets -10.94 -9.02 -47.52 -3.98 -1.15 3.41 1.30 -2.73 -0.89 -11.41 Net Investments 0.00 0.00 0.00 0.00 0.45 0.02 -0.23 0.67 1.41 -0.83 Others 4.47 -9.40 0.92 -0.30 0.00 -1.53 -2.02 -0.05 -0.51 0.15 Cash from Financing Activity 13.78 136.75 33.59 5.28 25.11 -10.72 -6.65 3.46 -5.41 2.38 Net Cash Inflow / Outflow 0.10 -1.15 6.20 0.15 0.12 0.00 0.00 -0.02 -0.08 0.22 Opening Cash & Equivalents 1.23 2.38 0.31 0.16 0.04 0.03 0.03 0.05 1.16 0.95 Closing Cash & Equivalent 1.33 1.23 6.50 0.31 0.16 0.04 0.03 0.03 1.08 1.16

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 252.09 129.83 115.56 11.87 16.57 28.89 36.24 36.20 35.32 35.32 ROA 5.56% 3.91% 6.16% -2.73% -9.07% -5.84% 0.03% 1.22% -0.02% -2.33% ROE 11.29% 9.90% 16.93% -31.12% -54.24% -22.55% 0.10% 4.26% -0.06% -7.16% ROCE 13.27% 9.44% 22.47% 4.38% -8.96% -0.22% 9.51% 9.37% 7.55% 3.88% Fixed Asset Turnover 5.67 6.07 6.38 4.88 4.13 3.58 3.20 3.04 2.43 3.27 Receivable days 91.80 81.19 72.38 76.17 73.77 70.42 76.23 69.54 65.78 60.36 Inventory Days 54.60 48.44 46.79 40.62 38.56 38.71 43.37 43.12 48.28 50.26 Payable days 80.29 87.33 79.53 56.22 54.92 46.76 45.53 44.56 37.52 35.71 Cash Conversion Cycle 66.12 42.30 39.64 60.57 57.41 62.38 74.07 68.10 76.54 74.91 Total Debt/Equity 0.07 0.32 0.13 9.24 5.45 1.73 1.71 1.71 1.45 1.46 Interest Cover 19.91 9.17 3.41 0.42 -0.87 -0.02 0.98 1.28 0.95 0.46

Top Investors:

hongkong victory investment co limited

mukul mahavirprasad agrawal

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback