Nifty

:

16083.35

Sensex

:

53941.76

-41.80 (-0.26%)
-110.85 (-0.21%)

Login

Nifty
Sensex

:
:

16083.35
53941.76

-41.80 (-0.26%)
-110.85 (-0.21%)

Kingfa Science & Technology (India) Ltd.

Plastic Products - Packaging

Rating :

49/99

BSE: 524019 | NSE: KINGFA

Watchlist

NSE BSE

948.40

24-May-2022

Open
High
Low
Previous Close

966.00
969.45
938.30
957.85

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

1780
16.89
1625.00
871.85

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,143.23
40.45
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,184.61
N/A
3.00

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

53.95
53.72
48.25

P:BV (Average)

8 Years
5 Years
3 Years

2.66
2.66
2.66

EV:EBITDA (Average)

8 Years
5 Years
3 Years

24.58
26.02
24.34

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 256.37 193.79 32.29% 264.72 167.14 58.38% 222.22 45.06 393.16% 221.25 179.38 23.34%
Expenses 242.50 189.92 27.69% 250.59 162.18 54.51% 202.22 43.74 362.32% 211.38 175.39 20.52%
EBITDA 13.87 3.88 257.47% 14.13 4.96 184.88% 19.99 1.32 1,414.39% 9.86 3.98 147.74%
EBIDTM 5.41% 2.00% 5.34% 2.97% 9.00% 2.93% 4.46% 2.22%
Other Income 0.22 1.90 -88.42% 0.29 2.79 -89.61% 0.28 0.37 -24.32% 0.87 0.70 24.29%
Interest 0.79 0.43 83.72% 1.22 0.94 29.79% 1.27 0.93 36.56% 1.01 1.35 -25.19%
Depreciation 3.27 2.91 12.37% 3.22 2.46 30.89% 3.15 2.28 38.16% 3.14 2.33 34.76%
PBT 10.03 2.43 312.76% 9.97 4.35 129.20% 15.85 -1.52 - 6.59 1.01 552.48%
Tax 2.56 0.78 228.21% 2.53 1.04 143.27% 4.13 -0.26 - 4.96 0.36 1,277.78%
PAT 7.47 1.65 352.73% 7.45 3.30 125.76% 11.72 -1.25 - 1.63 0.65 150.77%
PATM 2.91% 0.85% 2.81% 1.98% 5.27% -2.78% 0.74% 0.36%
EPS 6.17 1.36 353.68% 6.16 2.73 125.64% 9.69 -1.04 - 1.35 0.53 154.72%

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 964.56 627.24 741.50 701.52 601.64 427.13 314.17 218.79 177.83 156.58 150.10 Net Sales Growth 64.78% -15.41% 5.70% 16.60% 40.86% 35.96% 43.59% 23.03% 13.57% 4.32% Cost Of Goods Sold 811.54 523.42 607.57 596.78 499.67 363.41 255.19 181.74 155.57 134.81 122.63 Gross Profit 153.02 103.82 133.94 104.74 101.98 63.71 58.98 37.05 22.26 21.77 27.47 GP Margin 15.86% 16.55% 18.06% 14.93% 16.95% 14.92% 18.77% 16.93% 12.52% 13.90% 18.30% Total Expenditure 906.69 607.21 698.21 666.30 560.45 407.81 287.53 212.34 181.12 154.73 141.14 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 57.85 20.03 43.29 35.22 41.19 19.32 26.64 6.45 -3.29 1.85 8.96 EBITDA Margin 6.00% 3.19% 5.84% 5.02% 6.85% 4.52% 8.48% 2.95% -1.85% 1.18% 5.97% Other Income 1.66 5.93 2.56 4.38 5.66 3.60 0.89 0.13 0.23 0.84 0.14 Interest 4.29 3.31 3.55 2.37 2.04 2.17 7.21 8.12 6.56 6.97 6.56 Depreciation 12.78 10.79 8.96 8.01 6.22 3.06 2.94 3.14 2.66 2.82 2.68 PBT 42.44 11.85 33.34 29.22 38.59 17.70 17.38 -4.68 -12.29 -7.10 -0.14 Tax 14.18 6.53 8.73 10.17 13.95 5.29 6.58 -1.64 -3.81 -2.06 -0.16 Tax Rate 33.41% 55.11% 26.18% 34.80% 36.15% 29.89% 37.86% 35.04% 31.00% 29.01% 114.29% PAT 28.27 5.32 24.62 19.06 24.64 12.40 10.80 -3.04 -8.48 -5.05 0.02 PAT before Minority Interest 28.27 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 2.93% 0.85% 3.32% 2.72% 4.10% 2.90% 3.44% -1.39% -4.77% -3.23% 0.01% PAT Growth 549.89% -78.39% 29.17% -22.65% 98.71% 14.81% - - - - EPS 23.36 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 142.35 103.26 96.65 81.44 87.33 79.53 56.22 54.92 46.76 45.53 Cash Conversion Cycle 50.47 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 mahavir 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