Nifty

:

14310.80

Sensex

:

47883.38

-524.05 (-3.53%)
-1707.94 (-3.44%)

Login

Nifty
Sensex

:
:

14310.80
47883.38

-524.05 (-3.53%)
-1707.94 (-3.44%)

Kiri Industries Ltd.

Dyes & Pigments

Rating :

41/99

BSE: 532967 | NSE: KIRIINDUS

Watchlist

NSE BSE

416.20

12-Apr-2021

Open
High
Low
Previous Close

431.95
432.50
415.00
439.45

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

69282
291.10
631.05
270.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,399.80
5.64
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,534.36
0.12%
0.71

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-9.85
4.85
5.33

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-1.30
10.56
0.56

PAT CAGR (%)

10 Years
5 Years
3 Years

4.27
35.14
-2.97

P:E (Median)

8 Years
5 Years
3 Years

4.21
4.71
5.40

P:BV (Average)

8 Years
5 Years
3 Years

0.89
0.99
0.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.93
9.89
10.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 234.44 226.74 3.40% 111.02 251.58 -55.87% 68.52 278.23 -75.37% 212.50 304.86 -30.30%
Expenses 219.93 204.23 7.69% 131.32 226.79 -42.10% 89.34 240.21 -62.81% 201.65 270.55 -25.47%
EBITDA 14.52 22.51 -35.50% -20.30 24.78 - -20.82 38.01 - 10.85 34.31 -68.38%
EBIDTM 6.19% 9.93% -18.29% 9.85% -30.39% 13.66% 5.11% 11.25%
Other Income 0.55 1.35 -59.26% 0.52 0.73 -28.77% 0.59 0.09 555.56% 1.96 1.64 19.51%
Interest 1.01 0.95 6.32% 0.91 1.06 -14.15% 0.89 1.14 -21.93% 1.37 1.17 17.09%
Depreciation 10.57 9.00 17.44% 8.65 8.96 -3.46% 8.06 8.37 -3.70% 10.29 8.25 24.73%
PBT 3.50 13.91 -74.84% -29.34 15.49 - -29.18 28.60 - 1.14 26.53 -95.70%
Tax 0.25 2.57 -90.27% 1.86 2.60 -28.46% 1.64 2.68 -38.81% 1.11 4.57 -75.71%
PAT 3.25 11.34 -71.34% -31.20 12.89 - -30.82 25.92 - 0.03 21.96 -99.86%
PATM 1.39% 5.00% -28.10% 5.12% -44.98% 9.32% 0.02% 7.20%
EPS 0.97 3.38 -71.30% -9.28 3.84 - -9.17 7.71 - 0.01 6.54 -99.85%

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 310.34 315.11 -1.51% 174.96 325.63 -46.27% 108.83 366.40 -70.30% 298.24 385.96 -22.73%
Expenses 271.18 273.46 -0.83% 175.20 273.80 -36.01% 114.19 304.62 -62.51% 267.46 338.91 -21.08%
EBITDA 39.16 41.65 -5.98% -0.23 51.84 - -5.36 61.79 - 30.78 47.06 -34.59%
EBIDTM 12.62% 13.22% -0.13% 15.92% -4.93% 16.86% 10.32% 12.19%
Other Income 0.66 1.93 -65.80% 0.54 0.77 -29.87% 0.59 0.44 34.09% 2.15 1.36 58.09%
Interest 1.02 1.00 2.00% 0.99 1.13 -12.39% 0.92 1.23 -25.20% 1.48 1.10 34.55%
Depreciation 12.35 11.16 10.66% 10.43 11.21 -6.96% 9.83 10.60 -7.26% 11.42 10.66 7.13%
PBT 26.44 31.42 -15.85% -11.13 40.27 - -15.53 50.40 - 20.02 36.65 -45.38%
Tax 5.89 7.31 -19.43% 6.26 6.16 1.62% 5.07 11.12 -54.41% 1.83 10.32 -82.27%
PAT 20.55 24.11 -14.77% -17.39 34.11 - -20.59 39.28 - 18.20 26.33 -30.88%
PATM 6.62% 7.65% -9.94% 10.48% -18.92% 10.72% 6.10% 6.82%
EPS 44.26 40.70 8.75% 13.43 33.95 -60.44% -17.17 4.02 - 33.29 -8.20 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

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 626.48 969.04 1,061.86 884.20 964.83 889.04 780.29 583.28 524.62 534.54 572.42 Net Sales Growth -40.98% -8.74% 20.09% -8.36% 8.52% 13.94% 33.78% 11.18% -1.86% -6.62% Cost Of Goods Sold 407.45 595.81 681.82 545.95 670.79 645.72 571.10 427.76 428.27 357.45 389.98 Gross Profit 219.03 373.23 380.05 338.25 294.04 243.32 209.20 155.52 96.35 177.09 182.44 GP Margin 34.96% 38.52% 35.79% 38.25% 30.48% 27.37% 26.81% 26.66% 18.37% 33.13% 31.87% Total Expenditure 642.24 872.89 905.45 754.04 837.32 806.41 711.64 521.96 491.48 449.90 462.78 Power & Fuel Cost - 97.89 88.11 80.03 63.48 53.35 49.93 41.17 28.96 34.72 30.34 % Of Sales - 10.10% 8.30% 9.05% 6.58% 6.00% 6.40% 7.06% 5.52% 6.50% 5.30% Employee Cost - 41.23 34.28 32.49 24.94 31.87 25.29 19.75 15.35 19.61 11.69 % Of Sales - 4.25% 3.23% 3.67% 2.58% 3.58% 3.24% 3.39% 2.93% 3.67% 2.04% Manufacturing Exp. - 74.44 57.65 53.58 47.07 36.79 26.34 18.52 6.53 15.55 11.96 % Of Sales - 7.68% 5.43% 6.06% 4.88% 4.14% 3.38% 3.18% 1.24% 2.91% 2.09% General & Admin Exp. - 35.42 21.23 23.84 14.32 10.63 11.95 7.81 6.09 11.85 6.67 % Of Sales - 3.66% 2.00% 2.70% 1.48% 1.20% 1.53% 1.34% 1.16% 2.22% 1.17% Selling & Distn. Exp. - 22.25 14.57 15.00 14.32 11.04 9.21 6.61 6.03 10.36 11.68 % Of Sales - 2.30% 1.37% 1.70% 1.48% 1.24% 1.18% 1.13% 1.15% 1.94% 2.04% Miscellaneous Exp. - 5.84 7.80 3.15 2.40 17.02 17.82 0.35 0.25 0.36 11.68 % Of Sales - 0.60% 0.73% 0.36% 0.25% 1.91% 2.28% 0.06% 0.05% 0.07% 0.08% EBITDA -15.75 96.15 156.41 130.16 127.51 82.63 68.65 61.32 33.14 84.64 109.64 EBITDA Margin -2.51% 9.92% 14.73% 14.72% 13.22% 9.29% 8.80% 10.51% 6.32% 15.83% 19.15% Other Income 3.62 4.14 2.83 3.25 2.00 7.61 2.30 0.57 1.42 2.50 4.16 Interest 4.18 4.52 4.40 1.65 8.03 67.15 84.44 77.26 75.43 52.39 43.89 Depreciation 37.57 36.62 28.50 25.05 22.18 20.38 20.22 33.50 31.98 30.26 18.62 PBT -53.88 59.15 126.34 106.71 99.30 2.71 -33.71 -48.86 -72.85 4.49 51.29 Tax 4.86 8.96 6.30 4.17 5.14 -1.66 3.15 -0.24 -1.02 6.24 5.40 Tax Rate -9.02% 15.15% 4.99% 3.91% 5.18% -22.40% -9.34% 0.31% 0.55% -35.97% 14.04% PAT -58.74 50.19 120.04 102.54 94.15 9.07 -36.86 -77.39 -183.43 -23.59 33.05 PAT before Minority Interest -58.74 50.19 120.04 102.54 94.15 9.07 -36.86 -77.39 -183.43 -23.59 33.05 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 -9.38% 5.18% 11.30% 11.60% 9.76% 1.02% -4.72% -13.27% -34.96% -4.41% 5.77% PAT Growth -181.46% -58.19% 17.07% 8.91% 938.04% - - - - - EPS -17.48 14.94 35.73 30.52 28.02 2.70 -10.97 -23.03 -54.59 -7.02 9.84

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 892.37 1,305.39 1,393.83 1,116.93 1,125.27 1,029.92 930.79 691.22 554.05 555.64 3,681.82 Net Sales Growth -35.94% -6.35% 24.79% -0.74% 9.26% 10.65% 34.66% 24.76% -0.29% -84.91% Cost Of Goods Sold 559.84 795.88 893.32 690.82 770.74 725.80 644.87 497.87 453.96 376.80 2,739.73 Gross Profit 332.53 509.51 500.51 426.11 354.53 304.12 285.91 193.36 100.09 178.83 942.09 GP Margin 37.26% 39.03% 35.91% 38.15% 31.51% 29.53% 30.72% 27.97% 18.07% 32.18% 25.59% Total Expenditure 828.03 1,119.33 1,162.80 936.00 966.34 917.27 831.29 618.60 530.99 474.75 3,768.52 Power & Fuel Cost - 111.51 101.65 92.41 74.04 63.18 59.31 50.27 33.93 36.61 0.00 % Of Sales - 8.54% 7.29% 8.27% 6.58% 6.13% 6.37% 7.27% 6.12% 6.59% 0% Employee Cost - 48.84 41.71 38.22 31.41 39.16 42.07 27.46 19.51 22.87 0.00 % Of Sales - 3.74% 2.99% 3.42% 2.79% 3.80% 4.52% 3.97% 3.52% 4.12% 0% Manufacturing Exp. - 89.15 72.37 67.26 56.52 44.87 36.98 24.68 8.51 16.35 112.08 % Of Sales - 6.83% 5.19% 6.02% 5.02% 4.36% 3.97% 3.57% 1.54% 2.94% 3.04% General & Admin Exp. - 38.33 24.34 25.56 14.37 11.95 13.43 8.70 8.00 11.08 240.30 % Of Sales - 2.94% 1.75% 2.29% 1.28% 1.16% 1.44% 1.26% 1.44% 1.99% 6.53% Selling & Distn. Exp. - 28.72 20.88 17.83 16.32 12.72 16.59 9.07 6.69 10.66 626.69 % Of Sales - 2.20% 1.50% 1.60% 1.45% 1.24% 1.78% 1.31% 1.21% 1.92% 17.02% Miscellaneous Exp. - 6.91 8.53 3.89 2.94 19.58 18.04 0.56 0.40 0.37 626.69 % Of Sales - 0.53% 0.61% 0.35% 0.26% 1.90% 1.94% 0.08% 0.07% 0.07% 1.35% EBITDA 64.35 186.06 231.03 180.93 158.93 112.65 99.50 72.62 23.06 80.89 -86.70 EBITDA Margin 7.21% 14.25% 16.58% 16.20% 14.12% 10.94% 10.69% 10.51% 4.16% 14.56% -2.35% Other Income 3.94 5.29 2.68 1.59 2.48 12.82 1.97 0.89 1.79 2.79 74.14 Interest 4.41 4.84 5.08 3.48 9.12 73.80 86.31 80.22 77.55 54.19 113.45 Depreciation 44.03 44.40 37.56 34.07 29.11 26.86 28.36 36.57 34.76 31.73 0.00 PBT 19.80 142.11 191.06 144.97 123.19 24.82 -13.19 -43.28 -87.45 -2.25 -126.01 Tax 19.05 26.41 33.43 18.30 13.70 3.84 2.93 0.64 0.48 7.90 -13.61 Tax Rate 96.21% 18.58% 17.50% 12.62% 11.12% 13.01% -22.21% -0.89% -0.24% -32.79% 10.80% PAT 0.77 115.70 157.62 126.67 109.48 25.67 -16.12 -72.68 -199.53 -32.00 -112.40 PAT before Minority Interest 0.77 115.70 157.62 126.67 109.48 25.67 -16.12 -72.68 -199.53 -32.00 -112.40 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 0.09% 8.86% 11.31% 11.34% 9.73% 2.49% -1.73% -10.51% -36.01% -5.76% -3.05% PAT Growth -99.38% -26.60% 24.43% 15.70% 326.49% - - - - - EPS 0.23 34.43 46.91 37.70 32.58 7.64 -4.80 -21.63 -59.38 -9.52 -33.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

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
Shareholder's Funds 673.01 630.74 510.91 394.12 178.72 166.05 113.53 206.07 379.02 402.61 Share Capital 33.62 31.34 30.24 27.84 30.88 27.06 19.00 19.00 19.00 19.00 Total Reserves 639.39 599.40 440.74 239.23 130.24 88.00 94.53 174.07 360.02 383.61 Non-Current Liabilities 112.38 166.18 198.66 196.36 296.94 759.11 516.50 514.31 186.81 175.36 Secured Loans 68.78 121.98 136.73 151.42 261.40 732.31 479.97 468.73 158.42 156.28 Unsecured Loans 27.18 26.78 19.62 6.50 7.46 2.30 15.48 24.29 6.08 0.00 Long Term Provisions 13.54 12.75 12.21 9.04 4.94 0.29 0.00 0.00 0.00 0.00 Current Liabilities 305.37 276.02 150.75 184.32 304.36 245.58 416.95 346.89 540.65 371.71 Trade Payables 179.79 160.16 115.21 145.73 135.53 88.65 56.38 88.70 97.29 103.28 Other Current Liabilities 112.96 86.58 33.56 23.09 166.63 117.54 204.55 103.62 113.09 49.22 Short Term Borrowings 0.57 0.57 0.57 14.50 1.31 36.52 152.88 153.13 318.39 215.52 Short Term Provisions 12.05 28.71 1.41 1.00 0.89 2.86 3.15 1.44 11.88 3.70 Total Liabilities 1,090.76 1,072.94 860.32 774.80 780.02 1,170.74 1,046.98 1,067.27 1,106.48 949.68 Net Block 463.59 429.10 348.60 304.88 276.92 306.65 263.20 264.78 295.35 269.74 Gross Block 575.76 504.74 395.79 327.07 438.46 462.28 398.23 366.32 365.45 309.59 Accumulated Depreciation 112.17 75.64 47.19 22.18 161.54 155.63 135.03 101.54 70.11 39.85 Non Current Assets 766.54 692.19 555.44 528.90 468.47 591.76 564.12 573.38 604.91 480.94 Capital Work in Progress 76.66 37.73 32.13 36.03 3.03 88.54 109.08 108.85 94.81 16.86 Non Current Investment 140.29 140.29 146.09 165.26 174.44 172.41 169.77 166.65 166.36 143.30 Long Term Loans & Adv. 86.00 85.08 28.62 22.72 14.08 22.84 21.43 31.67 36.86 39.89 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 1.32 0.64 1.44 11.54 11.15 Current Assets 324.21 380.76 304.88 245.91 311.54 578.98 482.85 493.89 501.56 468.73 Current Investments 0.00 0.00 22.20 3.20 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 96.96 108.26 56.77 40.33 50.45 53.88 90.99 149.27 158.67 157.59 Sundry Debtors 188.72 208.50 181.03 140.40 216.51 441.22 319.67 295.10 265.90 211.75 Cash & Bank 6.83 10.57 6.57 4.58 2.34 0.51 6.16 2.86 3.15 10.53 Other Current Assets 31.70 6.05 6.08 12.55 42.24 83.37 66.04 46.67 73.83 88.85 Short Term Loans & Adv. 27.30 47.38 32.22 44.85 40.15 80.90 64.99 45.57 71.55 85.60 Net Current Assets 18.84 104.74 154.13 61.59 7.19 333.40 65.90 147.00 -39.09 97.02 Total Assets 1,090.75 1,072.95 860.32 774.81 780.01 1,170.74 1,046.98 1,067.28 1,106.48 949.68

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 1,933.43 1,567.33 1,404.70 1,032.48 644.51 447.44 179.72 186.90 373.82 907.92 Share Capital 33.62 31.34 30.24 27.84 30.88 27.06 19.00 19.00 19.00 19.00 Total Reserves 1,899.81 1,535.99 1,334.53 877.59 596.03 369.38 157.84 150.12 351.90 885.99 Non-Current Liabilities 116.40 172.51 204.14 202.47 302.78 765.21 523.24 523.42 192.74 362.01 Secured Loans 68.78 121.98 136.73 151.42 261.40 732.31 480.08 472.08 165.94 0.00 Unsecured Loans 27.18 26.78 19.62 6.50 7.46 2.30 15.48 24.29 0.00 272.68 Long Term Provisions 14.51 13.37 12.76 9.50 4.94 0.29 0.00 0.00 0.00 70.81 Current Liabilities 357.16 327.20 215.57 238.08 391.90 344.53 511.41 427.14 569.90 2,474.20 Trade Payables 218.26 197.55 168.07 183.97 195.63 153.80 111.92 112.14 112.34 738.38 Other Current Liabilities 123.23 88.63 35.70 25.42 179.89 131.51 230.25 123.16 117.00 432.91 Short Term Borrowings 0.57 0.57 3.17 23.52 14.60 52.38 165.25 166.21 328.09 1,028.14 Short Term Provisions 15.10 40.45 8.62 5.17 1.78 6.84 3.98 25.63 12.46 274.77 Total Liabilities 2,406.99 2,067.04 1,824.41 1,473.03 1,339.19 1,557.18 1,214.37 1,137.46 1,136.46 3,744.13 Net Block 511.77 483.94 411.75 376.34 332.83 367.52 324.10 324.67 349.33 747.05 Gross Block 656.62 584.52 474.81 405.44 518.16 540.45 468.41 432.41 422.86 885.78 Accumulated Depreciation 144.85 100.58 63.06 29.11 185.33 172.93 144.31 107.74 73.53 138.73 Non Current Assets 1,891.90 1,567.32 1,428.56 1,161.55 921.18 875.60 654.18 580.88 606.81 890.01 Capital Work in Progress 78.53 37.73 32.13 36.03 5.64 88.54 111.23 108.85 94.81 37.11 Non Current Investment 1,214.04 954.23 947.74 716.57 567.83 394.36 196.14 113.59 113.59 14.59 Long Term Loans & Adv. 87.57 91.42 36.95 32.61 14.87 23.86 22.05 32.34 37.54 16.56 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 1.32 0.64 1.44 11.54 74.69 Current Assets 515.09 499.72 395.85 311.48 417.93 681.48 560.04 556.41 529.45 2,854.12 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 142.70 168.55 119.07 82.50 85.78 101.54 139.58 186.17 176.42 1,527.01 Sundry Debtors 320.37 253.58 215.39 147.48 253.45 468.24 331.40 286.49 268.92 771.05 Cash & Bank 15.25 22.57 15.74 15.56 20.05 4.42 10.09 6.59 5.14 181.59 Other Current Assets 36.77 5.90 5.25 13.91 58.65 107.28 78.97 77.16 78.97 374.47 Short Term Loans & Adv. 32.33 49.11 40.41 52.04 57.17 105.73 77.38 75.76 75.98 65.89 Net Current Assets 157.93 172.52 180.28 73.40 26.03 336.94 48.64 129.27 -40.45 379.92 Total Assets 2,406.99 2,067.04 1,824.41 1,473.03 1,339.20 1,557.19 1,214.37 1,137.46 1,136.46 3,744.13

Cash Flow

Consolidated Figures in Rs. Crores /

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
Cash From Operating Activity 124.87 106.58 55.30 201.57 204.02 -89.95 157.01 67.88 108.12 -54.63 PBT 59.15 126.34 106.71 99.36 7.41 -33.71 -48.86 -72.85 4.49 51.29 Adjustment 36.67 29.86 23.53 28.14 83.94 102.36 110.18 105.99 80.14 61.24 Changes in Working Capital 46.80 -35.55 -73.84 69.90 234.88 -155.45 95.45 33.73 29.72 -161.75 Cash after chg. in Working capital 142.62 120.65 56.39 197.41 326.23 -86.80 156.77 66.86 114.36 -49.22 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -17.75 -14.07 -1.09 -1.66 1.66 -3.15 0.24 1.02 -6.24 -5.40 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 5.82 -123.87 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -102.40 -90.22 -63.23 -85.70 -39.98 -43.95 -34.69 -14.32 -154.36 -151.26 Net Fixed Assets -109.95 -114.55 -64.82 78.39 109.33 -43.51 -32.14 -14.91 -133.81 -127.47 Net Investments 0.00 28.00 0.17 5.98 -2.03 -2.64 -3.12 -0.29 -23.06 -25.03 Others 7.55 -3.67 1.42 -170.07 -147.28 2.20 0.57 0.88 2.51 1.24 Cash from Financing Activity -26.34 -12.53 9.95 -113.79 -163.05 128.24 -119.01 -53.85 38.86 209.81 Net Cash Inflow / Outflow -3.86 3.83 2.01 2.08 0.99 -5.66 3.31 -0.29 -7.39 3.92 Opening Cash & Equivalents 9.42 5.58 3.57 1.49 1.35 6.16 2.86 3.15 10.53 6.61 Closing Cash & Equivalent 5.55 9.42 5.58 3.57 2.34 0.51 6.16 2.86 3.15 10.53

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 124.25 141.44 64.26 217.23 226.46 -83.40 168.82 32.16 113.73 -566.87 PBT 142.11 191.06 144.97 123.20 29.51 -13.19 -43.28 -87.45 -2.25 -126.01 Adjustment 43.45 39.76 36.08 35.74 93.54 113.67 115.94 110.63 83.27 223.74 Changes in Working Capital -14.79 -53.37 -103.89 59.25 233.68 -180.95 96.80 9.46 40.62 -515.74 Cash after chg. in Working capital 170.77 177.45 77.16 218.19 356.74 -80.48 169.46 32.64 121.64 -418.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -46.52 -36.01 -12.90 -6.78 -3.84 -2.93 -0.64 -0.48 -7.90 -56.77 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 5.82 -126.44 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -104.21 -119.12 -65.65 -105.10 -211.50 -246.79 -120.09 -22.47 -158.42 -211.84 Net Fixed Assets -109.95 -114.55 -64.82 78.39 109.33 -43.51 -32.14 -14.91 -133.81 -127.47 Net Investments 0.00 28.00 0.17 5.98 -2.03 -2.64 -3.12 -0.29 -23.06 -25.03 Others 5.74 -32.57 -1.00 -189.47 -318.80 -200.64 -84.83 -7.27 -1.55 -59.34 Cash from Financing Activity -26.65 -15.82 1.70 -119.15 0.67 324.52 -45.23 -8.24 36.69 659.72 Net Cash Inflow / Outflow -6.61 6.50 0.32 -7.01 15.63 -5.68 3.50 1.45 -8.00 -118.98 Opening Cash & Equivalents 19.00 12.50 12.18 19.20 4.42 10.09 6.59 5.14 13.14 278.70 Closing Cash & Equivalent 12.39 19.00 12.50 12.18 20.05 4.42 10.09 6.59 5.14 163.14

Financial Ratios

Consolidated /

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.) 200.18 201.23 155.73 95.92 59.05 48.72 59.75 101.61 199.48 211.89 ROA 4.64% 12.42% 12.54% 12.11% 0.93% -3.32% -7.32% -16.88% -2.29% 4.22% ROE 7.70% 21.79% 27.79% 44.43% 6.78% -32.88% -50.48% -64.13% -6.04% 12.07% ROCE 7.87% 17.69% 17.31% 18.52% 9.76% 5.58% -0.04% -11.82% 4.04% 12.79% Fixed Asset Turnover 1.79 2.36 2.49 2.70 2.13 1.95 1.66 1.57 1.58 2.35 Receivable days 74.81 66.95 65.08 63.02 125.42 165.85 176.92 177.91 163.08 84.71 Inventory Days 38.65 28.36 19.66 16.03 19.89 31.58 69.14 97.66 107.98 92.47 Payable days 71.38 55.14 61.76 60.58 50.83 38.47 47.62 65.64 76.01 78.39 Cash Conversion Cycle 42.08 40.17 22.98 18.48 94.49 158.96 198.45 209.92 195.05 98.78 Total Debt/Equity 0.22 0.26 0.37 0.65 2.55 6.70 6.77 3.72 1.43 1.02 Interest Cover 14.08 29.74 65.51 13.37 1.11 0.60 0.00 -1.45 0.67 1.88

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 575.07 500.04 451.25 325.18 234.46 172.49 92.99 88.92 195.10 476.31 ROA 5.17% 8.10% 7.68% 7.79% 1.77% -1.16% -6.18% -17.55% -1.31% -3.48% ROE 6.61% 10.75% 11.16% 14.33% 5.06% -5.67% -42.06% -73.95% -5.02% -11.85% ROCE 7.70% 11.85% 10.62% 11.58% 8.97% 6.66% 0.87% -13.14% 1.92% -0.58% Fixed Asset Turnover 2.10 2.63 2.58 2.59 2.08 1.97 1.67 1.43 0.85 2.54 Receivable days 80.24 61.40 58.34 61.06 119.58 147.14 150.31 165.78 341.58 64.57 Inventory Days 43.51 37.66 32.41 25.63 31.04 44.37 79.24 108.23 559.50 115.35 Payable days 67.75 56.61 66.73 70.27 69.87 59.58 61.81 72.33 306.01 59.67 Cash Conversion Cycle 56.01 42.45 24.01 16.42 80.75 131.93 167.74 201.68 595.07 120.24 Total Debt/Equity 0.08 0.10 0.13 0.20 0.68 1.99 4.43 4.35 1.49 1.44 Interest Cover 30.38 38.57 42.61 14.51 1.40 0.85 0.10 -1.57 0.56 -0.11

Top Investors:

lts investment fund ltd

india opportunities growth fund ltd - pinewood strategy

apms investment fund limited

gmo emerging markets fund, a series of gmo trust

Annual Reports:

News Update:

Kiri Industries starts first phase of commercial production at Vadodara plant
25th Jan 2021, 16:18 PM

The combined installed capacity of the first phase of the new plant is 6000 MTPA, which shall add several new products in Dyes Intermediates & Specialty Chemicals sector
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