Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

Textile

Rating :
55/99

BSE: 532732 | NSE: KKCL

999.95
13-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  998.95
  •  1000.00
  •  987.00
  •  986.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  588
  •  5.86
  •  1479.00
  •  905.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,232.44
  • 15.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,272.62
  • 3.40%
  • 2.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.25%
  • 1.47%
  • 2.56%
  • FII
  • DII
  • Others
  • 0%
  • 11.83%
  • 9.89%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.06
  • 3.81
  • 2.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.18
  • 3.09
  • 2.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.46
  • 3.93
  • 2.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.09
  • 28.94
  • 24.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.37
  • 6.13
  • 4.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.24
  • 17.91
  • 14.91

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
110.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
87.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
22.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
20.39%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
1.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
2.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
5.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
14.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
12.83%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
11.47
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 /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Net Sales
-
502.40
460.27
466.50
466.80
26.27
Net Sales Growth
-
9.15%
-1.34%
-0.06%
1676.93%
 
Cost Of Goods Sold
-
159.01
162.74
169.28
162.73
8.17
Gross Profit
-
343.38
297.54
297.22
304.06
18.09
GP Margin
-
68.35%
64.64%
63.71%
65.14%
68.86%
Total Expenditure
-
390.06
362.06
367.79
362.80
20.05
Power & Fuel Cost
-
8.69
7.81
8.04
8.38
0.00
% Of Sales
-
1.73%
1.70%
1.72%
1.80%
0%
Employee Cost
-
75.12
65.07
59.21
51.07
4.65
% Of Sales
-
14.95%
14.14%
12.69%
10.94%
17.70%
Manufacturing Exp.
-
74.26
69.10
73.36
68.19
2.87
% Of Sales
-
14.78%
15.01%
15.73%
14.61%
10.93%
General & Admin Exp.
-
31.31
24.39
23.87
24.35
1.64
% Of Sales
-
6.23%
5.30%
5.12%
5.22%
6.24%
Selling & Distn. Exp.
-
36.25
29.04
30.26
45.59
2.72
% Of Sales
-
7.22%
6.31%
6.49%
9.77%
10.35%
Miscellaneous Exp.
-
5.43
3.91
3.77
2.49
0.00
% Of Sales
-
1.08%
0.85%
0.81%
0.53%
0%
EBITDA
-
112.34
98.21
98.71
104.00
6.22
EBITDA Margin
-
22.36%
21.34%
21.16%
22.28%
23.68%
Other Income
-
21.98
21.09
17.61
7.01
0.60
Interest
-
6.89
4.98
3.27
3.33
0.87
Depreciation
-
8.06
5.77
4.76
4.16
1.06
PBT
-
119.36
108.55
108.29
103.51
4.88
Tax
-
39.05
35.30
33.70
35.58
1.16
Tax Rate
-
32.72%
32.52%
31.12%
34.37%
23.77%
PAT
-
80.32
73.25
74.59
67.93
3.72
PAT before Minority Interest
-
80.32
73.25
74.59
67.93
3.72
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
15.99%
15.91%
15.99%
14.55%
14.16%
PAT Growth
-
9.65%
-1.80%
9.80%
1,726.08%
 
Unadjusted EPS
-
65.14
59.38
60.48
55.09
37.21

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Shareholder's Funds
430.00
399.19
374.11
298.74
8.56
Share Capital
12.32
12.32
12.32
12.32
1.00
Total Reserves
417.67
386.87
361.79
286.41
7.56
Non-Current Liabilities
6.88
6.26
1.20
16.64
15.19
Secured Loans
0.00
0.00
0.00
0.00
5.43
Unsecured Loans
0.00
0.00
0.00
0.00
9.77
Long Term Provisions
0.07
0.07
0.08
0.00
0.00
Current Liabilities
208.34
166.40
137.42
107.86
5.49
Trade Payables
44.73
43.51
39.47
46.89
0.00
Other Current Liabilities
39.41
51.55
35.54
13.75
5.49
Short Term Borrowings
93.46
48.30
40.51
28.89
0.00
Short Term Provisions
30.73
23.04
21.91
18.34
0.00
Total Liabilities
645.22
571.85
512.73
423.24
29.25
Net Block
78.88
68.06
62.95
59.98
7.86
Gross Block
96.55
78.31
67.67
104.29
11.60
Accumulated Depreciation
17.67
10.25
4.72
44.31
3.74
Non Current Assets
233.20
220.31
207.96
128.06
9.83
Capital Work in Progress
2.24
9.24
7.27
2.64
1.97
Non Current Investment
145.84
138.18
130.50
56.35
0.00
Long Term Loans & Adv.
3.60
2.53
4.67
9.02
0.00
Other Non Current Assets
2.64
2.31
2.56
0.07
0.00
Current Assets
412.02
351.54
304.79
295.18
19.40
Current Investments
90.81
93.30
75.83
103.17
0.00
Inventories
83.10
52.85
51.26
55.73
2.84
Sundry Debtors
177.67
136.17
106.15
108.97
3.54
Cash & Bank
53.29
62.49
66.44
21.23
3.07
Other Current Assets
7.16
1.80
1.37
3.37
9.95
Short Term Loans & Adv.
5.45
4.93
3.73
2.71
9.95
Net Current Assets
203.69
185.14
167.36
187.32
13.91
Total Assets
645.22
571.85
512.75
423.24
29.25

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-0.54
55.66
80.11
46.87
PBT
119.33
108.49
108.24
103.51
Adjustment
-3.56
-9.92
-7.82
0.37
Changes in Working Capital
-78.30
-12.44
9.24
-25.19
Cash after chg. in Working capital
37.47
86.12
109.66
78.69
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-38.02
-30.47
-29.55
-31.82
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
2.78
-14.11
-9.30
9.86
Net Fixed Assets
-11.24
-12.61
31.97
Net Investments
-5.20
-25.21
-45.29
Others
19.22
23.71
4.02
Cash from Financing Activity
-10.58
-45.57
-27.37
-78.84
Net Cash Inflow / Outflow
-8.34
-4.02
43.44
-22.11
Opening Cash & Equivalents
61.54
65.56
22.15
42.29
Closing Cash & Equivalent
53.21
61.54
65.56
20.19

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Book Value (Rs.)
348.88
323.89
303.54
242.38
21.36
ROA
13.37%
13.51%
15.94%
30.03%
14.91%
ROE
19.37%
18.95%
22.17%
44.22%
56.05%
ROCE
26.01%
26.34%
30.06%
60.82%
28.62%
Fixed Asset Turnover
5.75
6.33
5.55
8.07
2.41
Receivable days
108.39
95.74
82.29
43.90
43.88
Inventory Days
49.39
41.13
40.93
22.85
36.38
Payable days
42.26
44.30
44.88
25.08
0.00
Cash Conversion Cycle
115.52
92.57
78.33
41.66
80.26
Total Debt/Equity
0.22
0.12
0.11
0.10
1.78
Interest Cover
18.31
22.78
34.10
32.04
6.60

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.