Nifty
:
11600.20
Sensex
:
39090.03
326.00 (2.89%)
1075.41 (2.83%)
Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

Kokuyo Camlin Ltd.

Printing & Stationery

Rating :
43/99

BSE: 523207 | NSE: KOKUYOCMLN

NSE BSE
71.00
23-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  74.00
  •  74.40
  •  70.30
  •  72.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29146
  •  20.80
  •  139.00
  •  57.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 734.22
  • 62.81
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 897.18
  • N/A
  • 2.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 2.68%
  • 18.93%
  • FII
  • DII
  • Others
  • 0.21%
  • 0.00%
  • 3.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.61
  • 4.84
  • 3.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.65
  • 25.03
  • 17.41

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.36
  • 25.31
  • 116.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.15
  • 73.82
  • 55.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.30
  • 4.15
  • 4.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.48
  • 33.52
  • 34.17

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
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

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
688.77
629.62
629.66
614.19
543.88
470.35
438.37
385.74
359.12
330.87
Net Sales Growth
-
9.39%
-0.01%
2.52%
12.93%
15.63%
7.30%
13.64%
7.41%
8.54%
 
Cost Of Goods Sold
-
407.75
380.20
399.31
381.67
343.61
301.53
294.93
182.85
179.48
137.06
Gross Profit
-
281.02
249.43
230.34
232.52
200.27
168.83
143.44
202.88
179.64
193.81
GP Margin
-
40.80%
39.62%
36.58%
37.86%
36.82%
35.89%
32.72%
52.60%
50.02%
58.58%
Total Expenditure
-
637.43
592.58
606.65
589.65
527.09
467.73
443.60
373.19
332.90
304.47
Power & Fuel Cost
-
8.81
7.37
5.79
5.64
4.91
4.43
4.20
3.54
2.89
2.76
% Of Sales
-
1.28%
1.17%
0.92%
0.92%
0.90%
0.94%
0.96%
0.92%
0.80%
0.83%
Employee Cost
-
93.16
80.19
68.06
66.60
60.36
54.80
51.61
42.03
35.34
27.23
% Of Sales
-
13.53%
12.74%
10.81%
10.84%
11.10%
11.65%
11.77%
10.90%
9.84%
8.23%
Manufacturing Exp.
-
30.53
25.41
28.02
25.69
24.09
17.23
9.31
69.19
58.41
80.07
% Of Sales
-
4.43%
4.04%
4.45%
4.18%
4.43%
3.66%
2.12%
17.94%
16.26%
24.20%
General & Admin Exp.
-
26.22
25.66
26.08
21.27
20.01
19.98
19.44
16.58
12.36
13.21
% Of Sales
-
3.81%
4.08%
4.14%
3.46%
3.68%
4.25%
4.43%
4.30%
3.44%
3.99%
Selling & Distn. Exp.
-
53.85
53.21
57.49
69.00
57.71
47.64
45.85
43.00
32.42
28.87
% Of Sales
-
7.82%
8.45%
9.13%
11.23%
10.61%
10.13%
10.46%
11.15%
9.03%
8.73%
Miscellaneous Exp.
-
17.10
20.54
21.90
19.79
16.40
22.14
18.27
16.00
11.99
28.87
% Of Sales
-
2.48%
3.26%
3.48%
3.22%
3.02%
4.71%
4.17%
4.15%
3.34%
4.62%
EBITDA
-
51.34
37.04
23.01
24.54
16.79
2.62
-5.23
12.55
26.22
26.40
EBITDA Margin
-
7.45%
5.88%
3.65%
4.00%
3.09%
0.56%
-1.19%
3.25%
7.30%
7.98%
Other Income
-
0.77
3.96
3.07
5.37
8.23
5.82
0.25
2.31
0.08
0.60
Interest
-
11.50
9.61
11.75
10.73
9.77
8.77
7.35
7.95
7.31
5.83
Depreciation
-
17.87
16.51
12.08
11.86
10.97
8.86
8.06
7.30
6.68
5.24
PBT
-
22.74
14.89
2.25
7.31
4.28
-9.19
-20.38
-0.40
12.31
15.93
Tax
-
7.54
5.08
0.76
2.05
-0.64
-1.41
-5.32
0.24
3.22
4.34
Tax Rate
-
33.16%
34.12%
33.78%
28.04%
-14.95%
15.34%
26.10%
171.43%
27.36%
27.24%
PAT
-
15.20
9.81
1.50
5.26
4.93
-7.78
-15.06
-0.10
8.55
11.59
PAT before Minority Interest
-
15.20
9.81
1.50
5.26
4.93
-7.78
-15.06
-0.10
8.55
11.59
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
2.21%
1.56%
0.24%
0.86%
0.91%
-1.65%
-3.44%
-0.03%
2.38%
3.50%
PAT Growth
-
54.94%
554.00%
-71.48%
6.69%
-
-
-
-
-26.23%
 
Unadjusted EPS
-
1.52
0.98
0.15
0.52
0.50
-0.89
-2.19
-0.01
1.41
1.93

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
248.88
238.30
227.91
218.76
213.52
208.70
114.76
129.79
70.10
61.74
Share Capital
10.03
10.03
10.03
10.03
10.03
10.03
6.89
6.89
6.11
6.03
Total Reserves
238.85
228.27
217.88
208.73
203.49
198.67
107.86
122.90
63.99
55.72
Non-Current Liabilities
36.32
14.32
15.39
35.67
16.04
17.42
20.69
9.03
12.23
44.01
Secured Loans
0.15
0.23
0.06
0.09
0.12
0.00
0.00
0.18
3.13
42.58
Unsecured Loans
27.16
10.21
15.39
25.72
8.72
13.07
17.43
0.00
0.00
0.00
Long Term Provisions
4.92
4.13
2.00
3.17
3.17
1.02
0.00
0.00
0.00
0.00
Current Liabilities
269.51
230.60
233.31
188.62
181.86
161.12
131.57
115.66
112.97
74.20
Trade Payables
88.92
78.86
79.49
99.26
99.94
87.34
69.21
62.88
61.58
51.95
Other Current Liabilities
38.10
28.50
39.15
18.63
20.29
18.80
12.49
9.33
10.13
16.83
Short Term Borrowings
140.67
122.65
112.50
68.58
59.68
53.75
47.81
41.27
37.38
0.00
Short Term Provisions
1.81
0.59
2.17
2.15
1.95
1.22
2.07
2.19
3.89
5.43
Total Liabilities
554.71
483.22
476.61
443.05
411.42
387.24
267.02
254.48
195.30
179.95
Net Block
164.87
158.53
101.60
105.11
107.05
79.26
70.98
67.39
66.32
56.06
Gross Block
209.31
186.37
113.64
185.46
177.20
138.85
123.62
112.55
105.64
90.47
Accumulated Depreciation
44.44
27.85
12.04
80.35
70.15
59.59
52.64
45.16
39.32
34.41
Non Current Assets
199.79
194.08
200.85
147.15
122.66
111.52
80.56
76.75
73.96
58.68
Capital Work in Progress
0.00
0.00
49.57
24.98
1.30
5.95
0.96
0.38
0.41
2.11
Non Current Investment
6.41
10.56
9.75
0.53
0.55
0.45
0.45
0.50
0.58
0.51
Long Term Loans & Adv.
7.85
3.93
17.09
16.32
13.53
25.62
8.17
8.48
6.66
0.00
Other Non Current Assets
20.66
21.07
22.84
0.21
0.23
0.25
0.00
0.00
0.00
0.00
Current Assets
354.93
289.14
275.76
295.91
288.76
275.72
186.46
177.73
121.33
121.28
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
199.21
158.76
140.85
124.37
123.28
107.19
96.10
92.52
60.57
58.61
Sundry Debtors
117.51
109.51
106.34
91.00
76.96
70.84
66.53
62.33
54.22
48.30
Cash & Bank
10.50
4.55
14.14
67.32
74.38
84.62
14.07
14.72
1.40
2.11
Other Current Assets
27.72
2.65
2.46
2.77
14.14
13.06
9.75
8.17
5.15
12.26
Short Term Loans & Adv.
25.54
13.68
11.98
10.44
9.39
9.12
8.22
6.49
4.15
12.26
Net Current Assets
85.42
58.54
42.45
107.28
106.90
114.60
54.88
62.07
8.36
47.08
Total Assets
554.72
483.22
476.61
443.06
411.42
387.24
267.02
254.48
195.29
179.96

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
7.52
14.38
6.10
12.36
8.38
7.80
-3.79
-26.50
23.04
18.93
PBT
22.74
14.89
2.27
7.29
4.38
-9.19
-20.43
0.15
11.79
15.98
Adjustment
28.96
27.05
21.52
17.54
13.88
12.28
15.63
13.27
14.56
12.80
Changes in Working Capital
-36.31
-27.92
-18.68
-12.88
-9.13
5.19
1.06
-37.21
0.39
-6.33
Cash after chg. in Working capital
15.39
14.02
5.12
11.95
9.13
8.28
-3.73
-23.79
26.74
22.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.87
0.36
0.99
0.41
-0.75
-0.48
-0.06
-2.71
-3.70
-3.52
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
-30.58
-12.32
-25.86
10.05
-54.15
-55.08
-17.03
-9.54
-16.03
-15.24
Net Fixed Assets
-22.97
-23.16
47.23
-31.94
-34.97
-20.70
-12.13
-6.21
-12.71
-8.09
Net Investments
4.18
-0.76
-9.63
0.00
0.50
1.50
0.04
0.08
-1.03
-0.12
Others
-11.79
11.60
-63.46
41.99
-19.68
-35.88
-4.94
-3.41
-2.29
-7.03
Cash from Financing Activity
23.69
-9.72
-8.36
15.12
-8.24
98.87
16.96
49.67
-7.67
-4.00
Net Cash Inflow / Outflow
0.62
-7.66
-28.11
37.53
-54.01
51.59
-3.86
13.63
-0.66
-0.32
Opening Cash & Equivalents
4.39
12.04
40.16
2.87
56.91
5.34
9.27
1.40
2.11
2.42
Closing Cash & Equivalent
5.01
4.39
12.04
40.14
2.87
56.91
5.34
14.72
1.40
2.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
24.81
23.76
22.72
21.81
21.29
20.81
17.48
19.78
12.05
10.76
ROA
2.93%
2.04%
0.33%
1.23%
1.23%
-2.38%
-5.77%
-0.04%
4.55%
7.31%
ROE
6.24%
4.21%
0.67%
2.43%
2.33%
-4.81%
-12.31%
-0.10%
12.96%
33.87%
ROCE
8.57%
6.60%
4.10%
5.97%
4.96%
-0.18%
-7.42%
5.68%
17.51%
25.43%
Fixed Asset Turnover
3.48
4.69
4.61
3.55
3.60
3.74
3.86
3.66
3.75
4.08
Receivable days
60.15
55.98
52.24
47.66
47.47
51.09
51.58
53.29
50.87
41.39
Inventory Days
94.85
77.70
70.21
70.28
74.02
75.61
75.50
70.00
59.14
52.11
Payable days
46.35
50.59
56.11
65.02
65.89
65.46
57.32
60.63
66.21
58.19
Cash Conversion Cycle
108.65
83.08
66.35
52.91
55.60
61.24
69.77
62.65
43.81
35.31
Total Debt/Equity
0.70
0.58
0.61
0.45
0.34
0.34
0.57
0.32
0.62
0.69
Interest Cover
2.98
2.55
1.19
1.68
1.44
-0.05
-1.77
1.02
2.61
3.73

Top Investors:

vijay kishanlal kedia
iepf

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Kokuyo Camlin - Quarterly Results
    8th Aug 2019, 18:43 PM

    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.