Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Consumer Food

Rating :
44/99

BSE: 530813 | NSE: KRBL

280.10
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  284.00
  •  287.00
  •  279.00
  •  283.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  735053
  •  2071.48
  •  470.90
  •  274.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,500.47
  • 10.91
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,977.31
  • 1.41%
  • 1.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.17%
  • 1.41%
  • 17.48%
  • FII
  • DII
  • Others
  • 3.49%
  • 6.43%
  • 11.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.30
  • 5.41
  • 10.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.86
  • 2.01
  • 2.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.64
  • 6.86
  • 7.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.88
  • 11.37
  • 11.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.79
  • 1.75
  • 1.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.61
  • 8.01
  • 8.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,318.30
1,280.26
2.97%
1,437.03
1,535.99
-6.44%
1,213.39
1,319.28
-8.03%
1,413.65
1,228.23
15.10%
Expenses
1,139.88
1,136.40
0.31%
1,259.18
1,257.20
0.16%
1,018.87
1,034.57
-1.52%
1,162.15
996.80
16.59%
EBITDA
178.42
143.86
24.02%
177.85
278.79
-36.21%
194.52
284.71
-31.68%
251.50
231.43
8.67%
EBIDTM
13.53%
11.24%
12.38%
18.15%
16.03%
21.58%
17.79%
18.84%
Other Income
8.72
43.20
-79.81%
28.24
17.94
57.41%
33.10
20.61
60.60%
26.90
11.03
143.88%
Interest
14.32
7.82
83.12%
7.48
3.45
116.81%
0.83
1.46
-43.15%
1.47
2.01
-26.87%
Depreciation
19.89
19.33
2.90%
19.97
18.74
6.56%
19.94
18.93
5.34%
19.57
18.65
4.93%
PBT
152.93
159.91
-4.36%
178.64
274.54
-34.93%
206.85
284.93
-27.40%
257.36
221.80
16.03%
Tax
38.85
41.93
-7.35%
44.80
69.09
-35.16%
53.56
71.83
-25.44%
62.71
57.35
9.35%
PAT
114.08
117.98
-3.31%
133.84
205.45
-34.86%
153.29
213.10
-28.07%
194.65
164.45
18.36%
PATM
8.65%
9.22%
9.31%
13.38%
12.63%
16.15%
13.77%
13.39%
EPS
4.98
5.01
-0.60%
5.85
8.73
-32.99%
6.70
9.05
-25.97%
8.27
6.99
18.31%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
5,382.37
5,363.23
4,210.56
3,991.88
4,499.02
4,120.49
3,245.69
3,147.65
3,362.81
3,197.19
2,910.46
Net Sales Growth
0.35%
27.38%
5.48%
-11.27%
9.19%
26.95%
3.11%
-6.40%
5.18%
9.85%
 
Cost Of Goods Sold
3,999.92
3,551.13
2,879.92
2,598.13
3,058.60
2,710.17
2,010.82
2,229.50
2,641.67
2,401.08
2,262.18
Gross Profit
1,382.45
1,812.10
1,330.64
1,393.75
1,440.42
1,410.32
1,234.87
918.14
721.15
796.11
648.29
GP Margin
25.68%
33.79%
31.60%
34.91%
32.02%
34.23%
38.05%
29.17%
21.44%
24.90%
22.27%
Total Expenditure
4,580.08
4,424.44
3,548.52
3,169.66
3,628.66
3,270.61
2,471.76
2,504.11
2,915.99
2,671.44
2,469.92
Power & Fuel Cost
-
18.16
18.00
18.19
22.13
17.71
9.63
10.22
6.48
8.12
10.04
% Of Sales
-
0.34%
0.43%
0.46%
0.49%
0.43%
0.30%
0.32%
0.19%
0.25%
0.34%
Employee Cost
-
120.60
104.30
92.21
85.62
77.02
69.18
71.54
63.02
47.76
41.96
% Of Sales
-
2.25%
2.48%
2.31%
1.90%
1.87%
2.13%
2.27%
1.87%
1.49%
1.44%
Manufacturing Exp.
-
318.92
264.62
237.62
240.84
254.69
222.82
56.62
49.64
41.99
31.90
% Of Sales
-
5.95%
6.28%
5.95%
5.35%
6.18%
6.87%
1.80%
1.48%
1.31%
1.10%
General & Admin Exp.
-
81.27
42.12
37.19
39.17
41.24
40.19
27.24
27.71
24.35
20.12
% Of Sales
-
1.52%
1.00%
0.93%
0.87%
1.00%
1.24%
0.87%
0.82%
0.76%
0.69%
Selling & Distn. Exp.
-
295.49
216.10
164.68
171.63
143.74
111.58
104.15
122.57
144.46
101.83
% Of Sales
-
5.51%
5.13%
4.13%
3.81%
3.49%
3.44%
3.31%
3.64%
4.52%
3.50%
Miscellaneous Exp.
-
38.87
23.46
21.64
10.67
26.04
7.54
4.83
4.91
3.68
101.83
% Of Sales
-
0.72%
0.56%
0.54%
0.24%
0.63%
0.23%
0.15%
0.15%
0.12%
0.06%
EBITDA
802.29
938.79
662.04
822.22
870.36
849.88
773.93
643.54
446.82
525.75
440.54
EBITDA Margin
14.91%
17.50%
15.72%
20.60%
19.35%
20.63%
23.84%
20.45%
13.29%
16.44%
15.14%
Other Income
96.96
92.78
42.71
22.68
22.51
15.15
17.81
10.28
61.22
6.11
14.54
Interest
24.10
14.74
13.40
23.59
62.44
67.58
68.95
54.84
67.48
80.89
76.02
Depreciation
79.37
75.65
74.22
71.95
72.88
64.46
67.78
61.42
49.78
52.69
57.66
PBT
795.78
941.18
617.13
749.36
757.55
732.99
655.01
537.56
390.79
398.29
321.41
Tax
199.92
240.20
157.73
190.45
199.36
229.97
220.57
138.16
97.66
72.37
71.32
Tax Rate
25.12%
25.52%
25.56%
25.42%
26.32%
31.37%
33.67%
25.70%
24.99%
18.36%
21.85%
PAT
595.86
700.98
459.40
558.91
558.19
503.02
434.44
399.40
293.14
321.72
255.11
PAT before Minority Interest
595.86
700.98
459.40
558.91
558.19
503.02
434.44
399.40
293.14
321.72
255.11
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
11.07%
13.07%
10.91%
14.00%
12.41%
12.21%
13.39%
12.69%
8.72%
10.06%
8.77%
PAT Growth
-15.00%
52.59%
-17.80%
0.13%
10.97%
15.79%
8.77%
36.25%
-8.88%
26.11%
 
EPS
26.03
30.62
20.07
24.42
24.39
21.98
18.98
17.45
12.81
14.06
11.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
4,692.62
4,070.24
3,692.51
3,127.64
2,726.70
2,287.90
1,907.32
1,498.34
1,324.77
1,043.97
Share Capital
23.54
23.54
23.54
23.54
23.54
23.54
23.54
23.54
23.54
23.58
Total Reserves
4,669.08
4,046.70
3,668.97
3,104.10
2,703.16
2,264.36
1,883.78
1,474.80
1,301.23
1,020.39
Non-Current Liabilities
167.94
189.89
206.04
242.43
185.62
189.09
205.95
298.25
251.44
225.68
Secured Loans
0.00
0.00
5.97
19.57
33.24
51.95
87.32
203.22
236.29
208.32
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
8.63
9.25
8.74
7.33
5.65
5.12
4.86
3.64
2.48
1.49
Current Liabilities
729.46
487.00
728.40
1,051.95
1,722.94
1,379.67
1,308.08
1,183.30
1,488.97
1,444.18
Trade Payables
119.73
180.57
219.06
383.56
223.79
110.70
254.17
142.28
155.07
149.58
Other Current Liabilities
404.36
210.38
203.72
187.62
111.68
95.04
71.91
137.10
243.06
147.90
Short Term Borrowings
201.36
89.39
288.39
462.70
1,381.51
1,164.14
965.05
891.39
1,045.17
1,111.17
Short Term Provisions
4.01
6.66
17.23
18.07
5.96
9.79
16.95
12.53
45.67
35.52
Total Liabilities
5,590.90
4,748.02
4,627.83
4,422.91
4,636.14
3,857.54
3,422.23
2,980.77
3,066.06
2,714.71
Net Block
886.08
911.21
937.97
970.37
932.89
970.23
1,008.90
764.57
639.57
562.62
Gross Block
1,768.68
1,721.22
1,679.11
1,648.59
1,543.49
1,519.95
1,491.78
1,188.47
1,015.87
884.06
Accumulated Depreciation
882.60
810.01
741.14
678.22
610.60
549.72
482.89
423.90
376.30
321.44
Non Current Assets
959.84
1,153.29
1,222.26
1,250.75
1,062.57
1,023.69
1,069.16
920.10
779.08
623.13
Capital Work in Progress
15.98
2.35
9.07
12.14
0.59
2.25
1.71
100.26
113.74
14.40
Non Current Investment
0.00
0.00
0.00
9.08
8.33
11.71
4.29
4.46
0.00
0.00
Long Term Loans & Adv.
43.98
226.50
265.69
258.80
108.71
25.62
34.75
34.56
24.43
44.72
Other Non Current Assets
0.82
0.85
0.76
0.36
12.05
13.88
19.52
16.24
1.34
1.39
Current Assets
4,631.06
3,594.73
3,405.57
3,172.16
3,573.57
2,833.85
2,353.08
2,060.67
2,286.98
2,091.59
Current Investments
30.88
20.79
18.89
5.84
7.65
8.99
10.11
8.23
6.59
6.30
Inventories
4,186.27
2,816.10
2,964.21
2,852.42
3,129.39
2,462.72
2,019.96
1,795.66
1,859.67
1,690.02
Sundry Debtors
285.06
289.34
201.29
230.20
397.29
246.68
230.02
154.46
339.98
287.26
Cash & Bank
47.52
391.00
161.86
52.55
5.27
69.82
4.76
28.30
24.34
66.19
Other Current Assets
81.33
46.38
33.22
23.64
33.97
45.64
88.22
74.02
56.39
41.83
Short Term Loans & Adv.
31.50
31.12
26.10
7.51
11.27
19.65
36.59
12.32
24.17
17.23
Net Current Assets
3,901.60
3,107.73
2,677.17
2,120.21
1,850.63
1,454.18
1,045.00
877.37
798.01
647.41
Total Assets
5,590.90
4,748.02
4,627.83
4,422.91
4,636.14
3,857.54
3,422.24
2,980.77
3,066.06
2,714.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-360.10
560.82
383.73
1,211.88
-114.86
60.76
258.33
510.31
336.54
-162.08
PBT
941.18
617.13
749.36
757.55
732.99
655.01
537.56
390.79
394.10
326.43
Adjustment
13.49
62.49
80.97
128.21
128.18
129.51
105.81
120.00
133.78
118.07
Changes in Working Capital
-1,062.04
56.17
-246.00
513.69
-756.38
-534.09
-273.53
95.15
-114.21
-537.26
Cash after chg. in Working capital
-107.37
735.79
584.33
1,399.45
104.79
250.43
369.83
605.94
413.66
-92.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-252.73
-174.97
-200.60
-187.57
-219.65
-189.67
-111.51
-95.63
-77.13
-69.32
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
206.36
-206.32
-11.67
-53.53
20.20
-48.68
-207.91
-173.90
-231.46
-176.24
Net Fixed Assets
-61.17
-35.38
-27.43
-116.63
-21.86
-35.76
-198.93
-159.09
-231.16
-176.32
Net Investments
-10.09
-1.90
-13.05
1.81
5.45
1.30
-1.70
-6.11
-0.29
-0.03
Others
277.62
-169.04
28.81
61.29
36.61
-14.22
-7.28
-8.70
-0.01
0.11
Cash from Financing Activity
4.78
-322.24
-227.07
-1,148.17
59.49
24.68
-73.68
-332.45
-146.92
391.26
Net Cash Inflow / Outflow
-148.96
32.26
144.99
10.18
-35.17
36.76
-23.26
3.96
-41.85
52.94
Opening Cash & Equivalents
191.68
159.42
14.43
4.25
39.42
2.66
27.61
23.96
66.19
13.24
Closing Cash & Equivalent
42.72
191.68
159.42
14.43
4.25
39.42
4.35
27.93
24.34
66.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
199.35
172.91
156.86
132.86
115.83
97.19
81.03
63.65
56.28
44.27
ROA
13.56%
9.80%
12.35%
12.32%
11.84%
11.94%
12.48%
9.70%
11.13%
10.80%
ROE
16.00%
11.84%
16.39%
19.07%
20.06%
20.71%
23.45%
20.77%
27.16%
27.23%
ROCE
21.12%
15.45%
20.28%
21.08%
20.83%
22.17%
20.92%
17.16%
18.63%
19.52%
Fixed Asset Turnover
3.20
2.55
2.46
2.82
2.69
2.16
2.35
3.05
3.37
3.66
Receivable days
18.78
20.67
19.22
25.45
28.52
26.80
22.29
26.83
35.80
30.22
Inventory Days
228.89
243.54
259.05
242.65
247.68
251.99
221.23
198.37
202.58
184.98
Payable days
10.04
10.89
12.63
9.40
8.47
22.77
25.89
17.84
19.81
17.16
Cash Conversion Cycle
237.62
253.32
265.64
258.70
267.73
256.02
217.63
207.36
218.57
198.03
Total Debt/Equity
0.04
0.02
0.08
0.16
0.52
0.54
0.57
0.78
1.02
1.32
Interest Cover
64.85
47.05
32.77
13.13
11.85
10.50
10.80
6.79
5.87
5.29

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.