Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

Consumer Food

Rating :
47/99

BSE: 530813 | NSE: KRBL

320.85
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  325.70
  •  337.95
  •  316.00
  •  324.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1358416
  •  4446.16
  •  337.95
  •  173.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,550.13
  • 13.15
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,696.07
  • 1.09%
  • 1.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.46%
  • 1.72%
  • 17.80%
  • FII
  • DII
  • Others
  • 2.82%
  • 6.11%
  • 12.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.36
  • 4.87
  • -1.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.75
  • 5.02
  • -0.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.57
  • 6.95
  • 3.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.81
  • 14.94
  • 10.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.97
  • 3.25
  • 2.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.68
  • 11.43
  • 8.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
1,015.91
764.02
32.97%
973.97
1,062.50
-8.33%
1,120.69
1,328.98
-15.67%
1,133.20
889.84
27.35%
Expenses
822.90
580.81
41.68%
764.86
834.39
-8.33%
920.35
1,090.36
-15.59%
912.51
723.71
26.09%
EBITDA
193.01
183.21
5.35%
209.11
228.11
-8.33%
200.34
238.62
-16.04%
220.69
166.13
32.84%
EBIDTM
19.00%
23.98%
21.47%
21.47%
17.88%
17.96%
19.47%
18.67%
Other Income
14.97
9.24
62.01%
2.92
9.41
-68.97%
16.67
4.61
261.61%
2.74
6.18
-55.66%
Interest
3.61
8.38
-56.92%
7.51
18.48
-59.36%
4.55
13.86
-67.17%
3.15
7.30
-56.85%
Depreciation
18.30
17.74
3.16%
18.10
18.03
0.39%
18.06
17.96
0.56%
18.06
19.30
-6.42%
PBT
186.07
166.33
11.87%
186.42
201.01
-7.26%
194.40
211.41
-8.05%
202.22
145.71
38.78%
Tax
45.31
40.59
11.63%
48.34
51.33
-5.83%
49.11
52.41
-6.30%
52.41
32.32
62.16%
PAT
140.76
125.74
11.95%
138.08
149.68
-7.75%
145.29
159.00
-8.62%
149.81
113.39
32.12%
PATM
13.86%
16.46%
14.18%
14.09%
12.96%
11.96%
13.22%
12.74%
EPS
5.98
5.34
11.99%
5.87
6.36
-7.70%
6.17
6.75
-8.59%
6.36
4.82
31.95%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
4,243.77
3,991.88
4,499.02
4,120.49
3,245.69
3,147.65
3,362.81
3,197.19
2,910.46
2,080.39
1,631.00
Net Sales Growth
4.91%
-11.27%
9.19%
26.95%
3.11%
-6.40%
5.18%
9.85%
39.90%
27.55%
 
Cost Of Goods Sold
2,959.38
2,598.13
3,058.60
2,710.17
2,010.82
2,229.50
2,641.67
2,401.08
2,262.18
1,589.26
1,225.29
Gross Profit
1,284.39
1,393.75
1,440.42
1,410.32
1,234.87
918.14
721.15
796.11
648.29
491.13
405.71
GP Margin
30.27%
34.91%
32.02%
34.23%
38.05%
29.17%
21.44%
24.90%
22.27%
23.61%
24.87%
Total Expenditure
3,420.62
3,169.66
3,628.66
3,270.61
2,471.76
2,504.11
2,915.99
2,671.44
2,469.92
1,787.57
1,404.22
Power & Fuel Cost
-
18.19
22.13
17.71
9.63
10.22
6.48
8.12
10.04
7.98
6.88
% Of Sales
-
0.46%
0.49%
0.43%
0.30%
0.32%
0.19%
0.25%
0.34%
0.38%
0.42%
Employee Cost
-
92.21
85.62
77.02
69.18
71.54
63.02
47.76
41.96
31.93
32.37
% Of Sales
-
2.31%
1.90%
1.87%
2.13%
2.27%
1.87%
1.49%
1.44%
1.53%
1.98%
Manufacturing Exp.
-
237.62
240.84
254.69
222.82
56.62
49.64
41.99
31.90
31.31
25.85
% Of Sales
-
5.95%
5.35%
6.18%
6.87%
1.80%
1.48%
1.31%
1.10%
1.51%
1.58%
General & Admin Exp.
-
35.98
39.17
41.24
40.19
27.24
27.71
24.35
20.12
23.91
13.97
% Of Sales
-
0.90%
0.87%
1.00%
1.24%
0.87%
0.82%
0.76%
0.69%
1.15%
0.86%
Selling & Distn. Exp.
-
164.68
171.63
143.74
111.58
104.15
122.57
144.46
101.83
100.21
95.54
% Of Sales
-
4.13%
3.81%
3.49%
3.44%
3.31%
3.64%
4.52%
3.50%
4.82%
5.86%
Miscellaneous Exp.
-
22.85
10.67
26.04
7.54
4.83
4.91
3.68
1.89
2.99
95.54
% Of Sales
-
0.57%
0.24%
0.63%
0.23%
0.15%
0.15%
0.12%
0.06%
0.14%
0.27%
EBITDA
823.15
822.22
870.36
849.88
773.93
643.54
446.82
525.75
440.54
292.82
226.78
EBITDA Margin
19.40%
20.60%
19.35%
20.63%
23.84%
20.45%
13.29%
16.44%
15.14%
14.08%
13.90%
Other Income
37.30
22.68
22.51
15.15
17.81
10.28
61.22
6.11
14.54
11.31
10.53
Interest
18.82
23.59
62.44
67.58
68.95
54.84
67.48
80.89
76.02
77.52
71.89
Depreciation
72.52
71.95
72.88
64.46
67.78
61.42
49.78
52.69
57.66
50.56
44.52
PBT
769.11
749.36
757.55
732.99
655.01
537.56
390.79
398.29
321.41
176.04
120.90
Tax
195.17
190.45
199.36
229.97
220.57
138.16
97.66
72.37
71.32
54.34
22.22
Tax Rate
25.38%
25.42%
26.32%
31.37%
33.67%
25.70%
24.99%
18.36%
21.85%
29.50%
23.33%
PAT
573.94
558.91
558.19
503.02
434.44
399.40
293.14
321.72
255.11
129.86
73.03
PAT before Minority Interest
573.94
558.91
558.19
503.02
434.44
399.40
293.14
321.72
255.11
129.86
73.03
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
13.52%
14.00%
12.41%
12.21%
13.39%
12.69%
8.72%
10.06%
8.77%
6.24%
4.48%
PAT Growth
4.77%
0.13%
10.97%
15.79%
8.77%
36.25%
-8.88%
26.11%
96.45%
77.82%
 
EPS
24.38
23.74
23.71
21.37
18.46
16.97
12.45
13.67
10.84
5.52
3.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
3,692.51
3,127.64
2,726.70
2,287.90
1,907.32
1,498.34
1,324.77
1,043.97
829.47
717.16
Share Capital
23.54
23.54
23.54
23.54
23.54
23.54
23.54
23.58
24.24
24.35
Total Reserves
3,668.97
3,104.10
2,703.16
2,264.36
1,883.78
1,474.80
1,301.23
1,020.39
805.31
692.81
Non-Current Liabilities
206.04
242.43
185.62
189.09
205.95
298.25
251.44
225.68
94.58
123.54
Secured Loans
5.97
19.57
33.24
51.95
87.32
203.22
236.29
208.32
77.45
106.39
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
8.74
7.33
5.65
5.12
4.86
3.64
2.48
1.49
1.17
0.93
Current Liabilities
728.40
1,051.95
1,722.94
1,379.67
1,308.08
1,183.30
1,488.97
1,444.18
1,085.08
1,166.98
Trade Payables
219.06
383.56
223.79
110.70
254.17
142.28
155.07
149.58
79.94
129.40
Other Current Liabilities
203.72
187.62
111.68
95.04
71.91
137.10
243.06
147.90
222.67
253.72
Short Term Borrowings
288.39
462.70
1,381.51
1,164.14
965.05
891.39
1,045.17
1,111.17
758.12
768.95
Short Term Provisions
17.23
18.07
5.96
9.79
16.95
12.53
45.67
35.52
24.35
14.90
Total Liabilities
4,627.83
4,422.91
4,636.14
3,857.54
3,422.23
2,980.77
3,066.06
2,714.71
2,010.01
2,008.56
Net Block
937.97
970.37
932.89
970.23
1,008.90
764.57
639.57
562.62
442.65
418.44
Gross Block
1,679.11
1,648.59
1,543.49
1,519.95
1,491.78
1,188.47
1,015.87
884.06
707.01
632.84
Accumulated Depreciation
741.14
678.22
610.60
549.72
482.89
423.90
376.30
321.44
264.36
214.41
Non Current Assets
1,222.26
1,250.75
1,062.57
1,023.69
1,069.16
920.10
779.08
623.13
487.88
455.42
Capital Work in Progress
9.07
12.14
0.59
2.25
1.71
100.26
113.74
14.40
15.12
7.84
Non Current Investment
8.77
9.08
8.33
11.71
4.29
4.46
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
265.69
258.80
108.71
25.62
34.75
34.56
24.43
44.72
28.89
28.43
Other Non Current Assets
0.76
0.36
12.05
13.88
19.52
16.24
1.34
1.39
1.22
0.71
Current Assets
3,405.57
3,172.16
3,573.57
2,833.85
2,353.08
2,060.67
2,286.98
2,091.59
1,522.13
1,553.14
Current Investments
18.89
5.84
7.65
8.99
10.11
8.23
6.59
6.30
6.27
6.85
Inventories
2,964.21
2,852.42
3,129.39
2,462.72
2,019.96
1,795.66
1,859.67
1,690.02
1,260.29
1,237.72
Sundry Debtors
201.29
230.20
397.29
246.68
230.02
154.46
339.98
287.26
194.72
229.17
Cash & Bank
161.86
52.55
5.27
69.82
4.76
28.30
24.34
66.19
13.24
16.45
Other Current Assets
59.32
23.64
22.70
25.99
88.22
74.02
56.39
41.83
47.60
62.96
Short Term Loans & Adv.
26.10
7.51
11.27
19.65
36.59
12.32
24.17
17.23
40.51
54.74
Net Current Assets
2,677.17
2,120.21
1,850.63
1,454.18
1,045.00
877.37
798.01
647.41
437.05
386.17
Total Assets
4,627.83
4,422.91
4,636.14
3,857.54
3,422.24
2,980.77
3,066.06
2,714.72
2,010.01
2,008.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
383.73
1,211.88
-114.86
60.76
258.33
510.31
336.54
-162.08
189.09
144.97
PBT
749.36
757.55
732.99
655.01
537.56
390.79
394.10
326.43
184.20
95.26
Adjustment
80.97
128.21
128.18
129.51
105.81
120.00
133.78
118.07
114.57
147.18
Changes in Working Capital
-246.00
513.69
-756.38
-534.09
-273.53
95.15
-114.21
-537.26
-53.64
-79.03
Cash after chg. in Working capital
584.33
1,399.45
104.79
250.43
369.83
605.94
413.66
-92.76
245.13
163.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-200.60
-187.57
-219.65
-189.67
-111.51
-95.63
-77.13
-69.32
-56.04
-18.43
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
-11.67
-53.53
20.20
-48.68
-207.91
-173.90
-231.46
-176.24
-81.71
-65.56
Net Fixed Assets
-27.43
-116.63
-21.86
-35.76
-198.93
-159.09
-231.16
-176.32
-81.45
-63.87
Net Investments
-13.05
1.81
5.45
1.30
-1.70
-6.11
-0.29
-0.03
0.58
1.87
Others
28.81
61.29
36.61
-14.22
-7.28
-8.70
-0.01
0.11
-0.84
-3.56
Cash from Financing Activity
-227.07
-1,148.17
59.49
24.68
-73.68
-332.45
-146.92
391.26
-110.58
-68.11
Net Cash Inflow / Outflow
144.99
10.18
-35.17
36.76
-23.26
3.96
-41.85
52.94
-3.20
11.30
Opening Cash & Equivalents
14.43
4.25
39.42
2.66
27.61
23.96
66.19
13.24
16.45
5.15
Closing Cash & Equivalent
159.42
14.43
4.25
39.42
4.35
27.93
24.34
66.19
13.24
16.45

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
156.86
132.86
115.83
97.19
81.03
63.65
56.28
44.27
34.28
29.50
ROA
12.35%
12.32%
11.84%
11.94%
12.48%
9.70%
11.13%
10.80%
6.46%
3.76%
ROE
16.39%
19.07%
20.06%
20.71%
23.45%
20.77%
27.16%
27.23%
16.79%
10.71%
ROCE
20.28%
21.08%
20.83%
22.17%
20.92%
17.16%
18.63%
19.52%
15.60%
10.43%
Fixed Asset Turnover
2.40
2.82
2.69
2.16
2.35
3.05
3.37
3.66
3.11
2.74
Receivable days
19.73
25.45
28.52
26.80
22.29
26.83
35.80
30.22
37.18
42.20
Inventory Days
265.92
242.65
247.68
251.99
221.23
198.37
202.58
184.98
219.11
273.70
Payable days
9.15
9.40
8.47
22.77
25.89
17.84
19.81
17.16
20.03
30.53
Cash Conversion Cycle
276.50
258.70
267.73
256.02
217.63
207.36
218.57
198.03
236.26
285.37
Total Debt/Equity
0.08
0.16
0.52
0.54
0.57
0.78
1.02
1.32
1.05
1.31
Interest Cover
32.77
13.13
11.85
10.50
10.80
6.79
5.87
5.29
3.38
2.32

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.