Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Agriculture

Rating :
64/99

BSE: 532899 | NSE: KSCL

581.90
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  584.90
  •  590.00
  •  574.50
  •  581.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  103823
  •  604.00
  •  682.50
  •  273.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,509.95
  • 10.81
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,508.16
  • 0.52%
  • 2.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.52%
  • 3.33%
  • 8.82%
  • FII
  • DII
  • Others
  • 20.22%
  • 3.93%
  • 8.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.22
  • 4.55
  • 4.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.34
  • 6.19
  • 2.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.45
  • 9.06
  • 7.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.50
  • 16.50
  • 14.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.66
  • 2.66
  • 2.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.72
  • 14.52
  • 13.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
719.48
627.58
14.64%
63.12
0.00
0
121.99
84.77
43.91%
117.66
92.57
27.10%
Expenses
432.54
391.50
10.48%
75.79
0.00
0
111.54
84.78
31.56%
98.31
79.33
23.93%
EBITDA
286.95
236.08
21.55%
-12.67
0.00
-
10.45
0.00
0
19.35
13.24
46.15%
EBIDTM
39.88%
37.62%
14.01%
0.00%
8.57%
-0.01%
16.44%
14.30%
Other Income
23.51
4.14
467.87%
30.98
0.00
0
7.67
10.27
-25.32%
2.81
12.93
-78.27%
Interest
0.15
0.09
66.67%
0.18
0.00
0
0.12
0.13
-7.69%
0.09
0.13
-30.77%
Depreciation
5.45
6.24
-12.66%
6.72
0.00
0
6.51
5.61
16.04%
6.20
5.07
22.29%
PBT
304.86
233.89
30.34%
11.41
0.00
0
11.48
4.52
153.98%
15.87
20.98
-24.36%
Tax
8.44
3.65
131.23%
3.80
0.00
0
2.96
1.62
82.72%
2.34
5.45
-57.06%
PAT
296.42
230.24
28.74%
7.61
0.00
0
8.53
2.91
193.13%
13.52
15.53
-12.94%
PATM
41.20%
36.69%
7.11%
0.00%
6.99%
3.43%
11.49%
16.77%
EPS
49.16
38.18
28.76%
1.26
0.00
0
1.41
0.48
193.75%
2.24
2.57
-12.84%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
930.35
809.42
819.23
704.99
744.88
1,160.94
1,011.11
712.03
Net Sales Growth
-
14.94%
-1.20%
16.20%
-5.36%
-35.84%
14.82%
42.00%
 
Cost Of Goods Sold
-
405.10
355.97
358.93
359.37
337.71
345.05
301.22
254.29
Gross Profit
-
525.25
453.45
460.31
345.61
407.18
815.89
709.89
457.73
GP Margin
-
56.46%
56.02%
56.19%
49.02%
54.66%
70.28%
70.21%
64.29%
Total Expenditure
-
677.14
597.89
597.86
565.44
557.36
851.25
789.87
572.70
Power & Fuel Cost
-
8.16
8.62
8.24
7.76
6.21
7.90
8.30
6.91
% Of Sales
-
0.88%
1.06%
1.01%
1.10%
0.83%
0.68%
0.82%
0.97%
Employee Cost
-
67.88
55.06
54.39
39.91
38.25
30.90
28.16
17.70
% Of Sales
-
7.30%
6.80%
6.64%
5.66%
5.14%
2.66%
2.79%
2.49%
Manufacturing Exp.
-
80.74
82.35
83.68
67.19
90.00
241.40
190.06
135.59
% Of Sales
-
8.68%
10.17%
10.21%
9.53%
12.08%
20.79%
18.80%
19.04%
General & Admin Exp.
-
36.08
32.44
28.76
27.05
27.26
22.85
18.06
13.17
% Of Sales
-
3.88%
4.01%
3.51%
3.84%
3.66%
1.97%
1.79%
1.85%
Selling & Distn. Exp.
-
69.53
56.94
52.24
40.64
40.92
198.31
243.35
144.95
% Of Sales
-
7.47%
7.03%
6.38%
5.76%
5.49%
17.08%
24.07%
20.36%
Miscellaneous Exp.
-
9.65
6.52
11.62
23.51
17.02
4.84
0.72
0.08
% Of Sales
-
1.04%
0.81%
1.42%
3.33%
2.28%
0.42%
0.07%
0.01%
EBITDA
-
253.21
211.53
221.37
139.55
187.52
309.69
221.24
139.33
EBITDA Margin
-
27.22%
26.13%
27.02%
19.79%
25.17%
26.68%
21.88%
19.57%
Other Income
-
45.59
43.11
24.11
34.42
13.10
15.72
9.75
4.94
Interest
-
0.48
0.55
0.60
0.24
0.24
0.17
0.24
1.51
Depreciation
-
25.66
22.95
25.08
30.24
27.44
14.91
16.42
12.24
PBT
-
272.65
231.14
219.81
143.49
172.94
310.33
214.33
130.52
Tax
-
12.75
13.73
8.40
6.96
5.47
9.22
5.16
3.78
Tax Rate
-
4.68%
5.94%
3.82%
8.26%
3.16%
2.97%
2.41%
2.87%
PAT
-
259.03
217.45
211.24
77.83
167.88
300.96
208.96
128.07
PAT before Minority Interest
-
259.90
217.40
211.41
77.29
167.47
300.78
209.17
128.07
Minority Interest
-
-0.87
0.05
-0.17
0.54
0.41
0.18
-0.21
0.00
PAT Margin
-
27.84%
26.86%
25.79%
11.04%
22.54%
25.92%
20.67%
17.99%
PAT Growth
-
19.12%
2.94%
171.41%
-53.64%
-44.22%
44.03%
63.16%
 
EPS
-
42.96
36.06
35.03
12.91
27.84
49.91
34.65
21.24

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
958.67
1,006.87
1,012.40
1,014.34
927.19
754.77
515.53
344.83
Share Capital
12.07
12.63
13.22
13.81
13.81
13.78
13.75
13.70
Total Reserves
946.60
994.24
999.18
1,000.53
913.38
740.20
500.79
329.61
Non-Current Liabilities
68.14
39.94
33.05
12.49
9.82
7.47
5.73
4.50
Secured Loans
5.79
6.78
2.88
4.64
1.64
1.41
0.91
0.84
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
33.38
3.65
4.87
0.45
1.07
0.00
0.00
0.00
Current Liabilities
588.65
504.28
419.89
500.85
423.53
395.61
506.39
518.23
Trade Payables
266.87
218.18
186.19
281.61
216.16
154.08
229.51
248.61
Other Current Liabilities
242.28
258.10
192.10
197.40
199.54
195.07
253.58
253.92
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
Short Term Provisions
79.50
28.00
41.60
21.84
7.83
46.46
23.27
15.70
Total Liabilities
1,615.70
1,550.48
1,464.77
1,526.94
1,360.34
1,158.07
1,028.05
867.56
Net Block
249.70
240.13
189.48
200.23
201.54
160.84
143.64
137.41
Gross Block
443.96
412.52
340.59
329.21
302.59
235.15
203.28
181.29
Accumulated Depreciation
194.26
172.39
151.11
128.97
101.05
74.31
59.64
43.89
Non Current Assets
346.13
354.02
269.13
243.27
225.67
225.14
170.45
153.19
Capital Work in Progress
18.21
38.15
37.35
33.97
19.70
61.66
11.66
8.13
Non Current Investment
32.69
36.73
29.92
2.42
0.71
0.22
0.55
2.85
Long Term Loans & Adv.
45.53
39.00
12.38
6.65
3.72
2.43
14.60
4.81
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,269.57
1,196.46
1,195.62
1,283.66
1,134.68
932.66
857.54
714.31
Current Investments
351.17
472.83
592.68
654.47
505.67
294.77
277.73
129.00
Inventories
639.05
561.23
442.82
447.82
504.45
494.35
497.15
491.19
Sundry Debtors
118.02
84.62
85.93
85.40
80.36
118.06
65.32
68.59
Cash & Bank
8.05
8.70
13.91
20.97
9.49
6.56
6.66
14.26
Other Current Assets
153.28
54.25
47.07
56.49
34.72
18.92
10.68
11.27
Short Term Loans & Adv.
35.82
14.83
13.21
18.52
11.60
12.16
9.61
10.80
Net Current Assets
680.92
692.18
775.73
782.81
711.15
537.05
351.14
196.08
Total Assets
1,615.70
1,550.48
1,464.78
1,526.93
1,360.35
1,158.07
1,028.05
867.56

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
191.73
133.20
148.32
158.99
246.32
144.91
193.21
109.91
PBT
272.65
231.14
219.81
84.25
172.94
310.00
214.33
131.86
Adjustment
-18.10
-17.89
2.26
-3.66
16.52
0.00
7.27
7.85
Changes in Working Capital
-49.91
-69.70
-65.58
85.36
62.33
-155.80
-22.98
-26.23
Cash after chg. in Working capital
204.64
143.55
156.49
165.95
251.79
154.20
198.62
113.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.91
-10.34
-8.17
-6.96
-5.47
-9.30
-5.41
-3.58
Other Direct Exp. Paid
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
Cash From Investing Activity
112.48
77.18
70.84
-150.25
-201.96
-83.73
-162.41
-58.19
Net Fixed Assets
-11.47
-71.53
-12.64
-35.51
-24.79
-78.75
-22.43
Net Investments
125.71
113.04
34.19
-158.26
-211.86
-38.20
-140.08
Others
-1.76
35.67
49.29
43.52
34.69
33.22
0.10
Cash from Financing Activity
-301.43
-219.15
-226.23
2.76
-41.57
-61.28
-38.41
-47.06
Net Cash Inflow / Outflow
2.78
-8.77
-7.07
11.49
2.79
-0.10
-7.61
4.66
Opening Cash & Equivalents
5.01
13.77
20.84
9.35
6.56
6.66
14.26
9.61
Closing Cash & Equivalent
7.79
5.01
13.77
20.84
9.35
6.56
6.66
14.26

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
158.91
159.49
153.18
146.89
134.27
109.40
74.84
50.10
ROA
16.26%
14.42%
14.13%
5.35%
13.30%
27.52%
22.07%
14.76%
ROE
26.45%
21.53%
20.86%
7.96%
19.93%
47.43%
48.77%
37.31%
ROCE
27.60%
22.83%
21.67%
8.68%
20.56%
48.76%
49.65%
38.34%
Fixed Asset Turnover
2.17
2.15
2.45
2.24
2.77
5.30
5.26
3.93
Receivable days
39.75
38.45
38.16
42.83
48.58
28.82
24.17
35.16
Inventory Days
235.45
226.38
198.37
246.03
244.57
155.82
178.39
251.79
Payable days
115.97
109.61
159.33
168.67
121.51
81.81
105.03
130.03
Cash Conversion Cycle
159.23
155.22
77.20
120.19
171.64
102.84
97.53
156.92
Total Debt/Equity
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
570.81
423.63
364.86
350.02
724.90
1817.86
878.72
88.46

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.