Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Agriculture

Rating :
60/99

BSE: 532899 | NSE: KSCL

564.35
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  563.00
  •  566.95
  •  547.10
  •  561.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  65049
  •  363.20
  •  789.75
  •  467.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,289.05
  • 15.48
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,276.52
  • 0.71%
  • 2.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.44%
  • 1.46%
  • 13.28%
  • FII
  • DII
  • Others
  • 17.61%
  • 5.51%
  • 4.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.24
  • 8.01
  • 8.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.06
  • 16.39
  • 7.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.05
  • 31.88
  • 12.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.51
  • 14.35
  • 13.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.75
  • 2.98
  • 2.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.34
  • 13.58
  • 11.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
66.58
64.25
3.63%
126.05
118.55
6.33%
147.57
134.02
10.11%
629.78
719.48
-12.47%
Expenses
77.49
80.08
-3.23%
118.65
108.33
9.53%
141.15
117.35
20.28%
430.15
432.54
-0.55%
EBITDA
-10.91
-15.82
-
7.40
10.22
-27.59%
6.42
16.67
-61.49%
199.63
286.95
-30.43%
EBIDTM
-16.38%
-24.63%
5.87%
8.62%
4.35%
12.44%
31.70%
39.88%
Other Income
4.29
4.23
1.42%
6.75
7.55
-10.60%
15.14
10.46
44.74%
15.08
23.51
-35.86%
Interest
0.03
0.15
-80.00%
0.03
0.05
-40.00%
0.04
0.16
-75.00%
0.03
0.15
-80.00%
Depreciation
5.70
5.62
1.42%
5.46
5.60
-2.50%
4.99
5.57
-10.41%
4.78
5.45
-12.29%
PBT
-12.33
-17.37
-
8.66
12.12
-28.55%
16.53
21.40
-22.76%
209.90
304.86
-31.15%
Tax
-0.51
0.41
-
1.62
2.96
-45.27%
3.69
-2.00
-
5.16
8.44
-38.86%
PAT
-11.82
-17.77
-
7.04
9.16
-23.14%
12.84
23.41
-45.15%
204.73
296.42
-30.93%
PATM
-17.75%
-27.66%
5.59%
7.73%
8.70%
17.46%
32.51%
41.20%
EPS
-2.02
-2.88
-
1.31
1.51
-13.25%
2.19
3.89
-43.70%
33.77
48.95
-31.01%

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
Net Sales
969.98
1,036.31
930.35
809.42
819.23
704.99
744.88
1,160.94
1,011.11
712.03
Net Sales Growth
-6.40%
11.39%
14.94%
-1.20%
16.20%
-5.36%
-35.84%
14.82%
42.00%
 
Cost Of Goods Sold
533.81
445.89
405.10
355.97
358.93
359.37
337.71
345.05
301.22
254.29
Gross Profit
436.17
590.41
525.25
453.45
460.31
345.61
407.18
815.89
709.89
457.73
GP Margin
44.97%
56.97%
56.46%
56.02%
56.19%
49.02%
54.66%
70.28%
70.21%
64.29%
Total Expenditure
767.44
738.29
677.14
597.89
597.86
565.44
557.36
851.25
789.87
572.70
Power & Fuel Cost
-
8.05
8.16
8.62
8.24
7.76
6.21
7.90
8.30
6.91
% Of Sales
-
0.78%
0.88%
1.06%
1.01%
1.10%
0.83%
0.68%
0.82%
0.97%
Employee Cost
-
84.53
67.88
55.06
54.39
39.91
38.25
30.90
28.16
17.70
% Of Sales
-
8.16%
7.30%
6.80%
6.64%
5.66%
5.14%
2.66%
2.79%
2.49%
Manufacturing Exp.
-
85.47
80.74
82.35
83.68
67.19
90.00
241.40
190.06
135.59
% Of Sales
-
8.25%
8.68%
10.17%
10.21%
9.53%
12.08%
20.79%
18.80%
19.04%
General & Admin Exp.
-
36.17
36.08
32.44
28.76
27.05
27.26
22.85
18.06
13.17
% Of Sales
-
3.49%
3.88%
4.01%
3.51%
3.84%
3.66%
1.97%
1.79%
1.85%
Selling & Distn. Exp.
-
68.93
69.53
56.94
52.24
40.64
40.92
198.31
243.35
144.95
% Of Sales
-
6.65%
7.47%
7.03%
6.38%
5.76%
5.49%
17.08%
24.07%
20.36%
Miscellaneous Exp.
-
9.25
9.64
6.52
11.62
23.51
17.02
4.84
0.72
0.08
% Of Sales
-
0.89%
1.04%
0.81%
1.42%
3.33%
2.28%
0.42%
0.07%
0.01%
EBITDA
202.54
298.02
253.21
211.53
221.37
139.55
187.52
309.69
221.24
139.33
EBITDA Margin
20.88%
28.76%
27.22%
26.13%
27.02%
19.79%
25.17%
26.68%
21.88%
19.57%
Other Income
41.26
45.75
45.59
43.11
24.11
34.42
13.10
15.72
9.75
4.94
Interest
0.13
0.51
0.48
0.55
0.60
0.24
0.24
0.17
0.24
1.51
Depreciation
20.93
22.25
25.66
22.95
25.08
30.24
27.44
14.91
16.42
12.24
PBT
222.76
321.01
272.65
231.14
219.81
143.49
172.94
310.33
214.33
130.52
Tax
9.96
9.81
12.75
13.73
8.40
6.96
5.47
9.22
5.16
3.78
Tax Rate
4.47%
3.06%
4.68%
5.94%
3.82%
8.26%
3.16%
2.97%
2.41%
2.87%
PAT
212.79
310.50
259.03
217.45
211.24
77.83
167.88
300.96
208.96
128.07
PAT before Minority Interest
212.44
311.21
259.90
217.40
211.41
77.29
167.47
300.78
209.17
128.07
Minority Interest
-0.35
-0.71
-0.87
0.05
-0.17
0.54
0.41
0.18
-0.21
0.00
PAT Margin
21.94%
29.96%
27.84%
26.86%
25.79%
11.04%
22.54%
25.92%
20.67%
17.99%
PAT Growth
-31.63%
19.87%
19.12%
2.94%
171.41%
-53.64%
-44.22%
44.03%
63.16%
 
EPS
36.50
53.26
44.43
37.30
36.23
13.35
28.80
51.62
35.84
21.97

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
Shareholder's Funds
1,244.42
958.67
1,006.87
1,012.40
1,014.34
927.19
754.77
515.53
344.83
Share Capital
12.07
12.07
12.63
13.22
13.81
13.81
13.78
13.75
13.70
Total Reserves
1,232.36
946.60
994.24
999.18
1,000.53
913.38
740.20
500.79
329.61
Non-Current Liabilities
72.61
68.14
59.59
33.05
12.49
9.82
7.47
5.73
4.50
Secured Loans
1.08
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
0.00
Long Term Provisions
43.79
33.38
23.30
4.87
0.45
1.07
0.00
0.00
0.00
Current Liabilities
677.31
578.85
514.62
419.89
500.85
423.53
395.61
506.39
518.23
Trade Payables
358.44
266.87
218.18
186.19
281.61
216.16
154.08
229.51
248.61
Other Current Liabilities
262.74
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
0.00
0.03
0.00
Short Term Provisions
56.13
69.70
38.34
41.60
21.84
7.83
46.46
23.27
15.70
Total Liabilities
1,995.29
1,605.90
1,580.47
1,464.77
1,526.94
1,360.34
1,158.07
1,028.05
867.56
Net Block
245.65
249.70
240.13
189.48
200.23
201.54
160.84
143.64
137.41
Gross Block
456.55
443.96
412.52
340.59
329.21
302.59
235.15
203.28
181.29
Accumulated Depreciation
210.91
194.26
172.39
151.11
128.97
101.05
74.31
59.64
43.89
Non Current Assets
376.13
346.13
373.67
269.13
243.27
225.67
225.14
170.45
153.19
Capital Work in Progress
30.82
18.21
38.15
37.35
33.97
19.70
61.66
11.66
8.13
Non Current Investment
38.59
32.69
36.73
29.92
2.42
0.71
0.22
0.55
2.85
Long Term Loans & Adv.
61.08
45.53
58.65
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
0.00
Current Assets
1,619.17
1,259.77
1,206.80
1,195.62
1,283.66
1,134.68
932.66
857.54
714.31
Current Investments
560.40
351.17
472.83
592.68
654.47
505.67
294.77
277.73
129.00
Inventories
719.51
639.05
561.23
442.82
447.82
504.45
494.35
497.15
491.19
Sundry Debtors
105.68
118.02
84.62
85.93
85.40
80.36
118.06
65.32
68.59
Cash & Bank
14.09
8.05
8.70
13.91
20.97
9.49
6.56
6.66
14.26
Other Current Assets
219.49
117.46
54.25
47.07
75.01
34.72
18.92
10.68
11.27
Short Term Loans & Adv.
23.98
26.01
25.18
13.21
18.52
11.60
12.16
9.61
10.80
Net Current Assets
941.85
680.92
692.18
775.73
782.81
711.15
537.05
351.14
196.08
Total Assets
1,995.30
1,605.90
1,580.47
1,464.78
1,526.93
1,360.35
1,158.07
1,028.05
867.56

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
Cash From Operating Activity
251.86
191.73
127.94
148.32
158.99
246.32
144.91
193.21
109.91
PBT
321.01
272.65
231.14
219.81
84.25
172.94
310.00
214.33
131.86
Adjustment
-17.93
-15.81
-17.89
2.26
-3.66
16.52
0.00
7.27
7.85
Changes in Working Capital
-40.60
-52.20
-74.25
-65.58
85.36
62.33
-155.80
-22.98
-26.23
Cash after chg. in Working capital
262.47
204.64
138.99
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
0.00
Tax Paid
-10.61
-12.91
-11.05
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-217.34
112.48
82.40
70.84
-150.25
-201.96
-83.73
-162.41
-58.19
Net Fixed Assets
-25.31
-11.47
-71.53
-12.64
-35.51
-24.79
-78.75
-22.43
Net Investments
-213.14
125.71
113.04
34.19
-158.26
-211.86
-38.20
-140.08
Others
21.11
-1.76
40.89
49.29
43.52
34.69
33.22
0.10
Cash from Financing Activity
-29.06
-301.43
-219.11
-226.23
2.76
-41.57
-61.28
-38.41
-47.06
Net Cash Inflow / Outflow
5.47
2.78
-8.77
-7.07
11.49
2.79
-0.10
-7.61
4.66
Opening Cash & Equivalents
7.79
5.01
13.77
20.84
9.35
6.56
6.66
14.26
9.61
Closing Cash & Equivalent
13.25
7.79
5.01
13.77
20.84
9.35
6.56
6.66
14.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
206.27
158.91
159.49
153.18
146.89
134.27
109.40
74.84
50.10
ROA
17.28%
16.31%
14.28%
14.13%
5.35%
13.30%
27.52%
22.07%
14.76%
ROE
28.25%
26.45%
21.53%
20.86%
7.96%
19.93%
47.43%
48.77%
37.31%
ROCE
29.08%
27.60%
22.83%
21.67%
8.68%
20.56%
48.76%
49.65%
38.34%
Fixed Asset Turnover
2.30
2.17
2.15
2.45
2.24
2.77
5.30
5.26
3.93
Receivable days
39.39
39.75
38.45
38.16
42.83
48.58
28.82
24.17
35.16
Inventory Days
239.25
235.45
226.38
198.37
246.03
244.57
155.82
178.39
251.79
Payable days
255.93
115.97
109.61
159.33
168.67
121.51
81.81
105.03
130.03
Cash Conversion Cycle
22.71
159.23
155.22
77.20
120.19
171.64
102.84
97.53
156.92
Total Debt/Equity
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
636.67
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.