Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Agriculture

Rating :
50/99

BSE: 532899 | NSE: KSCL

700.75
26-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  700.80
  •  708.50
  •  680.65
  •  695.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  212487
  •  1473.08
  •  816.65
  •  463.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,231.79
  • 13.63
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,230.00
  • 0.43%
  • 3.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.52%
  • 1.57%
  • 13.29%
  • FII
  • DII
  • Others
  • 14.92%
  • 3.90%
  • 10.80%

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
  • 15.74
  • 15.04
  • 13.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.07
  • 3.14
  • 2.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.38
  • 14.01
  • 11.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
64.25
63.12
1.79%
118.55
121.99
-2.82%
134.02
117.66
13.90%
719.48
627.58
14.64%
Expenses
80.08
75.79
5.66%
108.33
111.54
-2.88%
117.35
98.31
19.37%
432.54
391.50
10.48%
EBITDA
-15.82
-12.67
-
10.22
10.45
-2.20%
16.67
19.35
-13.85%
286.95
236.08
21.55%
EBIDTM
-24.62%
-20.07%
8.62%
8.57%
12.44%
16.44%
39.88%
37.62%
Other Income
4.23
30.98
-86.35%
7.55
7.67
-1.56%
10.46
2.81
272.24%
23.51
4.14
467.87%
Interest
0.15
0.18
-16.67%
0.05
0.12
-58.33%
0.16
0.09
77.78%
0.15
0.09
66.67%
Depreciation
5.62
6.72
-16.37%
5.60
6.51
-13.98%
5.57
6.20
-10.16%
5.45
6.24
-12.66%
PBT
-17.36
11.41
-
12.12
11.48
5.57%
21.40
15.87
34.85%
304.86
233.89
30.34%
Tax
0.41
3.80
-89.21%
2.96
2.96
0.00%
-2.00
2.34
-
8.44
3.65
131.23%
PAT
-17.77
7.61
-
9.16
8.53
7.39%
23.41
13.52
73.15%
296.42
230.24
28.74%
PATM
-27.66%
12.06%
7.73%
6.99%
17.46%
11.49%
41.20%
36.69%
EPS
-2.88
1.26
-
1.51
1.31
15.27%
3.89
2.16
80.09%
48.95
36.37
34.59%

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
1,036.30
930.35
809.42
819.23
704.99
744.88
1,160.94
1,011.11
712.03
Net Sales Growth
11.39%
14.94%
-1.20%
16.20%
-5.36%
-35.84%
14.82%
42.00%
 
Cost Of Goods Sold
540.59
405.10
355.97
358.93
359.37
337.71
345.05
301.22
254.29
Gross Profit
495.71
525.25
453.45
460.31
345.61
407.18
815.89
709.89
457.73
GP Margin
47.83%
56.46%
56.02%
56.19%
49.02%
54.66%
70.28%
70.21%
64.29%
Total Expenditure
738.30
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
298.02
253.21
211.53
221.37
139.55
187.52
309.69
221.24
139.33
EBITDA Margin
28.76%
27.22%
26.13%
27.02%
19.79%
25.17%
26.68%
21.88%
19.57%
Other Income
45.75
45.59
43.11
24.11
34.42
13.10
15.72
9.75
4.94
Interest
0.51
0.48
0.55
0.60
0.24
0.24
0.17
0.24
1.51
Depreciation
22.24
25.66
22.95
25.08
30.24
27.44
14.91
16.42
12.24
PBT
321.02
272.65
231.14
219.81
143.49
172.94
310.33
214.33
130.52
Tax
9.81
12.75
13.73
8.40
6.96
5.47
9.22
5.16
3.78
Tax Rate
3.06%
4.68%
5.94%
3.82%
8.26%
3.16%
2.97%
2.41%
2.87%
PAT
311.22
259.03
217.45
211.24
77.83
167.88
300.96
208.96
128.07
PAT before Minority Interest
310.51
259.90
217.40
211.41
77.29
167.47
300.78
209.17
128.07
Minority Interest
-0.71
-0.87
0.05
-0.17
0.54
0.41
0.18
-0.21
0.00
PAT Margin
30.03%
27.84%
26.86%
25.79%
11.04%
22.54%
25.92%
20.67%
17.99%
PAT Growth
19.75%
19.12%
2.94%
171.41%
-53.64%
-44.22%
44.03%
63.16%
 
EPS
51.61
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
59.59
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
23.30
4.87
0.45
1.07
0.00
0.00
0.00
Current Liabilities
588.65
514.62
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
38.34
41.60
21.84
7.83
46.46
23.27
15.70
Total Liabilities
1,615.70
1,580.47
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
373.67
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
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
Current Assets
1,269.57
1,206.80
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
25.18
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
1,580.47
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
127.94
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
-74.25
-65.58
85.36
62.33
-155.80
-22.98
-26.23
Cash after chg. in Working capital
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
Tax Paid
-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
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
82.40
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
40.89
49.29
43.52
34.69
33.22
0.10
Cash from Financing Activity
-301.43
-219.11
-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%
14.28%
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.