Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Agriculture

Rating :
62/99

BSE: 532899 | NSE: KSCL

512.70
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 528.60
  • 528.60
  • 511.05
  • 526.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  97841
  •  506.62
  •  629.30
  •  415.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,870.75
  • 10.42
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,851.69
  • 0.78%
  • 2.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.90%
  • 1.35%
  • 12.49%
  • FII
  • DII
  • Others
  • 16.45%
  • 5.12%
  • 4.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.14
  • 3.44
  • 1.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.81
  • -1.76
  • -4.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.19
  • 0.12
  • -6.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.59
  • 13.71
  • 11.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.14
  • 2.71
  • 2.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.45
  • 11.82
  • 10.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
144.00
126.05
14.24%
167.08
147.57
13.22%
685.59
629.78
8.86%
66.58
64.25
3.63%
Expenses
130.76
118.65
10.21%
158.55
141.15
12.33%
438.96
430.15
2.05%
77.49
80.08
-3.23%
EBITDA
13.24
7.40
78.92%
8.53
6.42
32.87%
246.63
199.63
23.54%
-10.91
-15.82
-
EBIDTM
9.20%
5.87%
5.11%
4.35%
35.97%
31.70%
-16.38%
-24.63%
Other Income
31.98
6.75
373.78%
7.49
15.14
-50.53%
7.46
15.08
-50.53%
4.29
4.23
1.42%
Interest
0.06
0.03
100.00%
0.06
0.04
50.00%
0.02
0.03
-33.33%
0.03
0.15
-80.00%
Depreciation
5.28
5.46
-3.30%
5.02
4.99
0.60%
4.76
4.78
-0.42%
5.70
5.62
1.42%
PBT
39.88
8.66
360.51%
10.95
16.53
-33.76%
249.31
209.90
18.78%
-12.33
-17.37
-
Tax
1.73
1.62
6.79%
5.49
3.69
48.78%
4.39
5.16
-14.92%
-0.51
0.41
-
PAT
38.15
7.04
441.90%
5.46
12.84
-57.48%
244.93
204.73
19.64%
-11.82
-17.77
-
PATM
26.49%
5.59%
3.27%
8.70%
35.72%
32.51%
-17.75%
-27.66%
EPS
6.81
1.31
419.85%
0.91
2.19
-58.45%
41.81
33.77
23.81%
-2.02
-2.88
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,063.25
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
9.88%
-6.40%
11.39%
14.94%
-1.20%
16.20%
-5.36%
-35.84%
14.82%
42.00%
 
Cost Of Goods Sold
556.17
429.37
445.89
405.10
355.97
358.93
359.37
337.71
345.05
301.22
254.29
Gross Profit
507.08
540.61
590.41
525.25
453.45
460.31
345.61
407.18
815.89
709.89
457.73
GP Margin
47.69%
55.73%
56.97%
56.46%
56.02%
56.19%
49.02%
54.66%
70.28%
70.21%
64.29%
Total Expenditure
805.76
767.45
738.29
677.14
597.89
597.86
565.44
557.36
851.25
789.87
572.70
Power & Fuel Cost
-
9.39
8.05
8.16
8.62
8.24
7.76
6.21
7.90
8.30
6.91
% Of Sales
-
0.97%
0.78%
0.88%
1.06%
1.01%
1.10%
0.83%
0.68%
0.82%
0.97%
Employee Cost
-
91.19
84.53
67.88
55.06
54.39
39.91
38.25
30.90
28.16
17.70
% Of Sales
-
9.40%
8.16%
7.30%
6.80%
6.64%
5.66%
5.14%
2.66%
2.79%
2.49%
Manufacturing Exp.
-
94.62
85.47
80.74
82.35
83.68
67.19
90.00
241.40
190.06
135.59
% Of Sales
-
9.75%
8.25%
8.68%
10.17%
10.21%
9.53%
12.08%
20.79%
18.80%
19.04%
General & Admin Exp.
-
43.62
36.17
36.08
32.44
28.76
27.05
27.26
22.85
18.06
13.17
% Of Sales
-
4.50%
3.49%
3.88%
4.01%
3.51%
3.84%
3.66%
1.97%
1.79%
1.85%
Selling & Distn. Exp.
-
82.50
68.93
69.53
56.94
52.24
40.64
40.92
198.31
243.35
144.95
% Of Sales
-
8.51%
6.65%
7.47%
7.03%
6.38%
5.76%
5.49%
17.08%
24.07%
20.36%
Miscellaneous Exp.
-
16.75
9.25
9.64
6.52
11.62
23.51
17.02
4.84
0.72
144.95
% Of Sales
-
1.73%
0.89%
1.04%
0.81%
1.42%
3.33%
2.28%
0.42%
0.07%
0.01%
EBITDA
257.49
202.53
298.02
253.21
211.53
221.37
139.55
187.52
309.69
221.24
139.33
EBITDA Margin
24.22%
20.88%
28.76%
27.22%
26.13%
27.02%
19.79%
25.17%
26.68%
21.88%
19.57%
Other Income
51.22
41.28
45.75
45.59
43.11
24.11
34.42
13.10
15.72
9.75
4.94
Interest
0.17
0.13
0.51
0.48
0.55
0.60
0.24
0.24
0.17
0.24
1.51
Depreciation
20.76
20.93
22.25
25.66
22.95
25.08
30.24
27.44
14.91
16.42
12.24
PBT
287.81
222.75
321.01
272.65
231.14
219.81
143.49
172.94
310.33
214.33
130.52
Tax
11.10
9.96
9.81
12.75
13.73
8.40
6.96
5.47
9.22
5.16
3.78
Tax Rate
3.86%
4.47%
3.06%
4.68%
5.94%
3.82%
8.26%
3.16%
2.97%
2.41%
2.87%
PAT
276.72
212.46
310.50
259.03
217.45
211.24
77.83
167.88
300.96
208.96
128.07
PAT before Minority Interest
275.45
212.80
311.21
259.90
217.40
211.41
77.29
167.47
300.78
209.17
128.07
Minority Interest
-1.27
-0.34
-0.71
-0.87
0.05
-0.17
0.54
0.41
0.18
-0.21
0.00
PAT Margin
26.03%
21.90%
29.96%
27.84%
26.86%
25.79%
11.04%
22.54%
25.92%
20.67%
17.99%
PAT Growth
33.78%
-31.57%
19.87%
19.12%
2.94%
171.41%
-53.64%
-44.22%
44.03%
63.16%
 
EPS
49.50
38.01
55.55
46.34
38.90
37.79
13.92
30.03
53.84
37.38
22.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,280.76
1,244.42
958.67
1,006.87
1,012.40
1,014.34
927.19
754.77
515.53
344.83
Share Capital
11.66
12.07
12.07
12.63
13.22
13.81
13.81
13.78
13.75
13.70
Total Reserves
1,269.10
1,232.36
946.60
994.24
999.18
1,000.53
913.38
740.20
500.79
329.61
Non-Current Liabilities
84.28
72.61
68.14
59.59
33.05
12.49
9.82
7.47
5.73
4.50
Secured Loans
0.61
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
0.00
Long Term Provisions
54.24
43.79
33.38
23.30
4.87
0.45
1.07
0.00
0.00
0.00
Current Liabilities
551.45
677.31
578.85
514.62
419.89
500.85
423.53
395.61
506.39
518.23
Trade Payables
229.71
358.44
266.87
218.18
186.19
281.61
216.16
154.08
229.51
248.61
Other Current Liabilities
277.95
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
0.00
0.03
0.00
Short Term Provisions
43.79
56.13
69.70
38.34
41.60
21.84
7.83
46.46
23.27
15.70
Total Liabilities
1,917.79
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
242.39
245.65
249.70
240.13
189.48
200.23
201.54
160.84
143.64
137.41
Gross Block
473.11
456.55
443.96
412.52
340.59
329.21
302.59
235.15
203.28
181.29
Accumulated Depreciation
230.72
210.91
194.26
172.39
151.11
128.97
101.05
74.31
59.64
43.89
Non Current Assets
412.36
376.13
346.13
373.67
269.13
243.27
225.67
225.14
170.45
153.19
Capital Work in Progress
43.23
30.82
18.21
38.15
37.35
33.97
19.70
61.66
11.66
8.13
Non Current Investment
46.08
38.59
32.69
36.73
29.92
2.42
0.71
0.22
0.55
2.85
Long Term Loans & Adv.
80.66
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
0.00
Current Assets
1,505.44
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
470.52
560.40
351.17
472.83
592.68
654.47
505.67
294.77
277.73
129.00
Inventories
760.62
719.51
639.05
561.23
442.82
447.82
504.45
494.35
497.15
491.19
Sundry Debtors
110.71
105.68
118.02
84.62
85.93
85.40
80.36
118.06
65.32
68.59
Cash & Bank
20.14
14.09
8.05
8.70
13.91
20.97
9.49
6.56
6.66
14.26
Other Current Assets
143.44
195.51
117.46
54.25
60.28
75.01
34.72
18.92
10.68
11.27
Short Term Loans & Adv.
23.25
23.98
26.01
25.18
13.21
18.52
11.60
12.16
9.61
10.80
Net Current Assets
953.99
941.85
680.92
692.18
775.73
782.81
711.15
537.05
351.14
196.08
Total Assets
1,917.80
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
110.23
251.86
191.73
127.94
148.32
158.99
246.32
144.91
193.21
109.91
PBT
222.75
321.01
272.65
231.14
219.81
84.25
172.94
310.00
214.33
131.86
Adjustment
-10.69
-17.93
-15.81
-17.89
2.26
-3.66
16.52
0.00
7.27
7.85
Changes in Working Capital
-93.12
-40.60
-52.20
-74.25
-65.58
85.36
62.33
-155.80
-22.98
-26.23
Cash after chg. in Working capital
118.94
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
0.00
Tax Paid
-8.71
-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
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
66.10
-217.34
112.48
82.40
70.84
-150.25
-201.96
-83.73
-162.41
-58.19
Net Fixed Assets
-32.87
-25.31
-11.47
-71.53
-12.64
-35.51
-24.79
-78.75
-22.43
Net Investments
87.01
-213.14
125.71
113.04
34.19
-158.26
-211.86
-38.20
-140.08
Others
11.96
21.11
-1.76
40.89
49.29
43.52
34.69
33.22
0.10
Cash from Financing Activity
-169.77
-29.06
-301.43
-219.11
-226.23
2.76
-41.57
-61.28
-38.41
-47.06
Net Cash Inflow / Outflow
6.57
5.47
2.78
-8.77
-7.07
11.49
2.79
-0.10
-7.61
4.66
Opening Cash & Equivalents
13.25
7.79
5.01
13.77
20.84
9.35
6.56
6.66
14.26
9.61
Closing Cash & Equivalent
19.82
13.25
7.79
5.01
13.77
20.84
9.35
6.56
6.66
14.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
219.60
206.27
158.91
159.49
153.18
146.89
134.27
109.40
74.84
50.10
ROA
10.88%
17.28%
16.31%
14.28%
14.13%
5.35%
13.30%
27.52%
22.07%
14.76%
ROE
16.85%
28.25%
26.45%
21.53%
20.86%
7.96%
19.93%
47.43%
48.77%
37.31%
ROCE
17.63%
29.08%
27.60%
22.83%
21.67%
8.68%
20.56%
48.76%
49.65%
38.34%
Fixed Asset Turnover
2.09
2.30
2.17
2.15
2.45
2.24
2.77
5.30
5.26
3.93
Receivable days
40.71
39.39
39.75
38.45
38.16
42.83
48.58
28.82
24.17
35.16
Inventory Days
278.48
239.25
235.45
226.38
198.37
246.03
244.57
155.82
178.39
251.79
Payable days
249.98
255.93
115.97
109.61
159.33
168.67
121.51
81.81
105.03
130.03
Cash Conversion Cycle
69.21
22.71
159.23
155.22
77.20
120.19
171.64
102.84
97.53
156.92
Total Debt/Equity
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
1749.45
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.