Nifty
Sensex
:
:
18236.60
61182.98
-31.80 (-0.17%)
-167.28 (-0.27%)

Agriculture

Rating :
45/99

BSE: 532899 | NSE: KSCL

524.70
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  522.50
  •  527.75
  •  521.00
  •  518.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  47978
  •  251.58
  •  816.65
  •  463.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,062.47
  • 14.01
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,049.94
  • 0.76%
  • 2.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.28%
  • 1.43%
  • 13.68%
  • FII
  • DII
  • Others
  • 13.41%
  • 8.30%
  • 5.90%

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
  • 15.73
  • 14.78
  • 13.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.02
  • 3.13
  • 2.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.42
  • 13.92
  • 11.10

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
629.78
719.48
-12.47%
64.25
63.12
1.79%
118.55
121.99
-2.82%
134.02
117.66
13.90%
Expenses
430.15
432.54
-0.55%
80.08
75.79
5.66%
108.33
111.54
-2.88%
117.35
98.31
19.37%
EBITDA
199.63
286.95
-30.43%
-15.82
-12.67
-
10.22
10.45
-2.20%
16.67
19.35
-13.85%
EBIDTM
31.70%
39.88%
-24.62%
-20.07%
8.62%
8.57%
12.44%
16.44%
Other Income
15.08
23.51
-35.86%
4.23
30.98
-86.35%
7.55
7.67
-1.56%
10.46
2.81
272.24%
Interest
0.03
0.15
-80.00%
0.15
0.18
-16.67%
0.05
0.12
-58.33%
0.16
0.09
77.78%
Depreciation
4.78
5.45
-12.29%
5.62
6.72
-16.37%
5.60
6.51
-13.98%
5.57
6.20
-10.16%
PBT
209.90
304.86
-31.15%
-17.36
11.41
-
12.12
11.48
5.57%
21.40
15.87
34.85%
Tax
5.16
8.44
-38.86%
0.41
3.80
-89.21%
2.96
2.96
0.00%
-2.00
2.34
-
PAT
204.73
296.42
-30.93%
-17.77
7.61
-
9.16
8.53
7.39%
23.41
13.52
73.15%
PATM
32.51%
41.20%
-27.66%
12.06%
7.73%
6.99%
17.46%
11.49%
EPS
33.77
48.95
-31.01%
-2.88
1.26
-
1.51
1.31
15.27%
3.89
2.16
80.09%

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
946.60
1,036.31
930.35
809.42
819.23
704.99
744.88
1,160.94
1,011.11
712.03
Net Sales Growth
-7.40%
11.39%
14.94%
-1.20%
16.20%
-5.36%
-35.84%
14.82%
42.00%
 
Cost Of Goods Sold
515.40
445.89
405.10
355.97
358.93
359.37
337.71
345.05
301.22
254.29
Gross Profit
431.20
590.41
525.25
453.45
460.31
345.61
407.18
815.89
709.89
457.73
GP Margin
45.55%
56.97%
56.46%
56.02%
56.19%
49.02%
54.66%
70.28%
70.21%
64.29%
Total Expenditure
735.91
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
210.70
298.02
253.21
211.53
221.37
139.55
187.52
309.69
221.24
139.33
EBITDA Margin
22.26%
28.76%
27.22%
26.13%
27.02%
19.79%
25.17%
26.68%
21.88%
19.57%
Other Income
37.32
45.75
45.59
43.11
24.11
34.42
13.10
15.72
9.75
4.94
Interest
0.39
0.51
0.48
0.55
0.60
0.24
0.24
0.17
0.24
1.51
Depreciation
21.57
22.25
25.66
22.95
25.08
30.24
27.44
14.91
16.42
12.24
PBT
226.06
321.01
272.65
231.14
219.81
143.49
172.94
310.33
214.33
130.52
Tax
6.53
9.81
12.75
13.73
8.40
6.96
5.47
9.22
5.16
3.78
Tax Rate
2.89%
3.06%
4.68%
5.94%
3.82%
8.26%
3.16%
2.97%
2.41%
2.87%
PAT
219.53
310.50
259.03
217.45
211.24
77.83
167.88
300.96
208.96
128.07
PAT before Minority Interest
218.96
311.21
259.90
217.40
211.41
77.29
167.47
300.78
209.17
128.07
Minority Interest
-0.57
-0.71
-0.87
0.05
-0.17
0.54
0.41
0.18
-0.21
0.00
PAT Margin
23.19%
29.96%
27.84%
26.86%
25.79%
11.04%
22.54%
25.92%
20.67%
17.99%
PAT Growth
-32.68%
19.87%
19.12%
2.94%
171.41%
-53.64%
-44.22%
44.03%
63.16%
 
EPS
37.53
53.08
44.28
37.17
36.11
13.30
28.70
51.45
35.72
21.89

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
135.43
115.97
109.61
159.33
168.67
121.51
81.81
105.03
130.03
Cash Conversion Cycle
143.21
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.