Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

Agriculture

Rating :
63/99

BSE: 532899 | NSE: KSCL

514.20
13-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  514.85
  •  515.00
  •  500.25
  •  514.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  126799
  •  645.03
  •  651.30
  •  368.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,245.47
  • 13.92
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,243.88
  • 0.58%
  • 2.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.09%
  • 3.87%
  • 10.24%
  • FII
  • DII
  • Others
  • 2.41%
  • 2.97%
  • 25.42%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.84
  • -7.17
  • 4.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.20
  • -7.80
  • 8.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.14
  • -6.58
  • 39.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.63
  • 18.68
  • 20.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.25
  • 3.93
  • 3.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.52
  • 15.86
  • 15.93

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
627.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
391.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
236.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
37.62%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
4.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
6.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
233.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
3.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
230.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
36.69%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
36.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
809.42
819.23
704.99
744.88
1,160.94
1,011.11
712.03
Net Sales Growth
-
-1.20%
16.20%
-5.36%
-35.84%
14.82%
42.00%
 
Cost Of Goods Sold
-
355.97
358.93
359.37
337.71
345.05
301.22
254.29
Gross Profit
-
453.45
460.31
345.61
407.18
815.89
709.89
457.73
GP Margin
-
56.02%
56.19%
49.02%
54.66%
70.28%
70.21%
64.29%
Total Expenditure
-
597.89
597.86
565.44
557.36
851.25
789.87
572.70
Power & Fuel Cost
-
8.62
8.24
7.76
6.21
7.90
8.30
6.91
% Of Sales
-
1.06%
1.01%
1.10%
0.83%
0.68%
0.82%
0.97%
Employee Cost
-
55.06
54.39
39.91
38.25
30.90
28.16
17.70
% Of Sales
-
6.80%
6.64%
5.66%
5.14%
2.66%
2.79%
2.49%
Manufacturing Exp.
-
82.35
83.68
67.19
90.00
241.40
190.06
135.59
% Of Sales
-
10.17%
10.21%
9.53%
12.08%
20.79%
18.80%
19.04%
General & Admin Exp.
-
32.44
30.46
27.05
27.26
22.85
18.06
13.17
% Of Sales
-
4.01%
3.72%
3.84%
3.66%
1.97%
1.79%
1.85%
Selling & Distn. Exp.
-
56.94
52.24
40.64
40.92
198.31
243.35
144.95
% Of Sales
-
7.03%
6.38%
5.76%
5.49%
17.08%
24.07%
20.36%
Miscellaneous Exp.
-
6.52
9.91
23.51
17.02
4.84
0.72
0.08
% Of Sales
-
0.81%
1.21%
3.33%
2.28%
0.42%
0.07%
0.01%
EBITDA
-
211.53
221.37
139.55
187.52
309.69
221.24
139.33
EBITDA Margin
-
26.13%
27.02%
19.79%
25.17%
26.68%
21.88%
19.57%
Other Income
-
43.11
24.11
34.42
13.10
15.72
9.75
4.94
Interest
-
0.55
0.60
0.24
0.24
0.17
0.24
1.51
Depreciation
-
22.95
25.08
30.24
27.44
14.91
16.42
12.24
PBT
-
231.14
219.81
143.49
172.94
310.33
214.33
130.52
Tax
-
13.73
8.40
6.96
5.47
9.22
5.16
3.78
Tax Rate
-
5.94%
3.82%
8.26%
3.16%
2.97%
2.41%
2.87%
PAT
-
217.45
211.24
77.83
167.88
300.96
208.96
128.07
PAT before Minority Interest
-
217.40
211.41
77.29
167.47
300.78
209.17
128.07
Minority Interest
-
0.05
-0.17
0.54
0.41
0.18
-0.21
0.00
PAT Margin
-
26.86%
25.79%
11.04%
22.54%
25.92%
20.67%
17.99%
PAT Growth
-
2.94%
171.41%
-53.64%
-44.22%
44.03%
63.16%
 
Unadjusted EPS
-
33.72
31.49
11.27
24.31
43.68
30.40
18.69

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,006.87
1,012.40
1,014.34
927.19
754.77
515.53
344.83
Share Capital
12.63
13.22
13.81
13.81
13.78
13.75
13.70
Total Reserves
994.24
999.18
1,000.53
913.38
740.20
500.79
329.61
Non-Current Liabilities
39.94
15.84
12.49
9.82
7.47
5.73
4.50
Secured Loans
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
Long Term Provisions
3.65
4.87
0.45
1.07
0.00
0.00
0.00
Current Liabilities
504.28
419.90
500.85
423.53
395.61
506.39
518.23
Trade Payables
218.18
187.82
281.61
216.16
154.08
229.51
248.61
Other Current Liabilities
258.10
190.47
197.40
199.54
195.07
253.58
253.92
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.03
0.00
Short Term Provisions
28.00
41.61
21.84
7.83
46.46
23.27
15.70
Total Liabilities
1,550.48
1,447.57
1,526.94
1,360.34
1,158.07
1,028.05
867.56
Net Block
240.13
189.48
200.23
201.54
160.84
143.64
137.41
Gross Block
412.52
340.59
329.21
302.59
235.15
203.28
181.29
Accumulated Depreciation
172.39
151.11
128.97
101.05
74.31
59.64
43.89
Non Current Assets
354.02
265.14
243.27
225.67
225.14
170.45
153.19
Capital Work in Progress
38.15
37.35
33.97
19.70
61.66
11.66
8.13
Non Current Investment
36.73
29.92
2.42
0.71
0.22
0.55
2.85
Long Term Loans & Adv.
39.00
8.39
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
Current Assets
1,196.46
1,182.41
1,283.66
1,134.68
932.66
857.54
714.31
Current Investments
472.83
575.48
654.47
505.67
294.77
277.73
129.00
Inventories
561.23
442.82
447.82
504.45
494.35
497.15
491.19
Sundry Debtors
84.62
85.93
85.40
80.36
118.06
65.32
68.59
Cash & Bank
8.70
13.91
20.97
9.49
6.56
6.66
14.26
Other Current Assets
69.08
47.07
56.49
23.12
18.92
10.68
11.27
Short Term Loans & Adv.
14.83
17.20
18.52
11.60
12.16
9.61
10.80
Net Current Assets
692.18
762.51
782.81
711.15
537.05
351.14
196.08
Total Assets
1,550.48
1,447.58
1,526.93
1,360.35
1,158.07
1,028.05
867.56

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
133.20
150.78
158.99
246.32
144.91
193.21
109.91
PBT
231.14
219.81
84.25
172.94
310.00
214.33
131.86
Adjustment
-17.89
1.82
-3.66
16.52
0.00
7.27
7.85
Changes in Working Capital
-69.70
-62.45
85.36
62.33
-155.80
-22.98
-26.23
Cash after chg. in Working capital
143.55
159.18
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
Tax Paid
-10.34
-8.40
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
77.18
68.33
-150.25
-201.96
-83.73
-162.41
-58.19
Net Fixed Assets
-71.53
-12.64
-35.51
-24.79
-78.75
-22.43
Net Investments
95.84
51.39
-158.26
-211.86
-38.20
-140.08
Others
52.87
29.58
43.52
34.69
33.22
0.10
Cash from Financing Activity
-219.15
-226.18
2.76
-41.57
-61.28
-38.41
-47.06
Net Cash Inflow / Outflow
-8.77
-7.07
11.49
2.79
-0.10
-7.61
4.66
Opening Cash & Equivalents
13.77
20.84
9.35
6.56
6.66
14.26
9.61
Closing Cash & Equivalent
5.01
13.77
20.84
9.35
6.56
6.66
14.26

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
159.49
153.18
146.89
134.27
109.40
74.84
50.10
ROA
14.42%
14.21%
5.35%
13.30%
27.52%
22.07%
14.76%
ROE
21.53%
20.86%
7.96%
19.93%
47.43%
48.77%
37.31%
ROCE
22.83%
21.67%
8.68%
20.56%
48.76%
49.65%
38.34%
Fixed Asset Turnover
2.15
2.45
2.24
2.77
5.30
5.26
3.93
Receivable days
38.45
38.16
42.83
48.58
28.82
24.17
35.16
Inventory Days
226.38
198.37
246.03
244.57
155.82
178.39
251.79
Payable days
109.61
159.89
168.67
121.51
81.81
105.03
130.03
Cash Conversion Cycle
155.22
76.64
120.19
171.64
102.84
97.53
156.92
Total Debt/Equity
0.01
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
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.