Nifty
Sensex
:
:
22203.90
73084.58
81.85 (0.37%)
294.45 (0.40%)

Agriculture

Rating :
49/99

BSE: 532899 | NSE: KSCL

657.55
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  660.65
  •  669.00
  •  656.05
  •  668.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  44215
  •  291.39
  •  764.95
  •  466.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,675.18
  • 12.96
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,666.98
  • 0.61%
  • 2.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.90%
  • 1.48%
  • 13.37%
  • FII
  • DII
  • Others
  • 17.69%
  • 2.92%
  • 4.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.57
  • 5.75
  • 1.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.00
  • 2.93
  • -3.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.66
  • 4.56
  • -4.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.09
  • 12.05
  • 11.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.83
  • 2.44
  • 2.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.95
  • 10.79
  • 10.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
142.63
144.00
-0.95%
171.32
167.08
2.54%
736.10
685.59
7.37%
73.68
66.58
10.66%
Expenses
134.05
130.76
2.52%
160.05
158.55
0.95%
458.26
438.96
4.40%
90.36
77.49
16.61%
EBITDA
8.58
13.25
-35.25%
11.27
8.53
32.12%
277.84
246.63
12.65%
-16.68
-10.91
-
EBIDTM
6.02%
9.20%
6.58%
5.11%
37.74%
35.97%
-22.64%
-16.38%
Other Income
13.05
31.98
-59.19%
13.51
7.49
80.37%
11.65
7.46
56.17%
7.98
4.29
86.01%
Interest
0.10
0.06
66.67%
0.07
0.06
16.67%
0.02
0.02
0.00%
0.05
0.03
66.67%
Depreciation
6.72
5.28
27.27%
5.98
5.02
19.12%
5.67
4.76
19.12%
5.50
5.70
-3.51%
PBT
14.82
39.88
-62.84%
18.73
10.95
71.05%
283.81
249.31
13.84%
-14.25
-12.33
-
Tax
3.75
1.73
116.76%
4.76
5.49
-13.30%
8.55
4.39
94.76%
1.64
-0.51
-
PAT
11.07
38.15
-70.98%
13.97
5.46
155.86%
275.25
244.93
12.38%
-15.89
-11.82
-
PATM
7.76%
26.49%
8.15%
3.27%
37.39%
35.72%
-21.57%
-17.75%
EPS
2.11
6.81
-69.02%
2.45
0.91
169.23%
48.91
41.81
16.98%
-2.77
-2.02
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,123.73
1,070.36
969.98
1,036.31
930.35
809.42
819.23
704.99
744.88
1,160.94
1,011.11
Net Sales Growth
5.69%
10.35%
-6.40%
11.39%
14.94%
-1.20%
16.20%
-5.36%
-35.84%
14.82%
 
Cost Of Goods Sold
571.53
452.07
432.37
445.89
405.10
355.97
358.93
359.37
337.71
345.05
301.22
Gross Profit
552.20
618.28
537.61
590.41
525.25
453.45
460.31
345.61
407.18
815.89
709.89
GP Margin
49.14%
57.76%
55.42%
56.97%
56.46%
56.02%
56.19%
49.02%
54.66%
70.28%
70.21%
Total Expenditure
842.72
825.95
767.45
738.29
677.14
597.89
597.86
565.44
557.36
851.25
789.87
Power & Fuel Cost
-
9.85
9.39
8.05
8.16
8.62
8.24
7.76
6.21
7.90
8.30
% Of Sales
-
0.92%
0.97%
0.78%
0.88%
1.06%
1.01%
1.10%
0.83%
0.68%
0.82%
Employee Cost
-
98.33
91.19
84.53
67.88
55.06
54.39
39.91
38.25
30.90
28.16
% Of Sales
-
9.19%
9.40%
8.16%
7.30%
6.80%
6.64%
5.66%
5.14%
2.66%
2.79%
Manufacturing Exp.
-
96.88
94.62
85.47
80.74
82.35
83.68
67.19
90.00
241.40
190.06
% Of Sales
-
9.05%
9.75%
8.25%
8.68%
10.17%
10.21%
9.53%
12.08%
20.79%
18.80%
General & Admin Exp.
-
55.66
40.63
36.17
36.08
32.44
28.76
27.05
27.26
22.85
18.06
% Of Sales
-
5.20%
4.19%
3.49%
3.88%
4.01%
3.51%
3.84%
3.66%
1.97%
1.79%
Selling & Distn. Exp.
-
93.13
82.50
68.93
69.53
56.94
52.24
40.64
40.92
198.31
243.35
% Of Sales
-
8.70%
8.51%
6.65%
7.47%
7.03%
6.38%
5.76%
5.49%
17.08%
24.07%
Miscellaneous Exp.
-
20.02
16.75
9.25
9.64
6.52
11.62
23.51
17.02
4.84
243.35
% Of Sales
-
1.87%
1.73%
0.89%
1.04%
0.81%
1.42%
3.33%
2.28%
0.42%
0.07%
EBITDA
281.01
244.41
202.53
298.02
253.21
211.53
221.37
139.55
187.52
309.69
221.24
EBITDA Margin
25.01%
22.83%
20.88%
28.76%
27.22%
26.13%
27.02%
19.79%
25.17%
26.68%
21.88%
Other Income
46.19
62.23
41.28
45.75
45.59
43.11
24.11
34.42
13.10
15.72
9.75
Interest
0.24
0.19
0.13
0.51
0.48
0.55
0.60
0.24
0.24
0.17
0.24
Depreciation
23.87
20.55
20.93
22.25
25.66
22.95
25.08
30.24
27.44
14.91
16.42
PBT
303.11
285.89
222.75
321.01
272.65
231.14
219.81
143.49
172.94
310.33
214.33
Tax
18.70
13.25
9.96
9.81
12.75
13.73
8.40
6.96
5.47
9.22
5.16
Tax Rate
6.17%
4.63%
4.47%
3.06%
4.68%
5.94%
3.82%
8.26%
3.16%
2.97%
2.41%
PAT
284.40
271.72
212.46
310.50
259.03
217.45
211.24
77.83
167.88
300.96
208.96
PAT before Minority Interest
283.53
272.64
212.80
311.21
259.90
217.40
211.41
77.29
167.47
300.78
209.17
Minority Interest
-0.87
-0.92
-0.34
-0.71
-0.87
0.05
-0.17
0.54
0.41
0.18
-0.21
PAT Margin
25.31%
25.39%
21.90%
29.96%
27.84%
26.86%
25.79%
11.04%
22.54%
25.92%
20.67%
PAT Growth
2.78%
27.89%
-31.57%
19.87%
19.12%
2.94%
171.41%
-53.64%
-44.22%
44.03%
 
EPS
50.88
48.61
38.01
55.55
46.34
38.90
37.79
13.92
30.03
53.84
37.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,365.06
1,280.76
1,244.42
958.67
1,006.87
1,012.40
1,014.34
927.19
754.77
515.53
Share Capital
11.18
11.66
12.07
12.07
12.63
13.22
13.81
13.81
13.78
13.75
Total Reserves
1,353.87
1,269.10
1,232.36
946.60
994.24
999.18
1,000.53
913.38
740.20
500.79
Non-Current Liabilities
73.50
84.28
72.61
68.14
59.59
33.05
12.49
9.82
7.47
5.73
Secured Loans
0.13
0.61
1.08
5.79
6.78
2.88
4.64
1.64
1.41
0.91
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
49.10
54.24
43.79
33.38
23.30
4.87
0.45
1.07
0.00
0.00
Current Liabilities
653.11
551.45
677.31
578.85
514.62
419.89
500.85
423.53
395.61
506.39
Trade Payables
231.77
229.71
358.44
266.87
218.18
186.19
281.61
216.16
154.08
229.51
Other Current Liabilities
300.38
277.95
262.74
242.28
258.10
192.10
197.40
199.54
195.07
253.58
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
Short Term Provisions
120.96
43.79
56.13
69.70
38.34
41.60
21.84
7.83
46.46
23.27
Total Liabilities
2,093.89
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
Net Block
260.93
242.39
245.65
249.70
240.13
189.48
200.23
201.54
160.84
143.64
Gross Block
510.38
473.11
456.55
443.96
412.52
340.59
329.21
302.59
235.15
203.28
Accumulated Depreciation
249.45
230.72
210.91
194.26
172.39
151.11
128.97
101.05
74.31
59.64
Non Current Assets
503.74
412.36
376.13
346.13
373.67
269.13
243.27
225.67
225.14
170.45
Capital Work in Progress
133.06
43.23
30.82
18.21
38.15
37.35
33.97
19.70
61.66
11.66
Non Current Investment
5.22
46.08
38.59
32.69
36.73
29.92
2.42
0.71
0.22
0.55
Long Term Loans & Adv.
104.54
80.66
61.08
45.53
58.65
12.38
6.65
3.72
2.43
14.60
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
1,589.98
1,471.58
1,619.17
1,259.77
1,206.80
1,195.62
1,283.66
1,134.68
932.66
857.54
Current Investments
556.72
470.52
560.40
351.17
472.83
592.68
654.47
505.67
294.77
277.73
Inventories
717.87
760.62
719.51
639.05
561.23
442.82
447.82
504.45
494.35
497.15
Sundry Debtors
133.35
110.71
105.68
118.02
84.62
85.93
85.40
80.36
118.06
65.32
Cash & Bank
21.61
20.14
14.09
8.05
8.70
13.91
20.97
9.49
6.56
6.66
Other Current Assets
160.43
85.81
195.51
117.46
79.43
60.28
75.01
34.72
18.92
10.68
Short Term Loans & Adv.
36.50
23.77
23.98
26.01
25.18
13.21
18.52
11.60
12.16
9.61
Net Current Assets
936.87
920.13
941.85
680.92
692.18
775.73
782.81
711.15
537.05
351.14
Total Assets
2,093.72
1,883.94
1,995.30
1,605.90
1,580.47
1,464.78
1,526.93
1,360.35
1,158.07
1,028.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
296.55
110.23
251.86
191.73
127.94
148.32
158.99
246.32
144.91
193.21
PBT
285.89
222.75
321.01
272.65
231.14
219.81
84.25
172.94
310.00
214.33
Adjustment
-26.53
-10.69
-17.93
-15.81
-17.89
2.26
-3.66
16.52
0.00
7.27
Changes in Working Capital
64.49
-93.12
-40.60
-52.20
-74.25
-65.58
85.36
62.33
-155.80
-22.98
Cash after chg. in Working capital
323.86
118.94
262.47
204.64
138.99
156.49
165.95
251.79
154.20
198.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.31
-8.71
-10.61
-12.91
-11.05
-8.17
-6.96
-5.47
-9.30
-5.41
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
-118.85
66.10
-217.34
112.48
82.40
70.84
-150.25
-201.96
-83.73
-162.41
Net Fixed Assets
-121.50
-32.87
-25.31
-11.47
-71.53
-12.64
-35.51
-24.79
-78.75
-22.43
Net Investments
-47.60
87.01
-213.14
125.71
113.04
34.19
-158.26
-211.86
-38.20
-140.08
Others
50.25
11.96
21.11
-1.76
40.89
49.29
43.52
34.69
33.22
0.10
Cash from Financing Activity
-176.23
-169.77
-29.06
-301.43
-219.11
-226.23
2.76
-41.57
-61.28
-38.41
Net Cash Inflow / Outflow
1.47
6.57
5.47
2.78
-8.77
-7.07
11.49
2.79
-0.10
-7.61
Opening Cash & Equivalents
19.82
13.25
7.79
5.01
13.77
20.84
9.35
6.56
6.66
14.26
Closing Cash & Equivalent
21.29
19.82
13.25
7.79
5.01
13.77
20.84
9.35
6.56
6.66

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
244.10
219.60
206.27
158.91
159.49
153.18
146.89
134.27
109.40
74.84
ROA
13.59%
10.88%
17.28%
16.31%
14.28%
14.13%
5.35%
13.30%
27.52%
22.07%
ROE
20.61%
16.85%
28.25%
26.45%
21.53%
20.86%
7.96%
19.93%
47.43%
48.77%
ROCE
21.61%
17.63%
29.08%
27.60%
22.83%
21.67%
8.68%
20.56%
48.76%
49.65%
Fixed Asset Turnover
2.18
2.09
2.30
2.17
2.15
2.45
2.24
2.77
5.30
5.26
Receivable days
41.61
40.71
39.39
39.75
38.45
38.16
42.83
48.58
28.82
24.17
Inventory Days
252.09
278.48
239.25
235.45
226.38
198.37
246.03
244.57
155.82
178.39
Payable days
186.30
248.25
255.93
115.97
109.61
159.33
168.67
121.51
81.81
105.03
Cash Conversion Cycle
107.40
70.94
22.71
159.23
155.22
77.20
120.19
171.64
102.84
97.53
Total Debt/Equity
0.00
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
Interest Cover
1518.49
1749.45
636.67
570.81
423.63
364.86
350.02
724.90
1817.86
878.72

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.