Nifty

:

23155.35

Sensex

:

76404.99

130.70 (0.57%)
566.63 (0.75%)

Login

Nifty
Sensex

:
:

23155.35
76404.99

130.70 (0.57%)
566.63 (0.75%)

Kingfa Science & Technology (India) Ltd.

Plastic Products - Packaging

Rating :

N/A

BSE: 524019 | NSE: KINGFA

Watchlist

NSE BSE

2974.35

22-Jan-2025

Open
High
Low
Previous Close

3058.00
3062.65
2947.10
3057.75

Volume
Traded Value (lacs)
52 Week High
52 Week Low

11629
346.73
3954.00
1508.65

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,611.58
27.60
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,632.37
0.34%
5.67

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

21.13
14.94
12.39

EBITDA CAGR (%)

10 Years
5 Years
3 Years

39.89
33.73
17.70

PAT CAGR (%)

10 Years
5 Years
3 Years

-
37.84
58.74

P:E (Median)

8 Years
5 Years
3 Years

45.36
37.35
31.34

P:BV (Average)

8 Years
5 Years
3 Years

3.75
3.75
4.58

EV:EBITDA (Average)

8 Years
5 Years
3 Years

23.54
22.24
18.72

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 101.17
P/E Ratio 28.45
Revenue 1488
EBITDA 185
Net Income 123
ROA 12.2
P/Bk Ratio 5.92
ROE 23.24
FCFF -10.37
FCFF Yield -0.29

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 418.33 350.83 19.24% 416.44 338.66 22.97% 404.42 365.59 10.62% 393.81 339.11 16.13%
Expenses 362.47 305.95 18.47% 359.02 289.00 24.23% 353.54 310.87 13.73% 357.02 309.52 15.35%
EBITDA 55.86 44.88 24.47% 57.42 49.66 15.63% 50.88 54.72 -7.02% 36.78 29.59 24.30%
EBIDTM 13.35% 12.79% 13.79% 14.66% 12.58% 14.97% 9.34% 8.73%
Other Income 1.04 0.27 285.19% 1.66 2.21 -24.89% 1.52 0.61 149.18% 1.99 2.49 -20.08%
Interest 1.34 1.17 14.53% 1.34 1.31 2.29% 1.83 2.43 -24.69% 1.30 1.38 -5.80%
Depreciation 5.37 4.30 24.88% 5.31 3.59 47.91% 5.38 3.63 48.21% 5.12 3.57 43.42%
PBT 50.19 39.69 26.46% 52.44 46.96 11.67% 45.19 49.26 -8.26% 32.36 27.13 19.28%
Tax 12.93 10.08 28.27% 13.36 11.92 12.08% 11.64 12.64 -7.91% 8.03 6.89 16.55%
PAT 37.26 29.60 25.88% 39.07 35.04 11.50% 33.55 36.62 -8.38% 24.33 20.23 20.27%
PATM 8.91% 8.44% 9.38% 10.35% 8.30% 10.02% 6.18% 5.97%
EPS 30.79 24.47 25.83% 32.29 28.96 11.50% 27.73 30.26 -8.36% 20.11 16.72 20.28%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,633.00 1,487.72 1,403.70 1,047.90 627.24 741.50 701.52 601.64 427.13 314.17 218.79 Net Sales Growth 17.13% 5.99% 33.95% 67.07% -15.41% 5.70% 16.60% 40.86% 35.96% 43.59% Cost Of Goods Sold 1,269.38 1,155.49 1,117.32 862.69 523.42 607.57 596.78 499.67 363.41 255.19 181.74 Gross Profit 363.62 332.23 286.38 185.21 103.82 133.94 104.74 101.98 63.71 58.98 37.05 GP Margin 22.27% 22.33% 20.40% 17.67% 16.55% 18.06% 14.93% 16.95% 14.92% 18.77% 16.93% Total Expenditure 1,432.05 1,302.58 1,275.70 965.95 611.75 698.21 666.30 560.45 407.81 287.53 212.34 Power & Fuel Cost - 28.44 26.30 19.39 15.89 17.16 12.98 11.47 7.77 5.43 3.46 % Of Sales - 1.91% 1.87% 1.85% 2.53% 2.31% 1.85% 1.91% 1.82% 1.73% 1.58% Employee Cost - 29.38 24.72 19.85 16.62 15.42 11.23 10.57 12.19 9.35 8.12 % Of Sales - 1.97% 1.76% 1.89% 2.65% 2.08% 1.60% 1.76% 2.85% 2.98% 3.71% Manufacturing Exp. - 20.41 16.52 12.13 10.23 9.12 5.58 6.46 2.32 3.30 3.52 % Of Sales - 1.37% 1.18% 1.16% 1.63% 1.23% 0.80% 1.07% 0.54% 1.05% 1.61% General & Admin Exp. - 20.26 18.15 13.62 12.42 10.39 10.39 10.34 6.69 4.45 8.81 % Of Sales - 1.36% 1.29% 1.30% 1.98% 1.40% 1.48% 1.72% 1.57% 1.42% 4.03% Selling & Distn. Exp. - 32.93 29.75 23.08 19.43 16.07 15.29 16.30 11.20 6.95 4.37 % Of Sales - 2.21% 2.12% 2.20% 3.10% 2.17% 2.18% 2.71% 2.62% 2.21% 2.00% Miscellaneous Exp. - 15.68 42.93 15.20 13.74 22.49 14.04 5.64 4.24 2.86 4.37 % Of Sales - 1.05% 3.06% 1.45% 2.19% 3.03% 2.00% 0.94% 0.99% 0.91% 1.06% EBITDA 200.94 185.14 128.00 81.95 15.49 43.29 35.22 41.19 19.32 26.64 6.45 EBITDA Margin 12.30% 12.44% 9.12% 7.82% 2.47% 5.84% 5.02% 6.85% 4.52% 8.48% 2.95% Other Income 6.21 3.05 2.26 0.90 10.47 2.56 4.38 5.66 3.60 0.89 0.13 Interest 5.81 5.61 6.53 5.29 3.31 3.55 2.37 2.04 2.17 7.21 8.12 Depreciation 21.18 18.38 14.14 12.96 10.79 8.96 8.01 6.22 3.06 2.94 3.14 PBT 180.18 164.20 109.59 64.59 11.85 33.34 29.22 38.59 17.70 17.38 -4.68 Tax 45.96 41.67 28.18 10.71 6.53 8.73 10.17 13.95 5.29 6.58 -1.64 Tax Rate 25.51% 25.38% 25.71% 25.91% 55.11% 26.18% 34.80% 36.15% 29.89% 37.86% 35.04% PAT 134.21 122.52 81.41 30.63 5.32 24.62 19.06 24.64 12.40 10.80 -3.04 PAT before Minority Interest 134.21 122.52 81.41 30.63 5.32 24.62 19.06 24.64 12.40 10.80 -3.04 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.22% 8.24% 5.80% 2.92% 0.85% 3.32% 2.72% 4.10% 2.90% 3.44% -1.39% PAT Growth 10.47% 50.50% 165.79% 475.75% -78.39% 29.17% -22.65% 98.71% 14.81% - EPS 110.92 101.26 67.28 25.31 4.40 20.35 15.75 20.36 10.25 8.93 -2.51

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 588.58 465.99 384.59 353.98 348.59 324.49 305.29 243.75 119.43 8.16 Share Capital 12.11 12.11 12.11 12.11 12.11 12.11 12.11 10.11 10.11 6.41 Total Reserves 576.47 453.88 372.48 341.86 336.48 312.38 293.18 121.15 109.32 1.76 Non-Current Liabilities 3.76 4.91 24.52 32.57 20.61 20.77 20.45 18.54 16.30 10.91 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 Unsecured Loans 0.00 0.00 16.88 24.38 18.16 16.60 15.61 15.56 15.92 15.02 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.16 0.14 0.19 Current Liabilities 402.10 539.43 470.93 284.49 227.10 206.13 159.55 142.35 94.53 101.24 Trade Payables 347.35 474.52 426.96 217.60 190.66 194.94 148.35 107.44 89.01 35.90 Other Current Liabilities 7.64 14.18 28.15 48.54 9.07 7.02 1.86 8.01 5.43 4.51 Short Term Borrowings 29.64 36.73 15.00 17.76 26.94 0.00 5.85 26.14 0.00 60.23 Short Term Provisions 17.47 13.99 0.82 0.58 0.43 4.18 3.50 0.77 0.09 0.59 Total Liabilities 994.44 1,010.33 880.04 671.04 596.30 551.39 485.29 404.64 230.26 120.31 Net Block 252.07 123.42 125.54 128.56 106.76 84.99 88.09 75.95 28.84 24.89 Gross Block 358.33 209.61 196.95 186.59 154.19 123.65 118.20 99.90 59.22 52.40 Accumulated Depreciation 102.59 84.38 70.33 57.37 46.76 37.99 30.10 23.94 30.38 27.51 Non Current Assets 268.99 272.32 267.74 264.09 234.68 179.13 96.94 88.49 72.33 26.87 Capital Work in Progress 2.05 130.97 127.29 123.20 114.54 78.60 2.08 9.68 41.34 0.64 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 14.70 17.92 14.77 12.17 13.38 15.54 6.76 2.80 2.15 1.33 Other Non Current Assets 0.18 0.01 0.15 0.16 0.00 0.00 0.00 0.06 0.00 0.00 Current Assets 725.41 737.97 612.29 406.95 361.62 372.27 388.36 316.15 157.93 93.44 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 242.13 289.08 261.00 142.96 111.09 102.56 115.89 68.97 59.30 31.98 Sundry Debtors 404.13 357.85 282.86 211.90 196.74 209.56 181.07 129.71 85.26 55.94 Cash & Bank 5.11 24.21 29.42 23.95 22.84 53.10 71.33 104.23 6.51 0.32 Other Current Assets 74.03 10.74 5.69 5.44 30.95 7.05 20.06 13.24 6.87 5.22 Short Term Loans & Adv. 62.59 56.09 33.33 22.69 25.15 3.45 13.99 10.56 5.67 3.12 Net Current Assets 323.31 198.54 141.37 122.46 134.52 166.13 228.80 173.80 63.40 -7.79 Total Assets 994.40 1,010.29 880.03 671.04 596.30 551.40 485.30 404.64 230.26 120.31

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 16.10 27.24 37.84 -1.90 30.34 95.56 -115.56 -119.48 19.21 -0.84 PBT 164.20 109.59 41.34 11.85 33.34 29.22 38.59 17.70 17.38 -4.68 Adjustment 10.43 42.53 23.29 16.85 28.50 3.14 3.25 5.01 7.51 11.18 Changes in Working Capital -120.55 -107.09 -12.79 -27.65 -13.80 73.43 -147.14 -139.41 -5.68 -7.34 Cash after chg. in Working capital 54.07 45.03 51.85 1.05 48.04 105.79 -105.30 -116.70 19.21 -0.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -37.97 -17.79 -14.00 -2.94 -17.70 -10.23 -10.26 -2.79 0.00 0.00 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 1.92 -24.16 -18.74 -13.92 -62.92 -76.79 -6.47 -18.42 -46.60 -4.28 Net Fixed Assets -19.80 -16.34 -14.45 -41.06 -66.48 -81.97 -10.70 -9.02 -47.52 -3.98 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 21.72 -7.82 -4.29 27.14 3.56 5.18 4.23 -9.40 0.92 -0.30 Cash from Financing Activity -8.33 -21.00 -14.25 17.26 21.77 -6.99 162.13 136.75 33.59 5.28 Net Cash Inflow / Outflow 9.69 -17.92 4.85 1.45 -10.81 11.78 40.10 -1.15 6.20 0.15 Opening Cash & Equivalents -4.70 20.31 3.74 2.29 13.10 1.33 1.23 2.38 0.31 0.16 Closing Cash & Equivalent 5.00 2.40 8.58 3.74 2.29 13.10 41.33 1.23 6.50 0.31

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 486.00 384.78 317.57 292.29 287.84 267.94 252.09 129.83 115.56 11.87 ROA 12.22% 8.61% 3.95% 0.84% 4.29% 3.68% 5.54% 3.91% 6.16% -2.73% ROE 23.24% 19.14% 8.30% 1.51% 7.31% 6.05% 11.29% 9.90% 16.93% -31.12% ROCE 30.26% 24.98% 11.02% 3.72% 10.04% 9.46% 13.27% 9.44% 22.47% 4.38% Fixed Asset Turnover 5.32 7.04 5.46 3.68 5.34 5.80 5.67 6.07 6.38 4.88 Receivable days 92.02 81.75 86.17 118.90 100.00 101.62 91.80 81.19 72.38 76.17 Inventory Days 64.15 70.18 70.35 73.92 52.58 56.83 54.60 48.44 46.79 40.62 Payable days 129.81 147.25 136.36 142.35 103.26 96.65 81.44 87.33 79.53 56.22 Cash Conversion Cycle 26.37 4.68 20.16 50.47 49.33 61.81 64.97 42.30 39.64 60.57 Total Debt/Equity 0.05 0.08 0.11 0.19 0.13 0.05 0.07 0.32 0.13 9.24 Interest Cover 30.28 17.79 8.82 4.58 10.40 13.32 19.91 9.17 3.41 0.42

Top Investors:

hongkong victory investment co limited

mukul mahavir agrawal

panna lal bhansali

rajkumari vimal chand

investor education and protection fund (iepf)

rajababu bhagubhai gandhi (prop) & rajesh tulsiram maheshwari (prop)

Annual Reports:

News Update:

Kingfa Science - Quarterly Results
29th Oct 2024, 16:18 PM

Read More

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.

Feedback