Nifty

:

23349.90

Sensex

:

77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Login

Nifty
Sensex

:
:

23349.90
77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

KMF Builders & Developers Ltd.

Construction - Real Estate

Rating :

N/A

BSE: 531578 | NSE: Not Listed

Watchlist

NSE BSE

8.29

21-Nov-2024

Open
High
Low
Previous Close

8.06
8.29
7.55
7.90

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

4232
34921
10.86
3.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

10.10
150.73
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7.82
N/A
0.82

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

19.56
62.77
83.03

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-1.66
6.58
0.62

PAT CAGR (%)

10 Years
5 Years
3 Years

13.11
26.19
14.47

P:E (Median)

8 Years
5 Years
3 Years

19.69
19.83
21.43

P:BV (Average)

8 Years
5 Years
3 Years

0.59
0.59
0.67

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.09
5.84
5.58

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 0.00 11.56 -100.00% 0.00 0.00 0 0.03 0.79 -96.20% 8.51 0.79 977.22%
Expenses 0.29 19.48 -98.51% 0.47 -0.02 - 0.23 0.58 -60.34% 0.10 0.70 -85.71%
EBITDA -0.29 -7.92 - -0.47 0.02 - -0.20 0.21 - 8.41 0.09 9,244.44%
EBIDTM 0.00% -68.50% 0.00% 0.00% -560.00% 26.46% 98.84% 10.89%
Other Income 0.12 0.00 0 0.10 0.00 0 0.40 0.05 700.00% 0.05 0.05 0.00%
Interest 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.01 0.00%
Depreciation 0.02 0.02 0.00% 0.02 0.02 0.00% 0.01 0.02 -50.00% 0.05 0.02 150.00%
PBT -0.20 -7.94 - -0.40 0.00 - 0.19 0.23 -17.39% 8.41 0.11 7,545.45%
Tax 0.00 0.00 0 0.00 -0.01 - 0.07 0.03 133.33% 0.12 0.06 100.00%
PAT -0.20 -7.94 - -0.40 0.01 - 0.12 0.19 -36.84% 8.29 0.05 16,480.00%
PATM 0.00% -68.70% 0.00% 0.00% 345.71% 24.56% 97.37% 5.70%
EPS -0.16 -6.51 - -0.33 0.01 - 0.10 0.16 -37.50% 6.80 0.04 16,900.00%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 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 8.54 20.11 2.27 3.28 4.62 1.76 3.96 1.61 2.14 5.63 3.37 Net Sales Growth -35.01% 785.90% -30.79% -29.00% 162.50% -55.56% 145.96% -24.77% -61.99% 67.06% Cost Of Goods Sold 0.06 18.72 1.06 1.77 3.10 0.02 2.31 0.49 0.68 3.57 1.71 Gross Profit 8.48 1.39 1.21 1.51 1.52 1.74 1.64 1.12 1.47 2.06 1.66 GP Margin 99.32% 6.91% 53.30% 46.04% 32.90% 98.86% 41.41% 69.57% 68.69% 36.59% 49.26% Total Expenditure 1.09 19.78 1.99 2.96 4.15 1.52 3.64 1.45 1.87 4.95 2.98 Power & Fuel Cost - 0.02 0.02 0.03 0.02 0.02 0.03 0.03 0.04 0.10 0.12 % Of Sales - 0.10% 0.88% 0.91% 0.43% 1.14% 0.76% 1.86% 1.87% 1.78% 3.56% Employee Cost - 0.30 0.36 0.38 0.35 0.41 0.36 0.29 0.38 0.37 0.33 % Of Sales - 1.49% 15.86% 11.59% 7.58% 23.30% 9.09% 18.01% 17.76% 6.57% 9.79% Manufacturing Exp. - 0.02 0.00 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.10% 0% 1.52% 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.48 0.40 0.55 0.50 0.97 0.65 0.55 0.44 0.58 0.56 % Of Sales - 2.39% 17.62% 16.77% 10.82% 55.11% 16.41% 34.16% 20.56% 10.30% 16.62% Selling & Distn. Exp. - 0.25 0.14 0.18 0.09 0.10 0.29 0.10 0.02 0.11 0.05 % Of Sales - 1.24% 6.17% 5.49% 1.95% 5.68% 7.32% 6.21% 0.93% 1.95% 1.48% Miscellaneous Exp. - 0.00 0.00 0.00 0.08 0.00 0.00 0.00 0.31 0.22 0.05 % Of Sales - 0% 0% 0% 1.73% 0% 0% 0% 14.49% 3.91% 6.23% EBITDA 7.45 0.33 0.28 0.32 0.47 0.24 0.32 0.16 0.27 0.68 0.39 EBITDA Margin 87.24% 1.64% 12.33% 9.76% 10.17% 13.64% 8.08% 9.94% 12.62% 12.08% 11.57% Other Income 0.67 0.45 0.29 0.21 0.05 0.07 0.10 0.04 0.24 0.05 0.05 Interest 0.04 0.03 0.03 0.04 0.03 0.01 0.01 0.01 0.01 0.06 0.05 Depreciation 0.10 0.09 0.07 0.07 0.08 0.09 0.02 0.05 0.13 0.12 0.10 PBT 8.00 0.65 0.47 0.42 0.42 0.21 0.38 0.13 0.37 0.55 0.28 Tax 0.19 0.17 0.16 0.10 0.07 0.07 0.09 -0.03 0.13 0.15 0.14 Tax Rate 2.38% 26.15% 34.04% 23.81% 16.67% 33.33% 23.68% -23.08% 35.14% 27.27% 50.00% PAT 7.81 0.48 0.31 0.32 0.35 0.15 0.30 0.16 0.24 0.40 0.14 PAT before Minority Interest 7.81 0.48 0.31 0.32 0.35 0.15 0.30 0.16 0.24 0.40 0.14 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 91.45% 2.39% 13.66% 9.76% 7.58% 8.52% 7.58% 9.94% 11.21% 7.10% 4.15% PAT Growth 201.56% 54.84% -3.12% -8.57% 133.33% -50.00% 87.50% -33.33% -40.00% 185.71% EPS 6.40 0.39 0.25 0.26 0.29 0.12 0.25 0.13 0.20 0.33 0.11

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 12.69 12.21 11.90 11.58 11.23 11.08 11.18 11.02 10.78 10.49 Share Capital 6.09 6.09 6.09 6.09 6.09 6.09 6.09 6.09 6.09 6.09 Total Reserves 6.59 6.12 5.80 5.49 5.14 4.99 5.09 4.93 4.69 4.40 Non-Current Liabilities 0.38 0.45 0.43 0.48 0.66 0.06 -0.04 0.01 0.04 0.31 Secured Loans 0.20 0.31 0.37 0.42 0.52 0.09 0.00 0.02 0.02 0.03 Unsecured Loans 0.00 0.00 0.00 0.11 0.18 0.01 0.01 0.04 0.04 0.26 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.39 9.20 8.42 8.92 8.60 8.68 3.28 3.55 4.47 6.45 Trade Payables 0.13 0.15 0.17 0.77 0.74 0.76 0.83 0.69 1.26 1.28 Other Current Liabilities 0.16 8.93 8.15 7.98 7.73 7.69 2.00 2.46 2.96 5.00 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.18 0.41 0.09 0.01 0.04 Short Term Provisions 0.10 0.13 0.09 0.17 0.13 0.05 0.05 0.31 0.25 0.12 Total Liabilities 13.46 21.86 20.75 20.98 20.49 19.82 14.42 14.58 15.29 17.25 Net Block 0.24 0.33 0.34 0.40 0.53 0.14 0.06 0.11 0.25 0.47 Gross Block 0.64 0.64 0.59 0.62 0.71 0.23 0.13 1.36 1.36 1.38 Accumulated Depreciation 0.41 0.32 0.25 0.22 0.18 0.09 0.07 1.24 1.11 0.91 Non Current Assets 0.24 0.33 0.56 0.62 0.75 0.36 0.28 0.37 0.87 1.09 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.22 0.22 0.22 0.22 0.25 0.62 0.62 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 13.22 21.53 20.19 20.35 19.74 19.46 14.14 14.21 14.42 16.16 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 3.94 14.56 14.21 14.89 17.20 16.60 12.50 12.83 12.78 14.45 Sundry Debtors 0.00 0.00 0.00 0.24 0.29 0.29 0.29 0.29 0.05 0.05 Cash & Bank 4.17 3.09 4.88 4.20 1.12 1.47 0.31 0.18 0.52 0.45 Other Current Assets 5.11 0.00 0.00 0.77 1.13 1.10 1.03 0.90 1.07 1.20 Short Term Loans & Adv. 5.11 3.89 1.10 0.26 0.37 0.34 0.34 0.73 0.88 0.97 Net Current Assets 12.82 12.33 11.77 11.44 11.14 10.79 10.86 10.66 9.95 9.71 Total Assets 13.46 21.86 20.75 20.97 20.49 19.82 14.42 14.58 15.29 17.25

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 0.74 -1.92 0.62 3.20 -0.37 1.14 0.10 -0.93 0.30 -0.40 PBT 0.65 0.47 0.42 0.42 0.21 0.38 0.13 0.37 0.55 0.28 Adjustment -0.33 -0.17 -0.05 0.08 0.03 -0.38 0.02 -0.10 0.12 0.11 Changes in Working Capital 0.59 -2.06 0.35 2.78 -0.54 1.24 -0.07 -1.04 -0.17 -0.65 Cash after chg. in Working capital 0.92 -1.76 0.72 3.28 -0.30 1.24 0.08 -0.77 0.51 -0.26 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.17 -0.16 -0.10 -0.08 -0.07 -0.09 0.02 -0.16 -0.21 -0.14 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 -0.01 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.44 0.22 0.15 0.08 -0.40 -0.06 0.07 0.60 0.05 0.04 Net Fixed Assets 0.00 -0.05 0.03 0.09 -0.48 -0.10 1.23 0.00 0.02 0.00 Net Investments 0.00 0.00 0.22 0.00 0.00 0.00 0.03 0.37 0.00 -0.01 Others 0.44 0.27 -0.10 -0.01 0.08 0.04 -1.19 0.23 0.03 0.05 Cash from Financing Activity -0.11 -0.09 -0.09 -0.20 0.42 0.08 -0.05 -0.01 -0.28 0.17 Net Cash Inflow / Outflow 1.08 -1.80 0.69 3.08 -0.36 1.16 0.13 -0.33 0.07 -0.19 Opening Cash & Equivalents 3.09 4.88 4.20 1.12 1.47 0.31 0.18 0.52 0.45 0.64 Closing Cash & Equivalent 4.17 3.09 4.88 4.20 1.12 1.47 0.31 0.18 0.52 0.45

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.) 10.41 10.02 9.77 9.50 9.22 9.10 9.18 9.05 8.85 8.61 ROA 2.71% 1.46% 1.53% 1.69% 0.72% 1.73% 1.08% 1.62% 2.46% 0.84% ROE 3.85% 2.58% 2.71% 3.07% 1.31% 2.66% 1.41% 2.22% 3.77% 1.36% ROCE 5.38% 4.08% 3.76% 3.76% 1.92% 3.45% 1.24% 3.46% 5.62% 3.18% Fixed Asset Turnover 31.28 3.70 5.42 6.97 3.75 21.93 2.16 1.58 4.11 2.44 Receivable days 0.00 0.00 0.00 21.03 60.54 26.85 66.13 29.05 3.24 5.42 Inventory Days 167.92 2308.05 1621.66 1266.91 3511.56 1340.62 2875.29 2180.01 883.29 1502.05 Payable days 2.68 54.14 96.86 88.96 0.00 96.12 287.51 283.31 108.27 217.58 Cash Conversion Cycle 165.24 2253.92 1524.81 1198.98 3572.10 1271.34 2653.92 1925.75 778.27 1289.89 Total Debt/Equity 0.02 0.03 0.03 0.05 0.06 0.03 0.04 0.01 0.01 0.03 Interest Cover 23.40 14.85 12.64 16.53 19.62 32.53 11.54 52.17 10.93 6.32

Top Investors:

kmt properties private limited

mohit sansanwal

hitesh ramji javeri

anagram securities limited

harsha hitesh javeri

rasiklal kasalchand shah

kamlesh balchand shah

Annual Reports:

News Update:

KMF Builders&Develop - Quarterly Results
14th Aug 2024, 18:56 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