Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Engineering - Roads Construction

Rating :
N/A

BSE: 532942 | NSE: KNRCON

355.05
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  357.00
  •  366.95
  •  354.00
  •  359.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1465985
  •  5273.39
  •  415.40
  •  236.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,113.62
  • 9.98
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,960.95
  • 0.09%
  • 2.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.81%
  • 0.96%
  • 11.97%
  • FII
  • DII
  • Others
  • 6.66%
  • 30.45%
  • 1.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.88
  • 12.56
  • 7.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.61
  • 10.96
  • 5.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.90
  • 25.06
  • 26.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.12
  • 15.01
  • 15.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.10
  • 2.76
  • 2.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.55
  • 8.56
  • 9.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
985.00
981.01
0.41%
1,414.00
1,245.33
13.54%
996.01
874.93
13.84%
1,038.45
961.65
7.99%
Expenses
706.39
765.28
-7.70%
1,039.49
999.36
4.02%
770.10
678.14
13.56%
806.86
698.35
15.54%
EBITDA
278.61
215.73
29.15%
374.52
245.97
52.26%
225.91
196.79
14.80%
231.59
263.30
-12.04%
EBIDTM
28.29%
21.99%
26.49%
19.75%
22.68%
22.49%
22.30%
27.38%
Other Income
20.90
7.58
175.73%
125.25
10.10
1,140.10%
6.52
6.53
-0.15%
5.34
9.93
-46.22%
Interest
37.13
20.34
82.55%
37.07
20.56
80.30%
27.66
33.38
-17.14%
20.61
44.61
-53.80%
Depreciation
30.07
36.40
-17.39%
40.54
48.24
-15.96%
40.68
46.48
-12.48%
39.21
45.01
-12.89%
PBT
232.30
166.58
39.45%
422.16
187.27
125.43%
164.09
185.31
-11.45%
177.11
183.61
-3.54%
Tax
54.64
38.70
41.19%
94.65
45.24
109.22%
28.25
77.89
-63.73%
34.57
85.09
-59.37%
PAT
177.66
127.88
38.93%
327.51
142.02
130.61%
135.84
107.42
26.46%
142.54
98.51
44.70%
PATM
18.04%
13.04%
23.16%
11.40%
13.64%
12.28%
13.73%
10.24%
EPS
6.14
4.88
25.82%
12.56
5.24
139.69%
4.96
3.76
31.91%
5.24
4.10
27.80%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4,433.46
4,429.49
4,062.36
3,605.82
2,903.63
2,451.68
2,291.50
2,069.60
1,679.59
1,191.68
931.19
Net Sales Growth
9.12%
9.04%
12.66%
24.18%
18.43%
6.99%
10.72%
23.22%
40.94%
27.97%
 
Cost Of Goods Sold
1,635.57
1,660.15
1,494.74
1,180.72
926.45
753.28
642.47
512.84
364.26
311.53
336.49
Gross Profit
2,797.89
2,769.33
2,567.62
2,425.11
1,977.18
1,698.40
1,649.03
1,556.76
1,315.34
880.14
594.70
GP Margin
63.11%
62.52%
63.21%
67.26%
68.09%
69.27%
71.96%
75.22%
78.31%
73.86%
63.86%
Total Expenditure
3,322.84
3,381.52
3,144.72
2,804.14
2,205.03
1,828.70
1,754.06
1,621.12
1,415.63
1,019.93
805.35
Power & Fuel Cost
-
23.32
20.23
20.65
17.23
15.47
10.33
7.42
5.19
3.75
3.00
% Of Sales
-
0.53%
0.50%
0.57%
0.59%
0.63%
0.45%
0.36%
0.31%
0.31%
0.32%
Employee Cost
-
174.19
174.21
146.05
133.13
126.92
94.77
73.96
58.56
46.26
35.13
% Of Sales
-
3.93%
4.29%
4.05%
4.58%
5.18%
4.14%
3.57%
3.49%
3.88%
3.77%
Manufacturing Exp.
-
1,375.74
1,327.12
1,219.65
1,035.27
852.38
949.96
958.96
910.03
601.76
359.28
% Of Sales
-
31.06%
32.67%
33.82%
35.65%
34.77%
41.46%
46.34%
54.18%
50.50%
38.58%
General & Admin Exp.
-
102.84
81.77
73.51
51.15
62.11
42.86
45.54
66.79
21.43
18.05
% Of Sales
-
2.32%
2.01%
2.04%
1.76%
2.53%
1.87%
2.20%
3.98%
1.80%
1.94%
Selling & Distn. Exp.
-
0.22
1.36
0.25
2.19
1.01
4.80
0.79
0.84
29.55
27.16
% Of Sales
-
0.00%
0.03%
0.01%
0.08%
0.04%
0.21%
0.04%
0.05%
2.48%
2.92%
Miscellaneous Exp.
-
45.05
45.30
163.30
39.61
17.53
8.86
21.61
9.96
5.65
27.16
% Of Sales
-
1.02%
1.12%
4.53%
1.36%
0.72%
0.39%
1.04%
0.59%
0.47%
2.82%
EBITDA
1,110.63
1,047.97
917.64
801.68
698.60
622.98
537.44
448.48
263.96
171.75
125.84
EBITDA Margin
25.05%
23.66%
22.59%
22.23%
24.06%
25.41%
23.45%
21.67%
15.72%
14.41%
13.51%
Other Income
158.01
144.69
36.68
44.87
51.62
65.69
74.34
55.79
32.96
43.02
13.67
Interest
122.47
105.89
153.40
151.14
133.21
110.78
89.84
82.50
72.67
57.00
13.80
Depreciation
150.50
156.83
180.70
164.92
189.90
254.13
230.13
193.60
115.63
70.86
54.24
PBT
995.66
929.94
620.21
530.50
427.11
323.77
291.82
228.17
108.62
86.92
71.47
Tax
212.11
196.16
241.84
196.99
136.96
68.53
27.47
-0.72
6.98
-21.90
-0.28
Tax Rate
21.30%
21.09%
35.46%
35.69%
26.73%
21.89%
9.50%
-0.32%
7.14%
-25.20%
-0.39%
PAT
783.55
777.40
458.01
381.84
407.38
254.08
267.43
243.42
106.92
108.85
71.77
PAT before Minority Interest
811.39
752.30
439.41
366.39
382.83
244.52
261.81
228.89
90.77
108.82
71.75
Minority Interest
27.84
25.10
18.60
15.45
24.55
9.56
5.62
14.53
16.15
0.03
0.02
PAT Margin
17.67%
17.55%
11.27%
10.59%
14.03%
10.36%
11.67%
11.76%
6.37%
9.13%
7.71%
PAT Growth
64.67%
69.73%
19.95%
-6.27%
60.34%
-4.99%
9.86%
127.67%
-1.77%
51.67%
 
EPS
27.86
27.65
16.29
13.58
14.49
9.04
9.51
8.66
3.80
3.87
2.55

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,554.15
2,779.20
2,327.71
1,967.81
1,560.67
1,310.83
1,047.77
813.93
698.62
788.48
Share Capital
64.75
64.75
64.75
64.75
36.62
36.62
28.12
28.12
28.12
28.12
Total Reserves
3,489.40
2,714.45
2,262.96
1,903.07
1,524.04
1,274.20
1,019.64
785.80
670.50
760.35
Non-Current Liabilities
1,067.65
403.61
1,336.57
622.60
686.45
558.62
640.88
648.97
691.01
698.69
Secured Loans
1,102.11
438.66
1,325.46
686.49
572.95
444.85
494.17
544.57
620.45
593.93
Unsecured Loans
59.68
52.96
47.02
41.73
218.77
245.07
247.76
153.59
78.50
43.37
Long Term Provisions
21.68
13.80
62.63
29.97
42.47
28.44
17.32
6.04
2.34
1.72
Current Liabilities
1,299.66
1,233.20
1,550.84
1,477.90
1,220.95
698.58
819.82
693.18
533.87
409.20
Trade Payables
281.19
387.70
307.07
250.72
262.97
230.60
247.62
164.62
110.63
75.44
Other Current Liabilities
753.49
601.34
897.54
933.99
733.52
371.39
457.45
454.62
328.28
205.81
Short Term Borrowings
0.00
0.25
0.00
0.71
33.64
16.94
0.00
0.00
27.03
88.05
Short Term Provisions
264.97
243.91
346.23
292.48
190.82
79.64
114.76
73.93
67.93
39.90
Total Liabilities
5,864.99
4,384.64
5,446.56
4,076.96
3,501.27
2,610.80
2,558.53
2,220.67
2,004.24
1,986.97
Net Block
668.84
757.76
799.53
703.56
1,202.37
1,255.35
1,276.33
1,163.99
737.79
234.94
Gross Block
2,160.38
2,143.83
2,032.92
1,788.01
2,290.03
2,098.60
1,902.17
1,626.45
1,106.45
561.48
Accumulated Depreciation
1,491.54
1,386.07
1,233.39
1,084.45
1,087.67
843.25
625.84
462.46
368.66
326.54
Non Current Assets
3,178.28
2,059.89
3,255.84
2,538.74
2,241.95
1,674.40
1,480.00
1,441.17
1,346.14
1,489.91
Capital Work in Progress
2.18
2.51
20.62
2.38
10.15
0.01
1.15
91.26
428.71
1,108.26
Non Current Investment
75.54
57.02
57.84
45.62
111.39
98.14
100.13
92.62
80.98
23.64
Long Term Loans & Adv.
435.80
269.24
417.85
59.33
52.63
36.49
21.43
65.09
78.58
123.07
Other Non Current Assets
1,858.39
840.62
1,869.64
1,655.41
865.41
284.42
80.96
28.22
20.08
0.00
Current Assets
2,686.71
2,324.75
2,190.72
1,538.22
1,259.32
936.39
1,078.52
779.49
658.10
495.23
Current Investments
39.64
15.32
15.42
16.06
26.90
18.96
17.55
45.43
24.89
0.00
Inventories
220.87
234.23
227.41
147.99
123.16
101.19
75.05
80.54
61.83
55.73
Sundry Debtors
673.98
622.90
598.41
332.87
174.65
96.80
269.14
181.69
134.60
110.13
Cash & Bank
410.89
220.20
259.20
147.84
82.87
27.47
51.98
33.81
45.21
43.55
Other Current Assets
1,341.31
86.23
347.65
282.94
851.73
691.96
664.81
438.01
391.56
285.82
Short Term Loans & Adv.
1,186.84
1,145.87
742.63
610.52
538.29
440.15
505.63
337.52
258.15
155.59
Net Current Assets
1,387.05
1,091.55
639.88
60.32
38.37
237.81
258.70
86.31
124.23
86.03
Total Assets
5,864.99
4,384.64
5,446.56
4,076.96
3,501.27
2,610.79
2,558.52
2,220.66
2,004.24
1,986.98

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-315.64
1,194.13
-336.44
-75.59
230.62
255.91
220.57
365.67
245.85
66.08
PBT
948.46
681.25
563.38
519.79
324.47
292.36
228.22
105.73
90.21
71.47
Adjustment
-44.81
99.51
184.70
102.25
300.08
290.66
258.22
192.26
107.06
73.56
Changes in Working Capital
-958.33
608.21
-881.11
-605.32
-299.35
-262.65
-236.25
93.61
64.58
-43.85
Cash after chg. in Working capital
-54.68
1,388.97
-133.03
16.72
325.20
320.37
250.19
391.60
261.85
101.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-242.45
-195.65
-191.92
-84.88
-83.15
-61.37
-29.57
-17.95
-12.69
-33.11
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
-18.52
0.81
-11.49
-7.43
-11.42
-3.09
-0.06
-7.98
-3.31
0.00
Cash From Investing Activity
-15.08
66.81
-408.48
260.19
-202.09
-183.50
-163.28
-249.63
-243.99
-548.95
Net Fixed Assets
-28.00
-92.96
-221.37
-75.94
-201.83
-194.91
-175.79
-122.13
31.17
-25.31
Net Investments
-137.59
-41.63
7.07
290.91
-97.63
-85.47
-1.07
-146.72
-418.34
8.52
Others
150.51
201.40
-194.18
45.22
97.37
96.88
13.58
19.22
143.18
-532.16
Cash from Financing Activity
496.13
-1,217.35
764.87
-97.83
2.22
-107.50
-37.53
-123.61
1.47
462.16
Net Cash Inflow / Outflow
165.40
43.60
19.94
86.77
30.75
-35.09
19.76
-7.57
3.33
-20.72
Opening Cash & Equivalents
190.98
147.37
127.43
40.66
9.90
44.99
25.23
32.79
29.46
50.18
Closing Cash & Equivalent
356.38
190.98
147.37
127.43
40.66
9.90
44.99
25.23
32.79
29.46

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
126.07
98.52
82.47
69.67
55.19
46.31
37.26
28.94
24.84
27.97
ROA
14.68%
8.94%
7.69%
10.10%
8.00%
10.13%
9.58%
4.30%
5.45%
4.19%
ROE
23.82%
17.27%
17.13%
21.80%
17.13%
22.28%
24.59%
12.00%
14.65%
10.29%
ROCE
25.60%
23.15%
21.93%
25.28%
18.82%
19.51%
18.53%
11.48%
9.75%
6.68%
Fixed Asset Turnover
2.06
1.95
1.89
1.42
1.12
1.15
1.17
1.23
1.43
1.70
Receivable days
53.43
54.87
47.13
31.90
20.21
29.14
39.75
34.37
37.48
36.37
Inventory Days
18.75
20.74
19.00
17.04
16.70
14.04
13.72
15.47
18.00
21.31
Payable days
35.29
43.59
52.70
62.40
28.90
36.89
42.64
25.42
10.92
10.03
Cash Conversion Cycle
36.89
32.01
13.43
-13.46
8.00
6.29
10.83
24.42
44.57
47.66
Total Debt/Equity
0.35
0.23
0.63
0.39
0.56
0.58
0.74
0.89
1.05
0.93
Interest Cover
9.96
5.44
4.73
4.90
3.83
4.22
3.77
2.35
2.52
6.18

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.