Nifty
Sensex
:
:
23518.50
77578.38
64.70 (0.28%)
239.37 (0.31%)

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
  • 8,761.86
  • 7.92
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,749.84
  • 0.08%
  • 2.11

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
  • 15.11
  • 15.01
  • 15.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.10
  • 2.76
  • 2.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.52
  • 8.56
  • 9.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
1,944.86
1,038.45
87.28%
985.00
981.01
0.41%
1,414.00
1,245.33
13.54%
996.01
874.93
13.84%
Expenses
1,075.17
806.86
33.25%
706.39
765.28
-7.70%
1,039.49
999.36
4.02%
770.10
678.14
13.56%
EBITDA
869.69
231.59
275.53%
278.61
215.73
29.15%
374.52
245.97
52.26%
225.91
196.79
14.80%
EBIDTM
44.72%
22.30%
28.29%
21.99%
26.49%
19.75%
22.68%
22.49%
Other Income
147.20
5.34
2,656.55%
20.90
7.58
175.73%
125.25
10.10
1,140.10%
6.52
6.53
-0.15%
Interest
88.74
20.61
330.57%
37.13
20.34
82.55%
37.07
20.56
80.30%
27.66
33.38
-17.14%
Depreciation
237.93
39.21
506.81%
30.07
36.40
-17.39%
40.54
48.24
-15.96%
40.68
46.48
-12.48%
PBT
675.20
177.11
281.23%
232.30
166.58
39.45%
422.16
187.27
125.43%
164.09
185.31
-11.45%
Tax
90.14
34.57
160.75%
54.64
38.70
41.19%
94.65
45.24
109.22%
28.25
77.89
-63.73%
PAT
585.06
142.54
310.45%
177.66
127.88
38.93%
327.51
142.02
130.61%
135.84
107.42
26.46%
PATM
30.08%
13.73%
18.04%
13.04%
23.16%
11.40%
13.64%
12.28%
EPS
15.70
5.24
199.62%
6.14
4.88
25.82%
12.56
5.24
139.69%
4.96
3.76
31.91%

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
5,339.87
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
28.99%
9.04%
12.66%
24.18%
18.43%
6.99%
10.72%
23.22%
40.94%
27.97%
 
Cost Of Goods Sold
1,644.63
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
3,695.24
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
69.20%
62.52%
63.21%
67.26%
68.09%
69.27%
71.96%
75.22%
78.31%
73.86%
63.86%
Total Expenditure
3,591.15
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
1,748.73
1,047.97
917.64
801.68
698.60
622.98
537.44
448.48
263.96
171.75
125.84
EBITDA Margin
32.75%
23.66%
22.59%
22.23%
24.06%
25.41%
23.45%
21.67%
15.72%
14.41%
13.51%
Other Income
299.87
144.69
36.68
44.87
51.62
65.69
74.34
55.79
32.96
43.02
13.67
Interest
190.60
105.89
153.40
151.14
133.21
110.78
89.84
82.50
72.67
57.00
13.80
Depreciation
349.22
156.83
180.70
164.92
189.90
254.13
230.13
193.60
115.63
70.86
54.24
PBT
1,493.75
929.94
620.21
530.50
427.11
323.77
291.82
228.17
108.62
86.92
71.47
Tax
267.68
196.16
241.84
196.99
136.96
68.53
27.47
-0.72
6.98
-21.90
-0.28
Tax Rate
17.92%
21.09%
35.46%
35.69%
26.73%
21.89%
9.50%
-0.32%
7.14%
-25.20%
-0.39%
PAT
1,226.07
777.40
458.01
381.84
407.38
254.08
267.43
243.42
106.92
108.85
71.77
PAT before Minority Interest
1,110.73
752.30
439.41
366.39
382.83
244.52
261.81
228.89
90.77
108.82
71.75
Minority Interest
-115.34
25.10
18.60
15.45
24.55
9.56
5.62
14.53
16.15
0.03
0.02
PAT Margin
22.96%
17.55%
11.27%
10.59%
14.03%
10.36%
11.67%
11.76%
6.37%
9.13%
7.71%
PAT Growth
135.85%
69.73%
19.95%
-6.27%
60.34%
-4.99%
9.86%
127.67%
-1.77%
51.67%
 
EPS
43.60
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.