Nifty
:
24286.50
Sensex
:
79986.80
162.65 (0.67%)
545.35 (0.69%)
Nifty
Sensex
:
:
24286.50
79986.80
162.65 (0.67%)
545.35 (0.69%)

Kranti Industries Ltd.

Auto Ancillary

Rating :
44/99

BSE: 542459 | NSE: Not Listed

NSE BSE
69.71
03-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  74.88
  •  74.88
  •  69.00
  •  68.33
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  233
  •  11.53
  •  112.80
  •  65.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 79.54
  • 147.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 118.39
  • N/A
  • 2.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.03%
  • 1.34%
  • 26.34%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.77
  • 8.96
  • 18.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.29
  • 3.17
  • 12.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.95
  • 19.75
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 23.70
  • 26.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.61
  • 2.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.29
  • 9.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
21.46
22.34
-3.94%
21.31
21.61
-1.39%
21.64
24.85
-12.92%
25.87
24.44
5.85%
Expenses
19.34
21.28
-9.12%
19.72
19.48
1.23%
18.84
21.98
-14.29%
23.47
21.09
11.28%
EBITDA
2.12
1.06
100.00%
1.59
2.13
-25.35%
2.79
2.87
-2.79%
2.40
3.35
-28.36%
EBIDTM
9.88%
4.74%
7.48%
9.87%
12.92%
11.54%
9.29%
13.70%
Other Income
0.22
4.13
-94.67%
0.13
-0.07
-
0.00
0.01
-100.00%
0.28
0.03
833.33%
Interest
1.04
0.52
100.00%
0.90
0.63
42.86%
0.96
0.69
39.13%
0.96
0.66
45.45%
Depreciation
1.89
1.09
73.39%
1.71
1.02
67.65%
1.65
1.02
61.76%
1.43
1.01
41.58%
PBT
-0.60
3.57
-
-0.90
0.42
-
0.19
1.17
-83.76%
0.31
1.71
-81.87%
Tax
-1.29
0.74
-
0.09
0.03
200.00%
-0.04
0.45
-
0.16
0.43
-62.79%
PAT
0.69
2.83
-75.62%
-0.99
0.39
-
0.23
0.72
-68.06%
0.14
1.27
-88.98%
PATM
3.23%
12.68%
-4.65%
1.81%
1.07%
2.89%
0.54%
5.21%
EPS
0.34
2.68
-87.31%
-0.63
0.37
-
0.53
0.68
-22.06%
0.25
1.20
-79.17%

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
90.28
93.24
93.72
55.73
48.96
60.70
46.04
28.72
28.36
37.13
36.72
Net Sales Growth
-3.17%
-0.51%
68.17%
13.83%
-19.34%
31.84%
60.31%
1.27%
-23.62%
1.12%
 
Cost Of Goods Sold
55.93
61.19
61.12
33.34
28.49
33.51
23.58
12.34
11.86
19.19
15.51
Gross Profit
34.35
32.05
32.60
22.39
20.48
27.19
22.46
16.38
16.50
17.94
21.21
GP Margin
38.05%
34.37%
34.78%
40.18%
41.83%
44.79%
48.78%
57.03%
58.18%
48.32%
57.76%
Total Expenditure
81.37
83.84
84.61
50.56
45.66
52.66
40.32
24.32
22.70
29.76
28.45
Power & Fuel Cost
-
3.76
3.49
2.87
2.70
3.09
2.88
2.45
2.21
2.02
1.64
% Of Sales
-
4.03%
3.72%
5.15%
5.51%
5.09%
6.26%
8.53%
7.79%
5.44%
4.47%
Employee Cost
-
10.66
10.77
7.70
6.80
7.11
6.32
4.64
3.94
3.43
2.50
% Of Sales
-
11.43%
11.49%
13.82%
13.89%
11.71%
13.73%
16.16%
13.89%
9.24%
6.81%
Manufacturing Exp.
-
5.91
7.04
4.86
4.52
5.60
6.10
2.63
1.60
1.68
6.35
% Of Sales
-
6.34%
7.51%
8.72%
9.23%
9.23%
13.25%
9.16%
5.64%
4.52%
17.29%
General & Admin Exp.
-
2.21
1.85
1.40
2.93
3.33
1.42
2.16
1.97
1.03
1.00
% Of Sales
-
2.37%
1.97%
2.51%
5.98%
5.49%
3.08%
7.52%
6.95%
2.77%
2.72%
Selling & Distn. Exp.
-
0.02
0.28
0.27
0.16
0.02
0.00
0.08
0.03
0.05
1.44
% Of Sales
-
0.02%
0.30%
0.48%
0.33%
0.03%
0%
0.28%
0.11%
0.13%
3.92%
Miscellaneous Exp.
-
0.10
0.07
0.12
0.06
0.01
0.01
0.02
1.08
2.36
1.44
% Of Sales
-
0.11%
0.07%
0.22%
0.12%
0.02%
0.02%
0.07%
3.81%
6.36%
0%
EBITDA
8.90
9.40
9.11
5.17
3.30
8.04
5.72
4.40
5.66
7.37
8.27
EBITDA Margin
9.86%
10.08%
9.72%
9.28%
6.74%
13.25%
12.42%
15.32%
19.96%
19.85%
22.52%
Other Income
0.63
4.11
0.17
0.41
0.29
0.48
0.07
0.37
0.48
1.01
0.29
Interest
3.86
2.50
2.25
1.92
1.74
2.39
2.20
2.52
2.61
3.54
3.59
Depreciation
6.68
4.14
4.18
3.79
3.16
3.08
2.99
3.36
3.67
4.28
4.46
PBT
-1.00
6.87
2.85
-0.12
-1.30
3.06
0.61
-1.11
-0.14
0.56
0.50
Tax
-1.08
1.65
0.66
-0.10
-0.34
0.94
-0.28
-0.18
0.08
0.10
0.02
Tax Rate
108.00%
24.02%
23.16%
83.33%
26.15%
30.72%
-45.90%
16.22%
-57.14%
17.86%
4.00%
PAT
0.07
5.22
2.19
-0.02
-0.95
2.12
0.90
-0.94
-0.22
0.45
0.48
PAT before Minority Interest
0.54
5.22
2.19
-0.02
-0.96
2.12
0.89
-0.94
-0.22
0.46
0.48
Minority Interest
0.47
0.00
0.00
0.00
0.01
0.00
0.01
0.00
0.00
-0.01
0.00
PAT Margin
0.08%
5.60%
2.34%
-0.04%
-1.94%
3.49%
1.95%
-3.27%
-0.78%
1.21%
1.31%
PAT Growth
-98.66%
138.36%
-
-
-
135.56%
-
-
-
-6.25%
 
EPS
0.06
4.58
1.92
-0.02
-0.83
1.86
0.79
-0.82
-0.19
0.39
0.42

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
27.42
22.18
20.08
19.28
20.33
13.03
12.14
13.15
13.36
10.81
Share Capital
10.56
10.56
8.80
8.80
8.80
7.05
7.05
7.05
4.70
4.00
Total Reserves
16.86
11.62
11.28
10.48
11.52
5.98
5.09
6.10
8.66
6.81
Non-Current Liabilities
20.07
14.20
20.42
19.45
14.14
13.91
15.19
16.47
17.65
21.61
Secured Loans
11.80
10.48
14.56
12.81
5.19
4.35
5.96
8.13
9.91
10.88
Unsecured Loans
4.67
0.00
4.80
5.80
7.76
8.79
8.07
7.04
6.43
9.38
Long Term Provisions
0.01
0.00
0.00
0.00
0.00
0.00
0.09
0.05
0.13
0.12
Current Liabilities
26.09
25.33
19.51
12.89
13.05
17.40
17.04
12.05
13.48
12.31
Trade Payables
10.06
8.28
10.37
6.51
3.75
6.29
5.50
2.08
2.07
0.52
Other Current Liabilities
6.82
7.51
5.05
1.99
3.00
3.52
4.20
3.27
4.59
4.59
Short Term Borrowings
8.97
9.29
3.99
3.55
4.66
5.89
6.15
6.04
5.40
6.25
Short Term Provisions
0.24
0.24
0.09
0.84
1.64
1.70
1.20
0.66
1.42
0.95
Total Liabilities
73.58
61.73
60.01
51.62
47.52
44.34
44.37
41.67
44.49
44.73
Net Block
47.99
41.13
38.39
36.90
27.46
24.87
26.84
28.94
30.24
35.56
Gross Block
94.29
91.17
84.36
80.94
72.70
67.60
66.91
65.98
63.93
67.76
Accumulated Depreciation
46.29
50.04
45.97
44.04
45.24
42.73
40.07
37.04
33.69
32.21
Non Current Assets
51.87
46.48
40.61
40.25
31.78
27.96
29.78
31.51
32.22
36.71
Capital Work in Progress
2.77
4.29
0.98
0.01
0.55
0.06
0.00
0.01
0.00
0.06
Non Current Investment
0.43
0.43
0.27
0.74
0.23
0.08
0.08
0.08
0.08
0.08
Long Term Loans & Adv.
0.69
0.63
0.96
2.59
3.55
2.95
2.22
2.48
1.81
0.89
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.64
0.00
0.09
0.12
Current Assets
21.71
15.25
19.40
11.38
15.73
16.39
14.59
10.17
12.27
8.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
9.24
8.38
7.99
7.19
5.52
6.32
5.39
3.65
2.05
1.64
Sundry Debtors
8.48
6.41
9.13
3.65
7.59
8.99
7.63
4.93
8.68
4.50
Cash & Bank
2.71
0.01
1.59
0.08
1.47
0.10
0.05
0.11
0.31
1.11
Other Current Assets
1.28
0.08
0.22
0.21
1.14
0.98
1.50
1.48
1.21
0.76
Short Term Loans & Adv.
1.22
0.37
0.49
0.26
1.01
0.76
0.31
0.01
0.84
0.71
Net Current Assets
-4.38
-10.08
-0.10
-1.51
2.68
-1.02
-2.45
-1.88
-1.21
-4.30
Total Assets
73.58
61.73
60.01
51.63
47.51
44.35
44.37
41.68
44.49
44.73

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
5.61
9.16
4.41
7.18
6.46
5.04
4.13
4.85
5.66
0.00
PBT
6.87
2.85
-0.12
-1.30
3.06
0.61
-1.11
-0.14
0.56
0.00
Adjustment
2.54
6.20
5.27
4.58
5.02
5.14
5.76
5.80
7.10
0.00
Changes in Working Capital
-2.84
0.56
-0.70
3.91
-1.09
-0.70
-0.52
-0.80
-1.85
0.00
Cash after chg. in Working capital
6.57
9.60
4.45
7.19
6.99
5.05
4.13
4.86
5.80
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.96
-0.44
-0.05
-0.01
-0.53
-0.01
0.00
-0.01
-0.14
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
-5.41
-5.69
-4.24
-11.41
-6.48
-0.95
-1.31
-3.24
-0.03
0.00
Net Fixed Assets
-8.51
-9.90
-4.68
-7.83
-5.48
-0.73
-0.66
-1.49
4.03
Net Investments
0.01
-0.22
0.45
-0.59
-0.15
0.00
0.00
0.00
0.00
Others
3.09
4.43
-0.01
-2.99
-0.85
-0.22
-0.65
-1.75
-4.06
Cash from Financing Activity
2.50
-5.05
0.75
2.83
1.39
-4.03
-2.88
-1.82
-6.43
0.00
Net Cash Inflow / Outflow
2.70
-1.58
0.92
-1.39
1.37
0.05
-0.06
-0.20
-0.79
0.00
Opening Cash & Equivalents
0.01
1.59
0.67
1.47
0.10
0.05
0.11
0.31
1.11
0.00
Closing Cash & Equivalent
2.71
0.01
1.59
0.08
1.47
0.10
0.05
0.11
0.31
0.00

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.)
25.96
21.00
19.01
18.25
23.09
18.48
17.22
18.65
284.28
27.02
ROA
7.72%
3.59%
-0.04%
-1.94%
4.62%
2.00%
-2.18%
-0.52%
1.03%
1.06%
ROE
21.05%
10.36%
-0.12%
-4.87%
12.71%
7.06%
-7.42%
-1.64%
3.79%
4.40%
ROCE
18.13%
11.04%
4.01%
1.04%
14.28%
7.80%
3.82%
6.62%
10.21%
9.91%
Fixed Asset Turnover
1.01
1.07
0.67
0.64
0.87
0.68
0.43
0.43
0.64
0.60
Receivable days
29.13
30.25
41.83
41.88
49.85
65.90
79.84
63.46
56.67
40.39
Inventory Days
34.49
31.87
49.69
47.38
35.61
46.44
57.47
46.97
15.87
14.72
Payable days
54.71
55.70
92.39
65.69
34.59
50.75
53.26
31.96
15.20
5.88
Cash Conversion Cycle
8.92
6.41
-0.87
23.57
50.88
61.59
84.05
78.48
57.34
49.23
Total Debt/Equity
1.08
1.08
1.30
1.25
1.01
1.73
1.99
1.84
1.92
2.82
Interest Cover
3.75
2.27
0.94
0.25
2.28
1.28
0.56
0.95
1.16
1.14

Top Investors:

yogesh chaudhary
llp

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Kranti Industries - Quarterly Results
    28th May 2024, 18:16 PM

    Read More
  • Kranti Industries receives purchase order from CNH Industrial
    23rd May 2024, 15:44 PM

    The company has received the business nomination letter along with a purchase order for supply of F28 Balancer Box Development

    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.