Nifty
Sensex
:
:
24213.30
79476.63
217.95 (0.91%)
694.39 (0.88%)

Consumer Food

Rating :
N/A

BSE: 530813 | NSE: KRBL

316.95
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  316.50
  •  323.00
  •  313.70
  •  316.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2042120
  •  6495.91
  •  392.50
  •  258.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,396.33
  • 13.11
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,873.17
  • 1.43%
  • 1.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.17%
  • 2.61%
  • 23.47%
  • FII
  • DII
  • Others
  • 4.34%
  • 6.39%
  • 3.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.35
  • 3.66
  • 8.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.32
  • -1.62
  • 3.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.36
  • 1.31
  • 9.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.67
  • 11.63
  • 12.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.63
  • 1.69
  • 1.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.26
  • 8.09
  • 8.46

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
1,199.18
1,414.23
-15.21%
1,318.30
1,280.26
2.97%
1,437.03
1,535.99
-6.44%
1,213.39
1,319.28
-8.03%
Expenses
1,081.95
1,162.73
-6.95%
1,139.88
1,136.40
0.31%
1,259.18
1,257.20
0.16%
1,018.87
1,034.57
-1.52%
EBITDA
117.23
251.50
-53.39%
178.42
143.86
24.02%
177.85
278.79
-36.21%
194.52
284.71
-31.68%
EBIDTM
9.78%
17.78%
13.53%
11.24%
12.38%
18.15%
16.03%
21.58%
Other Income
21.73
26.90
-19.22%
8.72
43.20
-79.81%
28.24
17.94
57.41%
33.10
20.61
60.60%
Interest
4.76
1.47
223.81%
14.32
7.82
83.12%
7.48
3.45
116.81%
0.83
1.46
-43.15%
Depreciation
20.18
19.57
3.12%
19.89
19.33
2.90%
19.97
18.74
6.56%
19.94
18.93
5.34%
PBT
114.02
257.36
-55.70%
152.93
159.91
-4.36%
178.64
274.54
-34.93%
206.85
284.93
-27.40%
Tax
27.46
62.71
-56.21%
38.85
41.93
-7.35%
44.80
69.09
-35.16%
53.56
71.83
-25.44%
PAT
86.56
194.65
-55.53%
114.08
117.98
-3.31%
133.84
205.45
-34.86%
153.29
213.10
-28.07%
PATM
7.22%
13.76%
8.65%
9.22%
9.31%
13.38%
12.63%
16.15%
EPS
3.78
8.27
-54.29%
4.98
5.01
-0.60%
5.85
8.73
-32.99%
6.70
9.05
-25.97%

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
5,167.90
5,384.69
5,364.74
4,210.56
3,991.88
4,499.02
4,120.49
3,245.69
3,147.65
3,362.81
3,197.19
Net Sales Growth
-6.88%
0.37%
27.41%
5.48%
-11.27%
9.19%
26.95%
3.11%
-6.40%
5.18%
 
Cost Of Goods Sold
3,911.52
3,819.96
3,551.13
2,879.92
2,598.13
3,058.60
2,710.17
2,010.82
2,229.50
2,641.67
2,401.08
Gross Profit
1,256.38
1,564.73
1,813.61
1,330.64
1,393.75
1,440.42
1,410.32
1,234.87
918.14
721.15
796.11
GP Margin
24.31%
29.06%
33.81%
31.60%
34.91%
32.02%
34.23%
38.05%
29.17%
21.44%
24.90%
Total Expenditure
4,499.88
4,582.40
4,425.95
3,548.52
3,169.66
3,628.66
3,270.61
2,471.76
2,504.11
2,915.99
2,671.44
Power & Fuel Cost
-
26.45
18.16
18.00
18.19
22.13
17.71
9.63
10.22
6.48
8.12
% Of Sales
-
0.49%
0.34%
0.43%
0.46%
0.49%
0.43%
0.30%
0.32%
0.19%
0.25%
Employee Cost
-
148.85
117.54
104.30
92.21
85.62
77.02
69.18
71.54
63.02
47.76
% Of Sales
-
2.76%
2.19%
2.48%
2.31%
1.90%
1.87%
2.13%
2.27%
1.87%
1.49%
Manufacturing Exp.
-
268.78
321.99
264.62
237.62
240.84
254.69
222.82
56.62
49.64
41.99
% Of Sales
-
4.99%
6.00%
6.28%
5.95%
5.35%
6.18%
6.87%
1.80%
1.48%
1.31%
General & Admin Exp.
-
89.22
81.27
42.12
37.19
39.17
41.24
40.19
27.24
27.71
24.35
% Of Sales
-
1.66%
1.51%
1.00%
0.93%
0.87%
1.00%
1.24%
0.87%
0.82%
0.76%
Selling & Distn. Exp.
-
175.73
297.00
216.10
164.68
171.63
143.74
111.58
104.15
122.57
144.46
% Of Sales
-
3.26%
5.54%
5.13%
4.13%
3.81%
3.49%
3.44%
3.31%
3.64%
4.52%
Miscellaneous Exp.
-
53.41
38.86
23.46
21.64
10.67
26.04
7.54
4.83
4.91
144.46
% Of Sales
-
0.99%
0.72%
0.56%
0.54%
0.24%
0.63%
0.23%
0.15%
0.15%
0.12%
EBITDA
668.02
802.29
938.79
662.04
822.22
870.36
849.88
773.93
643.54
446.82
525.75
EBITDA Margin
12.93%
14.90%
17.50%
15.72%
20.60%
19.35%
20.63%
23.84%
20.45%
13.29%
16.44%
Other Income
91.79
96.96
92.78
42.71
22.68
22.51
15.15
17.81
10.28
61.22
6.11
Interest
27.39
24.10
14.74
13.40
23.59
62.44
67.58
68.95
54.84
67.48
80.89
Depreciation
79.98
79.37
75.65
74.22
71.95
72.88
64.46
67.78
61.42
49.78
52.69
PBT
652.44
795.78
941.18
617.13
749.36
757.55
732.99
655.01
537.56
390.79
398.29
Tax
164.67
199.92
240.20
157.73
190.45
199.36
229.97
220.57
138.16
97.66
72.37
Tax Rate
25.24%
25.12%
25.52%
25.56%
25.42%
26.32%
31.37%
33.67%
25.70%
24.99%
18.36%
PAT
487.77
595.86
700.98
459.40
558.91
558.19
503.02
434.44
399.40
293.14
321.72
PAT before Minority Interest
487.77
595.86
700.98
459.40
558.91
558.19
503.02
434.44
399.40
293.14
321.72
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
9.44%
11.07%
13.07%
10.91%
14.00%
12.41%
12.21%
13.39%
12.69%
8.72%
10.06%
PAT Growth
-33.29%
-15.00%
52.59%
-17.80%
0.13%
10.97%
15.79%
8.77%
36.25%
-8.88%
 
EPS
21.31
26.03
30.62
20.07
24.42
24.39
21.98
18.98
17.45
12.81
14.06

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
4,857.91
4,692.62
4,070.24
3,692.51
3,127.64
2,726.70
2,287.90
1,907.32
1,498.34
1,324.77
Share Capital
22.89
23.54
23.54
23.54
23.54
23.54
23.54
23.54
23.54
23.54
Total Reserves
4,835.02
4,669.08
4,046.70
3,668.97
3,104.10
2,703.16
2,264.36
1,883.78
1,474.80
1,301.23
Non-Current Liabilities
148.75
167.94
189.89
206.04
242.43
185.62
189.09
205.95
298.25
251.44
Secured Loans
0.00
0.00
0.00
5.97
19.57
33.24
51.95
87.32
203.22
236.29
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
13.68
8.63
9.25
8.74
7.33
5.65
5.12
4.86
3.64
2.48
Current Liabilities
919.48
729.46
487.00
728.40
1,051.95
1,722.94
1,379.67
1,308.08
1,183.30
1,488.97
Trade Payables
110.31
119.73
180.57
219.06
383.56
223.79
110.70
254.17
142.28
155.07
Other Current Liabilities
297.82
404.36
210.38
203.72
187.62
111.68
95.04
71.91
137.10
243.06
Short Term Borrowings
507.05
201.36
89.39
288.39
462.70
1,381.51
1,164.14
965.05
891.39
1,045.17
Short Term Provisions
4.30
4.01
6.66
17.23
18.07
5.96
9.79
16.95
12.53
45.67
Total Liabilities
5,927.03
5,590.90
4,748.02
4,627.83
4,422.91
4,636.14
3,857.54
3,422.23
2,980.77
3,066.06
Net Block
889.97
886.08
911.21
937.97
970.37
932.89
970.23
1,008.90
764.57
639.57
Gross Block
1,845.67
1,768.68
1,721.22
1,679.11
1,648.59
1,543.49
1,519.95
1,491.78
1,188.47
1,015.87
Accumulated Depreciation
955.70
882.60
810.01
741.14
678.22
610.60
549.72
482.89
423.90
376.30
Non Current Assets
965.56
959.84
1,153.29
1,222.26
1,250.75
1,062.57
1,023.69
1,069.16
920.10
779.08
Capital Work in Progress
12.92
15.98
2.35
9.07
12.14
0.59
2.25
1.71
100.26
113.74
Non Current Investment
0.00
0.00
0.00
0.00
9.08
8.33
11.71
4.29
4.46
0.00
Long Term Loans & Adv.
49.16
43.98
226.50
265.69
258.80
108.71
25.62
34.75
34.56
24.43
Other Non Current Assets
0.71
0.82
0.85
0.76
0.36
12.05
13.88
19.52
16.24
1.34
Current Assets
4,961.47
4,631.06
3,594.73
3,405.57
3,172.16
3,573.57
2,833.85
2,353.08
2,060.67
2,286.98
Current Investments
115.00
30.88
20.79
18.89
5.84
7.65
8.99
10.11
8.23
6.59
Inventories
4,450.71
4,186.27
2,816.10
2,964.21
2,852.42
3,129.39
2,462.72
2,019.96
1,795.66
1,859.67
Sundry Debtors
303.08
285.06
289.34
201.29
230.20
397.29
246.68
230.02
154.46
339.98
Cash & Bank
30.21
47.52
391.00
161.86
52.55
5.27
69.82
4.76
28.30
24.34
Other Current Assets
62.47
49.83
46.38
33.22
31.15
33.97
45.64
88.22
74.02
56.39
Short Term Loans & Adv.
29.87
31.50
31.12
26.10
7.51
11.27
19.65
36.59
12.32
24.17
Net Current Assets
4,041.99
3,901.60
3,107.73
2,677.17
2,120.21
1,850.63
1,454.18
1,045.00
877.37
798.01
Total Assets
5,927.03
5,590.90
4,748.02
4,627.83
4,422.91
4,636.14
3,857.54
3,422.24
2,980.77
3,066.06

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
226.47
-360.10
560.82
383.73
1,211.88
-114.86
60.76
258.33
510.31
336.54
PBT
795.78
941.18
617.13
749.36
757.55
732.99
655.01
537.56
390.79
394.10
Adjustment
48.24
13.49
62.49
80.97
128.21
128.18
129.51
105.81
120.00
133.78
Changes in Working Capital
-405.62
-1,062.04
56.17
-246.00
513.69
-756.38
-534.09
-273.53
95.15
-114.21
Cash after chg. in Working capital
438.40
-107.37
735.79
584.33
1,399.45
104.79
250.43
369.83
605.94
413.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-211.93
-252.73
-174.97
-200.60
-187.57
-219.65
-189.67
-111.51
-95.63
-77.13
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
-87.44
206.36
-206.32
-11.67
-53.53
20.20
-48.68
-207.91
-173.90
-231.46
Net Fixed Assets
-73.95
-61.17
-35.38
-27.43
-116.63
-21.86
-35.76
-198.93
-159.09
-231.16
Net Investments
-84.12
-10.09
-1.90
-13.05
1.81
5.45
1.30
-1.70
-6.11
-0.29
Others
70.63
277.62
-169.04
28.81
61.29
36.61
-14.22
-7.28
-8.70
-0.01
Cash from Financing Activity
-156.94
4.78
-322.24
-227.07
-1,148.17
59.49
24.68
-73.68
-332.45
-146.92
Net Cash Inflow / Outflow
-17.91
-148.96
32.26
144.99
10.18
-35.17
36.76
-23.26
3.96
-41.85
Opening Cash & Equivalents
42.72
191.68
159.42
14.43
4.25
39.42
2.66
27.61
23.96
66.19
Closing Cash & Equivalent
24.81
42.72
191.68
159.42
14.43
4.25
39.42
4.35
27.93
24.34

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.)
212.23
199.35
172.91
156.86
132.86
115.83
97.19
81.03
63.65
56.28
ROA
10.35%
13.56%
9.80%
12.35%
12.32%
11.84%
11.94%
12.48%
9.70%
11.13%
ROE
12.48%
16.00%
11.84%
16.39%
19.07%
20.06%
20.71%
23.45%
20.77%
27.16%
ROCE
15.98%
21.12%
15.45%
20.28%
21.08%
20.83%
22.17%
20.92%
17.16%
18.63%
Fixed Asset Turnover
3.02
3.20
2.55
2.46
2.82
2.69
2.16
2.35
3.05
3.37
Receivable days
19.67
18.78
20.67
19.22
25.45
28.52
26.80
22.29
26.83
35.80
Inventory Days
288.92
228.89
243.54
259.05
242.65
247.68
251.99
221.23
198.37
202.58
Payable days
10.99
10.04
10.89
12.63
9.40
8.47
22.77
25.89
17.84
19.81
Cash Conversion Cycle
297.61
237.62
253.32
265.64
258.70
267.73
256.02
217.63
207.36
218.57
Total Debt/Equity
0.10
0.04
0.02
0.08
0.16
0.52
0.54
0.57
0.78
1.02
Interest Cover
34.02
64.85
47.05
32.77
13.13
11.85
10.50
10.80
6.79
5.87

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.