Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Kunststoffe Industries Ltd.

Plastic Products

Rating :

N/A

BSE: 523594 | NSE: Not Listed

Watchlist

NSE BSE

33

22-Nov-2024

Open
High
Low
Previous Close

33
33
33
33.00

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

213
7029
42.16
23.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

22.74
17.83
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

15.49
N/A
2.09

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

23.89
7.21
1.57

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.10
15.04
-2.69

PAT CAGR (%)

10 Years
5 Years
3 Years

14.16
18.83
-8.86

P:E (Median)

8 Years
5 Years
3 Years

19.79
15.56
13.52

P:BV (Average)

8 Years
5 Years
3 Years

2.17
2.17
2.13

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.69
9.68
7.73

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 3.16 3.24 -2.47% 3.09 3.26 -5.21% 3.34 4.08 -18.14% 3.54 2.72 30.15%
Expenses 2.86 2.94 -2.72% 2.64 2.99 -11.71% 2.84 3.53 -19.55% 3.23 2.51 28.69%
EBITDA 0.30 0.30 0.00% 0.45 0.28 60.71% 0.50 0.55 -9.09% 0.31 0.20 55.00%
EBIDTM 9.44% 9.15% 14.44% 8.52% 14.90% 13.47% 8.67% 7.55%
Other Income 0.14 0.12 16.67% 0.19 0.13 46.15% 0.13 0.06 116.67% 0.13 0.17 -23.53%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.03 0.03 0.00% 0.03 0.03 0.00% 0.03 0.06 -50.00% 0.03 0.02 50.00%
PBT 0.41 0.38 7.89% 0.60 0.38 57.89% 0.60 0.55 9.09% 0.40 0.36 11.11%
Tax 0.11 0.10 10.00% 0.16 0.10 60.00% 0.36 0.12 200.00% 0.11 0.10 10.00%
PAT 0.30 0.28 7.14% 0.44 0.28 57.14% 0.23 0.43 -46.51% 0.30 0.26 15.38%
PATM 9.56% 8.78% 14.34% 8.55% 6.96% 10.50% 8.42% 9.57%
EPS 0.44 0.41 7.32% 0.64 0.40 60.00% 0.34 0.62 -45.16% 0.43 0.38 13.16%

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 13.13 13.37 12.54 12.76 9.66 9.44 11.98 10.54 3.09 2.42 1.57 Net Sales Growth -1.28% 6.62% -1.72% 32.09% 2.33% -21.20% 13.66% 241.10% 27.69% 54.14% Cost Of Goods Sold 8.04 8.56 7.67 8.41 6.37 5.88 8.20 7.85 0.00 0.00 0.00 Gross Profit 5.09 4.82 4.88 4.34 3.29 3.56 3.78 2.68 3.09 2.42 1.57 GP Margin 38.80% 36.05% 38.92% 34.01% 34.06% 37.71% 31.55% 25.43% 100% 100% 100% Total Expenditure 11.57 12.00 10.99 11.19 8.88 8.76 11.37 10.47 2.05 1.33 1.17 Power & Fuel Cost - 0.91 0.87 0.77 0.62 1.10 1.39 1.13 0.87 0.42 0.41 % Of Sales - 6.81% 6.94% 6.03% 6.42% 11.65% 11.60% 10.72% 28.16% 17.36% 26.11% Employee Cost - 1.72 1.34 1.34 1.29 1.16 1.00 0.66 0.61 0.52 0.43 % Of Sales - 12.86% 10.69% 10.50% 13.35% 12.29% 8.35% 6.26% 19.74% 21.49% 27.39% Manufacturing Exp. - 0.25 0.69 0.21 0.21 0.12 0.20 0.37 0.09 0.05 0.03 % Of Sales - 1.87% 5.50% 1.65% 2.17% 1.27% 1.67% 3.51% 2.91% 2.07% 1.91% General & Admin Exp. - 0.32 0.33 0.31 0.35 0.35 0.35 0.27 0.23 0.32 0.28 % Of Sales - 2.39% 2.63% 2.43% 3.62% 3.71% 2.92% 2.56% 7.44% 13.22% 17.83% Selling & Distn. Exp. - 0.22 0.09 0.10 0.02 0.15 0.15 0.19 0.01 0.02 0.01 % Of Sales - 1.65% 0.72% 0.78% 0.21% 1.59% 1.25% 1.80% 0.32% 0.83% 0.64% Miscellaneous Exp. - 0.02 0.02 0.04 0.03 0.02 0.08 0.01 0.25 0.00 0.01 % Of Sales - 0.15% 0.16% 0.31% 0.31% 0.21% 0.67% 0.09% 8.09% 0% 0% EBITDA 1.56 1.37 1.55 1.57 0.78 0.68 0.61 0.07 1.04 1.09 0.40 EBITDA Margin 11.88% 10.25% 12.36% 12.30% 8.07% 7.20% 5.09% 0.66% 33.66% 45.04% 25.48% Other Income 0.59 0.51 0.36 0.32 0.26 0.23 0.13 0.15 0.14 0.03 0.03 Interest 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.01 0.00 0.00 0.00 Depreciation 0.12 0.13 0.12 0.07 0.03 0.25 0.17 0.02 0.89 1.05 0.00 PBT 2.01 1.76 1.79 1.81 1.00 0.66 0.57 0.18 0.29 0.06 0.43 Tax 0.74 0.67 0.43 0.37 0.14 0.20 0.06 0.00 0.00 0.00 0.00 Tax Rate 36.82% 38.07% 23.89% 20.44% 14.00% 30.30% 10.53% 0.00% 0.00% 0.00% 0.00% PAT 1.27 1.09 1.37 1.44 0.85 0.46 0.51 0.18 0.29 0.06 0.29 PAT before Minority Interest 1.27 1.09 1.37 1.44 0.85 0.46 0.51 0.18 0.29 0.06 0.29 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 9.67% 8.15% 10.93% 11.29% 8.80% 4.87% 4.26% 1.71% 9.39% 2.48% 18.47% PAT Growth 1.60% -20.44% -4.86% 69.41% 84.78% -9.80% 183.33% -37.93% 383.33% -79.31% EPS 1.84 1.58 1.99 2.09 1.23 0.67 0.74 0.26 0.42 0.09 0.42

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 10.64 9.55 8.17 8.98 8.13 7.67 7.16 11.89 11.59 11.53 Share Capital 6.89 6.89 6.89 6.89 6.89 6.89 6.89 6.89 6.89 6.89 Total Reserves 3.75 2.66 1.28 2.09 1.24 0.78 0.27 5.00 4.70 4.64 Non-Current Liabilities 0.16 -0.08 -0.10 -0.06 0.00 0.00 0.00 0.00 0.00 1.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 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 2.88 3.57 4.14 4.15 2.71 2.55 2.56 0.20 0.10 0.17 Trade Payables 2.78 3.51 3.88 3.73 2.26 1.84 2.27 0.18 0.06 0.14 Other Current Liabilities 0.10 0.06 0.26 0.02 0.19 0.60 0.26 0.01 0.00 0.01 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.40 0.26 0.11 0.04 0.01 0.03 0.03 Total Liabilities 13.68 13.04 12.21 13.07 10.84 10.22 9.72 12.09 11.69 12.70 Net Block 4.32 4.08 3.84 5.56 5.21 5.17 5.18 9.89 10.70 11.75 Gross Block 19.97 19.60 19.24 20.89 21.01 20.73 20.57 25.26 25.18 25.17 Accumulated Depreciation 15.65 15.52 15.40 15.33 15.80 15.56 15.39 15.36 14.48 13.42 Non Current Assets 4.32 4.08 3.84 5.56 6.71 5.31 5.18 10.06 10.76 11.79 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.14 0.00 0.16 0.06 0.05 Other Non Current Assets 0.00 0.00 0.00 0.00 1.50 0.00 0.00 0.00 0.00 0.00 Current Assets 9.37 8.96 8.38 7.52 4.13 4.91 4.54 2.02 0.93 0.91 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.64 1.63 1.53 1.97 1.20 1.34 1.24 0.00 0.00 0.00 Sundry Debtors 0.59 1.26 0.33 1.20 1.37 1.24 1.23 1.44 0.58 0.50 Cash & Bank 6.87 5.81 6.12 3.56 0.91 1.83 0.52 0.24 0.05 0.11 Other Current Assets 0.28 0.17 0.19 0.29 0.65 0.50 1.55 0.35 0.30 0.31 Short Term Loans & Adv. 0.11 0.09 0.21 0.50 0.30 0.28 0.94 0.02 0.02 0.02 Net Current Assets 6.48 5.38 4.24 3.37 1.42 2.36 1.98 1.83 0.83 0.73 Total Assets 13.69 13.04 12.22 13.08 10.84 10.22 9.72 12.08 11.69 12.70

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 1.03 -0.18 3.00 1.41 0.86 1.46 0.34 0.14 0.92 0.56 PBT 1.76 1.82 1.81 1.00 0.66 0.62 0.18 0.29 0.06 0.29 Adjustment -0.26 -0.12 -0.09 -0.09 0.24 0.16 -0.13 0.75 1.03 0.11 Changes in Working Capital -0.02 -1.48 1.71 0.68 0.08 0.73 0.29 -0.90 -0.17 0.16 Cash after chg. in Working capital 1.48 0.22 3.44 1.59 0.98 1.52 0.34 0.14 0.92 0.56 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.44 -0.41 -0.43 -0.18 -0.12 -0.06 0.00 0.00 0.00 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 0.03 -0.13 -0.44 -0.27 -0.28 -0.15 -0.07 0.06 0.02 0.10 Net Fixed Assets -0.37 -0.36 1.65 0.12 -0.28 -0.16 4.69 -0.08 -0.01 0.28 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.40 0.23 -2.09 -0.39 0.00 0.01 -4.76 0.14 0.03 -0.18 Cash from Financing Activity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -1.00 -0.68 Net Cash Inflow / Outflow 1.06 -0.31 2.56 1.14 0.58 1.31 0.27 0.20 -0.06 -0.02 Opening Cash & Equivalents 5.81 6.12 3.56 2.41 1.83 0.52 0.24 0.05 0.11 0.13 Closing Cash & Equivalent 6.87 5.81 6.12 3.56 2.41 1.83 0.52 0.24 0.05 0.11

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.) 14.70 13.11 11.12 9.03 7.79 7.13 6.38 6.13 5.70 5.61 ROA 8.17% 10.88% 11.36% 7.15% 4.37% 5.14% 1.63% 2.47% 0.53% 2.22% ROE 11.39% 16.46% 20.70% 14.75% 8.94% 11.00% 4.11% 7.20% 1.66% 7.69% ROCE 18.34% 21.60% 26.08% 17.35% 12.83% 12.18% 4.44% 7.22% 1.49% 5.66% Fixed Asset Turnover 0.68 0.65 0.64 0.46 0.45 0.58 0.46 0.12 0.10 0.06 Receivable days 25.18 23.12 21.97 48.58 50.30 37.52 46.12 118.88 81.21 123.80 Inventory Days 44.62 46.05 50.01 59.78 49.02 39.32 43.01 0.00 0.00 0.00 Payable days 134.22 176.23 165.27 171.68 127.08 66.20 43.22 17.61 17.54 43.03 Cash Conversion Cycle -64.42 -107.06 -93.30 -63.31 -27.76 10.64 45.91 101.27 63.67 80.77 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.26 Interest Cover 0.00 0.00 0.00 96.15 0.00 0.00 13.62 375.97 92.31 675.32

Top Investors:

gayatri pipes and fittings private limited

bharat equity services limited

sulochnadevi anilkumar agarwal .

kimaya wellness limited

Annual Reports:

News Update:

No Latest News!

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