Nifty
Sensex
:
:
12083.75
41155.38
-29.70 (-0.25%)
-126.31 (-0.31%)

Consumer Food

Rating :
66/99  (View)

BSE: 530813 | NSE: KRBL

307.50
3.45 (1.13%)
17-Feb-2020 | 12:29PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  305.50
  •  316.75
  •  305.20
  •  304.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  169125
  •  520.06
  •  389.75
  •  186.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,148.79
  • 13.07
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,571.21
  • 0.82%
  • 2.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.13%
  • 0.68%
  • 15.06%
  • FII
  • DII
  • Others
  • 7%
  • 3.28%
  • 14.85%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.07
  • 5.20
  • 9.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.71
  • 10.08
  • 5.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.98
  • 9.35
  • 7.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.65
  • 17.87
  • 19.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.76
  • 3.83
  • 4.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.16
  • 13.08
  • 13.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,328.98
935.80
42.02%
889.84
1,244.82
-28.52%
1,217.70
743.47
63.79%
1,196.41
876.01
36.57%
Expenses
1,090.36
732.51
48.85%
723.71
1,010.36
-28.37%
980.20
561.90
74.44%
965.78
671.99
43.72%
EBITDA
238.62
203.29
17.38%
166.13
234.46
-29.14%
237.50
181.57
30.80%
230.63
204.02
13.04%
EBIDTM
17.96%
21.72%
18.67%
18.83%
19.50%
24.42%
19.28%
23.29%
Other Income
4.61
5.26
-12.36%
6.18
4.96
24.60%
2.31
1.58
46.20%
3.34
5.45
-38.72%
Interest
13.86
28.62
-51.57%
7.30
0.84
769.05%
22.80
16.98
34.28%
21.20
31.41
-32.51%
Depreciation
17.96
15.45
16.25%
19.30
16.76
15.16%
17.59
16.91
4.02%
15.35
16.52
-7.08%
PBT
211.41
164.48
28.53%
145.71
221.82
-34.31%
199.42
149.26
33.61%
197.42
161.54
22.21%
Tax
52.41
57.26
-8.47%
32.32
64.61
-49.98%
63.30
49.21
28.63%
58.89
66.26
-11.12%
PAT
159.00
107.22
48.29%
113.39
157.21
-27.87%
136.12
100.05
36.05%
138.53
95.28
45.39%
PATM
11.96%
11.46%
12.74%
12.63%
11.18%
13.46%
11.58%
10.88%
EPS
6.75
4.55
48.35%
4.82
6.68
-27.84%
5.78
4.25
36.00%
5.88
4.05
45.19%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
4,632.93
4,120.49
3,245.69
3,147.65
3,362.81
3,197.19
2,910.46
2,080.39
1,631.00
1,544.59
1,579.01
Net Sales Growth
21.92%
26.95%
3.11%
-6.40%
5.18%
9.85%
39.90%
27.55%
5.59%
-2.18%
 
Cost Of Goods Sold
3,337.86
2,710.17
2,010.82
2,229.50
2,641.67
2,401.08
2,262.18
1,589.26
1,225.29
1,182.79
1,216.01
Gross Profit
1,295.07
1,410.32
1,234.87
918.14
721.15
796.11
648.29
491.13
405.71
361.80
363.01
GP Margin
27.95%
34.23%
38.05%
29.17%
21.44%
24.90%
22.27%
23.61%
24.87%
23.42%
22.99%
Total Expenditure
3,760.05
3,270.61
2,471.76
2,504.11
2,915.99
2,671.44
2,469.92
1,787.57
1,404.22
1,319.09
1,381.51
Power & Fuel Cost
-
17.71
9.63
10.22
6.48
8.12
10.04
7.98
6.88
5.37
6.58
% Of Sales
-
0.43%
0.30%
0.32%
0.19%
0.25%
0.34%
0.38%
0.42%
0.35%
0.42%
Employee Cost
-
77.02
69.18
71.54
63.02
47.76
41.96
31.93
32.37
28.21
23.75
% Of Sales
-
1.87%
2.13%
2.27%
1.87%
1.49%
1.44%
1.53%
1.98%
1.83%
1.50%
Manufacturing Exp.
-
254.69
222.82
56.62
49.64
41.99
31.90
31.31
25.85
23.57
62.88
% Of Sales
-
6.18%
6.87%
1.80%
1.48%
1.31%
1.10%
1.51%
1.58%
1.53%
3.98%
General & Admin Exp.
-
41.24
40.19
27.24
27.71
24.35
20.12
23.91
13.97
11.37
10.27
% Of Sales
-
1.00%
1.24%
0.87%
0.82%
0.76%
0.69%
1.15%
0.86%
0.74%
0.65%
Selling & Distn. Exp.
-
143.74
111.58
104.15
122.57
144.46
101.83
100.21
95.54
66.27
61.39
% Of Sales
-
3.49%
3.44%
3.31%
3.64%
4.52%
3.50%
4.82%
5.86%
4.29%
3.89%
Miscellaneous Exp.
-
26.04
7.54
4.83
4.91
3.68
1.89
2.99
4.33
1.51
61.39
% Of Sales
-
0.63%
0.23%
0.15%
0.15%
0.12%
0.06%
0.14%
0.27%
0.10%
0.04%
EBITDA
872.88
849.88
773.93
643.54
446.82
525.75
440.54
292.82
226.78
225.50
197.50
EBITDA Margin
18.84%
20.63%
23.84%
20.45%
13.29%
16.44%
15.14%
14.08%
13.90%
14.60%
12.51%
Other Income
16.44
15.15
17.81
10.28
61.22
6.11
14.54
11.31
10.53
11.50
22.37
Interest
65.16
67.58
68.95
54.84
67.48
80.89
76.02
77.52
71.89
51.43
42.32
Depreciation
70.20
64.46
67.78
61.42
49.78
52.69
57.66
50.56
44.52
35.95
27.58
PBT
753.96
732.99
655.01
537.56
390.79
398.29
321.41
176.04
120.90
149.63
149.98
Tax
206.92
229.97
220.57
138.16
97.66
72.37
71.32
54.34
22.22
37.73
25.43
Tax Rate
27.44%
31.37%
33.67%
25.70%
24.99%
18.36%
21.85%
29.50%
23.33%
23.87%
16.96%
PAT
547.04
503.02
434.44
399.40
293.14
321.72
255.11
129.86
73.03
120.33
124.55
PAT before Minority Interest
547.04
503.02
434.44
399.40
293.14
321.72
255.11
129.86
73.03
120.33
124.55
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
11.81%
12.21%
13.39%
12.69%
8.72%
10.06%
8.77%
6.24%
4.48%
7.79%
7.89%
PAT Growth
18.98%
15.79%
8.77%
36.25%
-8.88%
26.11%
96.45%
77.82%
-39.31%
-3.39%
 
Unadjusted EPS
23.23
21.37
18.46
16.97
12.45
13.67
10.84
5.37
3.00
4.95
5.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,726.70
2,287.90
1,907.32
1,498.34
1,324.77
1,043.97
829.47
717.16
646.95
535.31
Share Capital
23.54
23.54
23.54
23.54
23.54
23.58
24.24
24.35
24.35
24.35
Total Reserves
2,703.16
2,264.36
1,883.78
1,474.80
1,301.23
1,020.39
805.31
692.81
622.60
510.95
Non-Current Liabilities
185.62
189.09
205.95
298.25
251.44
225.68
94.58
123.54
105.34
612.81
Secured Loans
33.24
51.95
87.32
203.22
236.29
208.32
77.45
106.39
91.51
529.49
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
75.00
Long Term Provisions
5.65
5.12
4.86
3.64
2.48
1.49
1.17
0.93
0.71
0.00
Current Liabilities
1,722.94
1,379.67
1,308.08
1,183.30
1,488.97
1,444.18
1,085.08
1,166.98
1,122.05
203.89
Trade Payables
223.79
110.70
254.17
142.28
155.07
149.58
79.94
129.40
132.22
98.72
Other Current Liabilities
111.68
95.04
71.91
137.10
243.06
147.90
222.67
253.72
229.08
98.57
Short Term Borrowings
1,381.51
1,164.14
965.05
891.39
1,045.17
1,111.17
758.12
768.95
747.84
0.00
Short Term Provisions
5.96
9.79
16.95
12.53
45.67
35.52
24.35
14.90
12.92
6.60
Total Liabilities
4,636.14
3,857.54
3,422.23
2,980.77
3,066.06
2,714.71
2,010.01
2,008.56
1,875.22
1,352.01
Net Block
932.89
970.23
1,008.90
764.57
639.57
562.62
442.65
418.44
385.08
317.55
Gross Block
1,543.49
1,519.95
1,491.78
1,188.47
1,015.87
884.06
707.01
632.84
556.19
453.13
Accumulated Depreciation
610.60
549.72
482.89
423.90
376.30
321.44
264.36
214.41
171.11
135.58
Non Current Assets
1,062.07
1,023.69
1,069.16
920.10
779.08
623.13
487.88
455.42
424.52
353.37
Capital Work in Progress
0.59
2.25
1.71
100.26
113.74
14.40
15.12
7.84
20.42
35.82
Non Current Investment
8.33
11.71
4.29
4.46
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
108.21
25.62
34.75
34.56
24.43
44.72
28.89
28.43
19.01
0.00
Other Non Current Assets
12.05
13.88
19.52
16.24
1.34
1.39
1.22
0.71
0.00
0.00
Current Assets
3,574.07
2,833.85
2,353.08
2,060.67
2,286.98
2,091.59
1,522.13
1,553.14
1,450.72
998.63
Current Investments
7.65
8.99
10.11
8.23
6.59
6.30
6.27
6.85
8.72
0.35
Inventories
3,129.39
2,462.72
2,019.96
1,795.66
1,859.67
1,690.02
1,260.29
1,237.72
1,208.50
781.27
Sundry Debtors
397.29
246.68
230.02
154.46
339.98
287.26
194.72
229.17
148.00
135.08
Cash & Bank
5.77
69.82
4.76
28.30
24.34
66.19
13.24
16.45
5.15
44.44
Other Current Assets
33.97
25.99
51.63
61.70
56.39
41.83
47.60
62.96
80.34
37.49
Short Term Loans & Adv.
11.27
19.65
36.59
12.32
24.17
17.23
40.51
54.74
72.74
37.49
Net Current Assets
1,851.13
1,454.18
1,045.00
877.37
798.01
647.41
437.05
386.17
328.66
794.74
Total Assets
4,636.14
3,857.54
3,422.24
2,980.77
3,066.06
2,714.72
2,010.01
2,008.56
1,875.24
1,352.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-114.36
60.76
258.33
510.31
336.54
-162.08
189.09
144.97
-171.45
207.15
PBT
732.99
655.01
537.56
390.79
394.10
326.43
184.20
95.26
158.06
149.98
Adjustment
128.18
129.51
105.81
120.00
133.78
118.07
114.57
147.18
75.31
64.49
Changes in Working Capital
-755.88
-534.09
-273.53
95.15
-114.21
-537.26
-53.64
-79.03
-374.33
19.78
Cash after chg. in Working capital
105.29
250.43
369.83
605.94
413.66
-92.76
245.13
163.40
-140.96
234.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-219.65
-189.67
-111.51
-95.63
-77.13
-69.32
-56.04
-18.43
-30.48
-27.10
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
20.20
-48.68
-207.91
-173.90
-231.46
-176.24
-81.71
-65.56
-95.63
-130.04
Net Fixed Assets
-21.87
-35.76
-198.93
-159.09
-231.16
-176.32
-81.45
-63.87
-84.33
-129.69
Net Investments
5.45
1.30
-1.70
-6.11
-0.29
-0.03
0.58
1.87
-10.47
-0.15
Others
36.62
-14.22
-7.28
-8.70
-0.01
0.11
-0.84
-3.56
-0.83
-0.20
Cash from Financing Activity
59.49
24.68
-73.68
-332.45
-146.92
391.26
-110.58
-68.11
227.79
-46.17
Net Cash Inflow / Outflow
-34.67
36.76
-23.26
3.96
-41.85
52.94
-3.20
11.30
-39.29
30.95
Opening Cash & Equivalents
39.42
2.66
27.61
23.96
66.19
13.24
16.45
5.15
44.44
11.18
Closing Cash & Equivalent
4.75
39.42
4.35
27.93
24.34
66.19
13.24
16.45
5.15
42.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
115.83
97.19
81.03
63.65
56.28
44.27
34.28
29.50
26.61
22.02
ROA
11.84%
11.94%
12.48%
9.70%
11.13%
10.80%
6.46%
3.76%
7.46%
9.85%
ROE
20.06%
20.71%
23.45%
20.77%
27.16%
27.23%
16.79%
10.71%
20.36%
26.01%
ROCE
20.83%
22.17%
20.92%
17.16%
18.63%
19.52%
15.60%
10.43%
15.58%
17.78%
Fixed Asset Turnover
2.69
2.16
2.35
3.05
3.37
3.66
3.11
2.74
3.06
4.06
Receivable days
28.52
26.80
22.29
26.83
35.80
30.22
37.18
42.20
33.45
23.78
Inventory Days
247.68
251.99
221.23
198.37
202.58
184.98
219.11
273.70
235.10
181.36
Payable days
8.47
22.77
25.89
17.84
19.81
17.16
20.03
30.53
26.56
22.25
Cash Conversion Cycle
267.73
256.02
217.63
207.36
218.57
198.03
236.26
285.37
241.98
182.89
Total Debt/Equity
0.52
0.54
0.57
0.78
1.02
1.32
1.05
1.31
1.39
1.13
Interest Cover
11.85
10.50
10.80
6.79
5.87
5.29
3.38
2.32
4.07
4.54

News Update


  • KRBL launches new product ‘India Gate ldli Rava’
    12th Dec 2019, 10:06 AM

    The company will cater the product in domestic market

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.