Nifty
Sensex
:
:
11987.65
40639.29
-11.45 (-0.10%)
-12.35 (-0.03%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
55/99  (View)

BSE: 500233 | NSE: KAJARIACER

517.55
-7.90 (-1.50%)
21-Nov-2019 | 12:04PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  521.00
  •  523.60
  •  514.10
  •  525.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  64618
  •  334.43
  •  649.65
  •  417.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,359.99
  • 30.40
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,227.94
  • 0.57%
  • 5.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.58%
  • 4.02%
  • 10.91%
  • FII
  • DII
  • Others
  • 0.01%
  • 10.00%
  • 27.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.00
  • 6.21
  • 5.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.29
  • 4.88
  • -1.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.23
  • 5.23
  • -3.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.02
  • 36.68
  • 37.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.55
  • 7.50
  • 6.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.06
  • 18.64
  • 19.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
714.68
725.31
-1.47%
699.99
657.02
6.54%
815.31
750.04
8.70%
758.56
661.16
14.73%
Expenses
609.45
616.40
-1.13%
594.02
560.21
6.04%
692.37
629.97
9.91%
637.73
551.20
15.70%
EBITDA
105.23
108.91
-3.38%
105.97
96.81
9.46%
122.94
120.07
2.39%
120.83
109.96
9.89%
EBIDTM
14.72%
15.02%
15.14%
14.73%
15.08%
16.01%
15.93%
16.63%
Other Income
6.82
4.59
48.58%
5.28
2.38
121.85%
6.53
5.14
27.04%
4.53
1.77
155.93%
Interest
5.22
4.52
15.49%
4.52
4.17
8.39%
3.27
4.69
-30.28%
3.63
5.22
-30.46%
Depreciation
26.15
22.53
16.07%
25.82
22.67
13.90%
21.68
22.86
-5.16%
22.18
22.26
-0.36%
PBT
80.68
83.04
-2.84%
80.91
72.35
11.83%
103.09
97.66
5.56%
99.55
84.25
18.16%
Tax
-12.39
32.41
-
30.53
26.98
13.16%
36.23
28.03
29.25%
33.66
31.14
8.09%
PAT
93.07
50.63
83.82%
50.38
45.37
11.04%
66.86
69.63
-3.98%
65.89
53.11
24.06%
PATM
13.02%
6.98%
7.20%
6.91%
8.20%
9.28%
8.69%
8.03%
EPS
0.00
3.16
-100.00%
3.21
2.87
11.85%
4.15
4.15
0.00%
4.08
3.42
19.30%

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 07
Net Sales
2,988.54
2,956.20
2,710.60
2,549.63
2,413.45
2,186.89
1,836.31
1,583.28
1,313.03
953.25
433.09
Net Sales Growth
6.98%
9.06%
6.31%
5.64%
10.36%
19.09%
15.98%
20.58%
37.74%
120.10%
 
Cost Of Goods Sold
1,222.25
1,007.76
884.99
804.68
753.74
749.73
713.16
669.08
655.21
535.42
190.41
Gross Profit
1,766.29
1,948.44
1,825.61
1,744.95
1,659.71
1,437.16
1,123.15
914.20
657.81
417.82
242.68
GP Margin
59.10%
65.91%
67.35%
68.44%
68.77%
65.72%
61.16%
57.74%
50.10%
43.83%
56.03%
Total Expenditure
2,533.57
2,506.71
2,254.24
2,053.30
1,957.03
1,832.76
1,550.52
1,337.74
1,106.64
804.41
374.56
Power & Fuel Cost
-
616.16
519.44
448.02
480.48
485.35
373.25
308.31
212.21
95.02
75.59
% Of Sales
-
20.84%
19.16%
17.57%
19.91%
22.19%
20.33%
19.47%
16.16%
9.97%
17.45%
Employee Cost
-
345.45
317.65
288.71
252.28
207.32
171.25
136.40
107.18
76.08
32.70
% Of Sales
-
11.69%
11.72%
11.32%
10.45%
9.48%
9.33%
8.62%
8.16%
7.98%
7.55%
Manufacturing Exp.
-
276.54
266.14
237.04
223.59
189.08
146.67
117.23
41.86
20.54
13.64
% Of Sales
-
9.35%
9.82%
9.30%
9.26%
8.65%
7.99%
7.40%
3.19%
2.15%
3.15%
General & Admin Exp.
-
69.74
65.67
53.06
48.65
41.12
42.74
37.44
32.91
27.59
17.71
% Of Sales
-
2.36%
2.42%
2.08%
2.02%
1.88%
2.33%
2.36%
2.51%
2.89%
4.09%
Selling & Distn. Exp.
-
151.91
169.44
184.18
165.09
138.24
96.19
60.44
50.81
44.51
42.06
% Of Sales
-
5.14%
6.25%
7.22%
6.84%
6.32%
5.24%
3.82%
3.87%
4.67%
9.71%
Miscellaneous Exp.
-
39.15
30.91
37.61
33.20
21.92
7.26
8.86
6.46
5.25
42.06
% Of Sales
-
1.32%
1.14%
1.48%
1.38%
1.00%
0.40%
0.56%
0.49%
0.55%
0.56%
EBITDA
454.97
449.49
456.36
496.33
456.42
354.13
285.79
245.54
206.39
148.84
58.53
EBITDA Margin
15.22%
15.20%
16.84%
19.47%
18.91%
16.19%
15.56%
15.51%
15.72%
15.61%
13.51%
Other Income
23.16
18.03
10.84
15.36
10.43
7.22
1.87
3.04
1.47
0.38
1.02
Interest
16.64
15.59
24.10
34.00
34.46
29.39
41.49
46.24
48.70
30.32
25.58
Depreciation
95.83
89.06
88.53
81.39
72.61
55.88
47.00
44.62
39.26
29.68
22.50
PBT
364.23
362.87
354.57
396.30
359.78
276.08
199.17
157.72
119.90
89.22
11.47
Tax
88.03
129.28
126.72
142.49
124.35
85.43
67.82
49.88
38.06
28.53
3.38
Tax Rate
24.17%
36.11%
35.66%
35.96%
34.56%
31.60%
34.05%
31.63%
31.74%
31.98%
29.47%
PAT
276.20
226.57
234.96
252.81
230.65
175.60
124.22
104.51
80.88
60.62
8.10
PAT before Minority Interest
275.00
228.75
228.60
253.81
235.43
184.90
131.35
107.84
81.85
60.69
8.10
Minority Interest
-1.20
-2.18
6.36
-1.00
-4.78
-9.30
-7.13
-3.33
-0.97
-0.07
0.00
PAT Margin
9.24%
7.66%
8.67%
9.92%
9.56%
8.03%
6.76%
6.60%
6.16%
6.36%
1.87%
PAT Growth
26.27%
-3.57%
-7.06%
9.61%
31.35%
41.36%
18.86%
29.22%
33.42%
648.40%
 
Unadjusted EPS
11.44
14.25
14.78
15.91
14.51
22.74
16.71
14.20
10.99
8.24
1.10

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 07
Shareholder's Funds
1,574.90
1,351.02
1,175.12
971.90
740.94
529.53
360.88
282.07
222.52
142.63
Share Capital
15.90
15.90
15.89
15.89
15.89
15.12
14.72
14.72
14.72
14.72
Total Reserves
1,553.85
1,330.19
1,156.53
952.42
725.05
489.04
346.16
267.35
207.80
127.92
Non-Current Liabilities
144.50
177.12
234.96
246.57
185.76
165.30
163.63
162.27
166.17
394.65
Secured Loans
18.11
42.37
90.47
129.37
84.25
73.75
79.50
91.67
101.64
319.82
Unsecured Loans
13.34
17.05
25.03
12.74
12.15
11.38
9.77
0.00
0.00
24.99
Long Term Provisions
4.53
5.24
10.31
9.57
10.27
8.85
8.73
6.22
4.22
0.00
Current Liabilities
586.57
546.06
554.02
724.12
643.98
497.41
537.93
468.43
438.18
70.23
Trade Payables
309.07
257.75
267.72
292.78
241.84
152.01
165.83
177.58
170.60
53.03
Other Current Liabilities
193.90
193.11
209.30
198.71
152.17
140.12
121.17
118.03
117.96
13.52
Short Term Borrowings
63.49
75.67
55.08
110.49
125.63
108.68
173.51
114.33
106.68
0.00
Short Term Provisions
20.11
19.53
21.92
122.14
124.34
96.60
77.43
58.49
42.94
3.68
Total Liabilities
2,371.88
2,140.29
2,040.12
2,018.72
1,633.17
1,233.10
1,089.96
919.99
828.72
607.51
Net Block
1,077.83
1,145.11
1,177.29
1,120.51
860.08
691.59
619.97
520.92
491.49
367.68
Gross Block
1,675.86
1,694.81
1,661.83
1,541.37
1,244.67
1,024.26
919.45
782.66
717.81
528.87
Accumulated Depreciation
598.03
549.70
484.54
420.86
384.59
332.67
299.48
261.74
226.32
161.19
Non Current Assets
1,198.82
1,185.82
1,218.05
1,157.96
978.92
760.31
646.86
536.95
523.46
371.62
Capital Work in Progress
93.39
17.60
8.26
7.83
77.76
40.53
7.81
2.36
0.06
2.98
Non Current Investment
0.34
0.34
0.09
0.08
0.08
0.08
0.08
0.08
3.39
0.96
Long Term Loans & Adv.
22.37
18.64
27.29
19.01
27.89
19.76
16.95
13.59
28.51
0.00
Other Non Current Assets
4.89
4.13
5.12
10.53
13.11
8.35
2.05
0.00
0.00
0.00
Current Assets
1,171.23
951.39
822.07
860.76
654.25
472.79
443.10
383.05
305.25
235.90
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
405.80
378.47
372.02
384.17
303.32
193.09
219.71
186.48
154.65
123.81
Sundry Debtors
475.05
450.67
338.92
274.11
207.10
164.85
143.63
118.95
94.25
62.34
Cash & Bank
252.38
82.47
51.96
21.52
11.16
6.10
4.00
7.16
3.77
4.59
Other Current Assets
38.00
13.20
6.31
57.73
132.67
108.75
75.76
70.46
52.60
45.16
Short Term Loans & Adv.
25.49
26.58
52.86
123.23
128.92
106.20
74.01
69.23
51.16
40.55
Net Current Assets
584.66
405.33
268.05
136.64
10.27
-24.62
-94.83
-85.39
-132.93
165.66
Total Assets
2,371.88
2,140.29
2,040.12
2,018.72
1,633.17
1,233.10
1,089.96
920.00
828.71
607.52

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 07
Cash From Operating Activity
317.36
238.17
337.68
315.62
180.27
166.12
97.63
90.88
159.40
-28.82
PBT
358.03
355.32
396.30
360.82
270.33
199.17
157.72
119.90
89.22
11.47
Adjustment
103.72
111.28
118.74
111.59
85.14
82.57
86.31
78.63
60.23
46.91
Changes in Working Capital
-11.67
-100.92
-48.45
-53.44
-65.78
-15.37
-57.43
-35.55
70.26
-60.28
Cash after chg. in Working capital
450.08
365.68
466.59
418.97
289.69
266.37
186.59
162.98
219.72
-1.90
Interest Paid
0.00
0.00
0.00
0.00
-29.50
0.00
0.00
0.00
0.00
0.00
Tax Paid
-132.72
-127.51
-128.91
-103.35
-79.92
-64.72
-48.29
-33.73
-21.03
-2.74
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
-260.86
-136.79
-139.71
-266.95
-263.02
-151.37
-150.14
-68.66
-166.58
-102.96
Net Fixed Assets
-12.27
-67.68
-91.03
-161.96
-37.60
-66.37
-32.31
-25.04
-182.88
-96.99
Net Investments
-1.23
-6.76
0.00
-29.70
-34.24
-7.79
-24.81
-3.34
-2.55
-2.00
Others
-247.36
-62.35
-48.68
-75.29
-191.18
-77.21
-93.02
-40.28
18.85
-3.97
Cash from Financing Activity
-114.14
-71.84
-167.88
-38.72
87.43
-13.05
52.51
-19.42
5.34
130.97
Net Cash Inflow / Outflow
-57.64
29.54
30.09
9.95
4.68
1.70
0.01
2.80
-1.84
-0.81
Opening Cash & Equivalents
79.76
49.92
19.76
9.80
5.12
3.42
3.41
3.41
5.26
5.40
Closing Cash & Equivalent
22.12
79.76
49.85
19.75
9.80
5.12
3.42
6.21
3.41
4.59

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 07
Book Value (Rs.)
98.61
84.47
73.78
60.94
46.63
33.34
24.52
19.17
15.12
9.69
ROA
10.14%
10.94%
12.51%
12.89%
12.90%
11.31%
10.73%
9.36%
8.45%
1.54%
ROE
15.72%
18.18%
23.71%
27.55%
29.70%
30.37%
33.54%
32.44%
33.24%
5.81%
ROCE
23.27%
26.11%
32.43%
35.04%
34.25%
33.26%
32.86%
31.49%
23.96%
8.91%
Fixed Asset Turnover
1.75
1.66
1.78
1.94
2.13
2.08
2.04
1.88
1.61
0.98
Receivable days
57.15
51.79
39.19
32.50
28.08
27.82
27.62
27.62
28.40
45.59
Inventory Days
48.42
49.22
48.35
46.43
37.47
37.23
42.73
44.19
50.51
77.84
Payable days
32.79
37.22
50.23
49.15
37.79
38.20
46.31
56.58
51.05
37.27
Cash Conversion Cycle
72.77
63.79
37.31
29.78
27.76
26.85
24.05
15.23
27.87
86.16
Total Debt/Equity
0.08
0.13
0.18
0.30
0.33
0.47
0.89
0.99
1.29
2.42
Interest Cover
23.97
15.74
12.66
11.44
10.20
5.80
4.41
3.46
3.94
1.45

News Update


  • Kajaria Ceramics reports 84% rise in Q2 consolidated net profit
    23rd Oct 2019, 15:10 PM

    Total consolidated income of the company decreased by 1.15% at Rs 721.50 crore for Q2FY20

    Read More
  • Kajaria Ceramics gets nod to increase investment limits in subsidiary company
    23rd Oct 2019, 14:55 PM

    The company has received approval for increase in the limits of investment in KPPL from Rs 15 crore to Rs 35 crore

    Read More
  • Kajaria Ceramics - Quarterly Results
    23rd Oct 2019, 14:15 PM

    Read More
  • Kajaria Ceramics’ arm starts commercial production at Andhra Pradesh facility
    30th Sep 2019, 09:07 AM

    The capacity of the said manufacturing facility of KTPL will be 5 MSM tiles per annum

    Read More
  • Kajaria Ceramics to merge Kajaria Tiles with itself
    27th Aug 2019, 10:12 AM

    The Board of Directors of the Company at its meeting held on August 26, 2019 has approved the same

    Read More
  • Kajaria Ceramics planning to merge Kajaria Tiles with itself
    21st Aug 2019, 12:44 PM

    The Board of Directors’ of the company at their meeting to be held on August 26, 2019 to consider the same

    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.