Kranti Industries Ltd
Incorporated in 2019, Kranti Industries Limited is a precision machining company in the auto ancillary and allied sectors[1]
- Market Cap ₹ 83.2 Cr.
- Current Price ₹ 72.9
- High / Low ₹ 113 / 65.2
- Stock P/E 33.4
- Book Value ₹ 31.7
- Dividend Yield 0.00 %
- ROCE 9.70 %
- ROE 8.31 %
- Face Value ₹ 10.0
Pros
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- Company has a low return on equity of 5.82% over last 3 years.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.4.54 Cr.
- Promoter holding has decreased over last 3 years: -5.13%
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Auto Ancillaries Industry: Auto Ancillaries
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|
28.36 | 28.77 | 46.03 | 60.70 | 48.97 | 55.73 | 93.66 | 93.24 | 91.16 | |
22.77 | 24.45 | 40.31 | 52.66 | 45.66 | 50.55 | 84.56 | 83.83 | 83.30 | |
Operating Profit | 5.59 | 4.32 | 5.72 | 8.04 | 3.31 | 5.18 | 9.10 | 9.41 | 7.86 |
OPM % | 19.71% | 15.02% | 12.43% | 13.25% | 6.76% | 9.29% | 9.72% | 10.09% | 8.62% |
0.57 | 0.56 | 0.07 | 0.48 | 0.29 | 0.41 | 0.17 | 4.10 | 4.54 | |
Interest | 2.63 | 2.63 | 2.20 | 2.39 | 1.74 | 1.92 | 2.25 | 2.50 | 3.34 |
Depreciation | 3.67 | 3.36 | 2.99 | 3.08 | 3.16 | 3.79 | 4.18 | 4.14 | 5.88 |
Profit before tax | -0.14 | -1.11 | 0.60 | 3.05 | -1.30 | -0.12 | 2.84 | 6.87 | 3.18 |
Tax % | -50.00% | 16.22% | -46.67% | 30.82% | 26.15% | 83.33% | 23.24% | 24.02% | |
-0.21 | -0.94 | 0.90 | 2.11 | -1.04 | -0.13 | 2.22 | 5.22 | 2.21 | |
EPS in Rs | -0.25 | -1.09 | 1.05 | 1.99 | -0.97 | -0.12 | 2.10 | 4.94 | 2.85 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 15% |
3 Years: | 24% |
TTM: | -3% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 19% |
3 Years: | 54% |
TTM: | -4% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 18% |
3 Years: | 56% |
1 Year: | -16% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 4% |
3 Years: | 6% |
Last Year: | 8% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|
Equity Capital | 7.05 | 7.05 | 7.05 | 8.80 | 8.80 | 8.80 | 10.56 | 10.56 | 11.41 |
Reserves | 6.02 | 5.09 | 5.98 | 11.52 | 10.48 | 11.28 | 11.61 | 16.85 | 24.77 |
24.25 | 24.22 | 22.50 | 20.46 | 24.13 | 26.60 | 27.44 | 32.44 | 40.23 | |
4.03 | 7.65 | 8.82 | 6.73 | 8.21 | 13.33 | 12.13 | 13.73 | 17.39 | |
Total Liabilities | 41.35 | 44.01 | 44.35 | 47.51 | 51.62 | 60.01 | 61.74 | 73.58 | 93.80 |
28.94 | 26.84 | 24.87 | 27.46 | 36.90 | 38.39 | 41.13 | 47.99 | 58.38 | |
CWIP | 0.01 | 0.00 | 0.06 | 0.55 | 0.01 | 0.98 | 4.29 | 2.77 | 0.27 |
Investments | 0.08 | 0.08 | 0.08 | 0.23 | 0.74 | 0.27 | 0.43 | 0.43 | 0.47 |
12.32 | 17.09 | 19.34 | 19.27 | 13.97 | 20.37 | 15.89 | 22.39 | 34.68 | |
Total Assets | 41.35 | 44.01 | 44.35 | 47.51 | 51.62 | 60.01 | 61.74 | 73.58 | 93.80 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|
6.45 | 4.28 | 5.04 | 6.46 | 7.18 | 4.41 | 9.16 | 5.61 | |
-2.68 | -1.67 | -0.95 | -6.48 | -11.41 | -4.24 | -5.69 | -5.41 | |
-3.97 | -2.67 | -4.03 | 1.39 | 2.83 | 0.75 | -5.05 | 2.50 | |
Net Cash Flow | -0.20 | -0.06 | 0.05 | 1.37 | -1.39 | 0.92 | -1.58 | 2.70 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|
Debtor Days | 63.45 | 96.80 | 71.29 | 45.64 | 27.21 | 59.80 | 24.98 | 33.20 |
Inventory Days | 112.33 | 158.79 | 97.83 | 60.13 | 92.11 | 87.47 | 50.04 | 55.12 |
Days Payable | 69.25 | 162.03 | 97.36 | 40.85 | 83.40 | 113.53 | 49.45 | 60.01 |
Cash Conversion Cycle | 106.54 | 93.56 | 71.75 | 64.92 | 35.92 | 33.74 | 25.58 | 28.30 |
Working Capital Days | 90.99 | 94.52 | 37.90 | 35.30 | 14.61 | 34.84 | 16.25 | 26.89 |
ROCE % | 3.91% | 7.71% | 13.18% | 0.48% | 3.26% | 10.57% | 9.70% |
Documents
Announcements
- Board Meeting Intimation for Approving The Audited (Standalone & Consolidated) Financial Statements For The 4Th Quarter And Financial Year Ended On March 31St, 2024 Along With Independent Auditors Report Thereon. 8m
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
20 Apr - Press Release issued by the Company w r t win new order from CNH Industrial India Pvt Ltd making entry to new line of product …
-
Reg 30 - Intimation For Receipt Of Order From CNH
19 Apr - Company has received Business Nomination Letter for supply of Baler machining parts from CNH.
-
Announcement under Regulation 30 (LODR)-Memorandum of Understanding /Agreements
19 Apr - Company has executed a wage settlement agreement. Further both the parties have agreed to the terms and conditions of the agreement as on April 19, …
-
Appointment Of Investor Relations Agency For The Financial Year 2024-25
19 Apr - The Company has executed the engagement letter with RIK Consultancy and Advisory Services LLP for providing Investor Relationship Services for the Financial Year 2024-25.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
Business Overview:[1][2]
Company is an OEM supplier of all types
of Critical Machined Components to Indian
and global automobile companies. It manufactures machines casting for transmission, axles, chassis, engines, and other parts for the automotive industry including electric vehicles.