Kaira Can Company Ltd

About

Kaira Can Company is engaged in the manufacture of Open Top Sanitary Cans, Lithographed and Plain Metal Containers and Special Containers.(Source : 201903 Annual Report Page No: 67)

  • Market Cap 93.2 Cr.
  • Current Price 1,013
  • High / Low 1,415 / 440
  • Stock P/E 22.7
  • Book Value 673
  • Dividend Yield 0.99 %
  • ROCE 10.2 %
  • ROE 7.41 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is virtually debt free.

Cons

  • The company has delivered a poor growth of 1.58% over past five years.
  • Company has a low return on equity of 7.40% for last 3 years.
  • Promoter holding has decreased over last 3 years: -10.51%

Peer comparison

Sector: Packaging Industry: Packaging

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
33.62 31.96 33.58 43.00 37.45 32.19 31.24 47.11 39.90 34.86 35.42 39.49
30.96 29.16 31.15 38.94 35.20 30.06 29.25 43.75 37.25 32.12 32.86 36.90
Operating Profit 2.66 2.80 2.43 4.06 2.25 2.13 1.99 3.36 2.65 2.74 2.56 2.59
OPM % 7.91% 8.76% 7.24% 9.44% 6.01% 6.62% 6.37% 7.13% 6.64% 7.86% 7.23% 6.56%
Other Income 0.04 0.14 0.13 0.02 0.10 0.03 0.07 0.10 0.08 0.11 0.10 0.10
Interest 0.32 0.33 0.14 0.27 0.19 0.13 0.26 0.17 0.06 0.03 0.04 0.00
Depreciation 1.10 1.06 1.22 1.22 1.21 1.17 1.18 1.29 1.26 1.20 1.22 1.18
Profit before tax 1.28 1.55 1.20 2.59 0.95 0.86 0.62 2.00 1.41 1.62 1.40 1.51
Tax % 39.84% 34.84% 13.33% 27.41% 37.89% 38.37% -16.13% 28.50% 27.66% 27.78% 36.43% 31.79%
Net Profit 0.77 1.00 1.04 1.88 0.59 0.53 0.73 1.44 1.02 1.16 0.89 1.03
EPS in Rs 8.35 10.84 11.28 20.39 6.40 5.75 7.92 15.62 11.06 12.58 9.65 11.17
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
111 99 110 109 116 122 145 125 131 145 144 157 150
109 96 104 103 107 111 132 117 122 132 133 146 139
Operating Profit 3 3 6 6 9 10 13 8 9 12 10 11 11
OPM % 2% 3% 6% 6% 7% 9% 9% 7% 7% 8% 7% 7% 7%
Other Income 1 4 0 1 22 3 1 1 0 0 0 0 0
Interest 2 1 2 2 3 3 3 3 1 1 1 0 0
Depreciation 1 1 1 1 2 2 5 4 4 5 5 5 5
Profit before tax 0 5 4 4 26 8 6 2 4 7 5 6 6
Tax % 52% 18% 56% 34% 24% 36% 38% 37% 30% 31% 29% 30%
Net Profit 0 4 2 3 20 5 4 2 3 5 4 4 4
EPS in Rs 1.19 43.81 18.22 31.99 212.99 59.00 40.45 17.13 29.71 52.06 38.39 48.80 44.46
Dividend Payout % 84% 6% 14% 8% 2% 8% 12% 29% 17% 12% 17% 20%
Compounded Sales Growth
10 Years:5%
5 Years:2%
3 Years:6%
TTM:1%
Compounded Profit Growth
10 Years:7%
5 Years:4%
3 Years:17%
TTM:25%
Stock Price CAGR
10 Years:12%
5 Years:6%
3 Years:-3%
1 Year:29%
Return on Equity
10 Years:8%
5 Years:6%
3 Years:7%
Last Year:7%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
1 1 1 1 1 1 1 1 1 1 1 1
Reserves 13 16 18 21 40 45 48 49 52 56 58 61
Borrowings 15 11 9 13 19 20 17 21 10 12 10 0
16 17 24 24 24 31 34 25 31 32 33 36
Total Liabilities 44 45 51 58 84 96 100 95 94 101 103 98
9 6 4 18 20 40 40 38 34 34 34 30
CWIP 0 0 4 0 2 0 0 0 0 0 0 1
Investments 0 0 0 0 16 1 1 0 0 0 0 0
36 39 43 41 46 56 60 57 60 66 69 68
Total Assets 44 45 51 58 84 96 100 95 94 101 103 98

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
7 1 10 6 -2 8 9 0 11 10 4 21
-0 4 -4 -10 -1 -3 -4 -1 -0 -6 -3 -2
-6 -5 -3 2 4 -3 -6 0 -12 -1 -3 -12
Net Cash Flow 1 -0 4 -3 1 2 -2 -0 -1 4 -1 7

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 8% 12% 24% 22% 18% 16% 14% 7% 8% 12% 9% 10%
Debtor Days 21 28 26 31 26 20 19 22 23 24 26 17
Inventory Turnover 2.84 3.35 3.69 3.82 3.61 2.95 2.97 2.51 2.59 3.47 2.93 2.89

Shareholding Pattern

Numbers in percentages

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
45.91 45.91 45.91 45.91 45.91 45.91 45.91 45.92 45.92 45.92 45.92 45.92
54.09 54.09 54.09 54.09 54.09 54.09 54.09 54.08 54.08 54.08 54.08 54.08

Documents