KKRRAFTON Developers Ltd

KKRRAFTON Developers Ltd

₹ 111 1.98%
01 Mar 2:04 p.m.
About

Incorporated in 1992, Kkrrafton Developers Ltd is in real estate business[1]

Key Points

Business Overview:[1]
a) To purchase land, plots, immovable property and to develop and construct residential, commercial complexes, etc.
b) To purchase for resale and to trade in land and house and other immoveable property and to create, sell and deal in freehold and leasehold ground rents, trade in land and house property
c) To construct, operate and manage roads, railways, and cinema houses, markets, etc.
d) To carry on the Business as winders, manufacturers, dealers, stockiest, etc. of
paper cones, tubes, containers, cans, drums,
bags, boxes, wrappers, films, sheets, laminates
and packing materials made of paper, color
paper, card board, corrugated sheet, pulp,
P.V.C., etc.
e) To provide basic telephone services,
cellular services, electronic mail services,
net connectivity, email service, internet
access services

  • Market Cap 6.21 Cr.
  • Current Price 111
  • High / Low 111 / 14.6
  • Stock P/E 12.9
  • Book Value 9.29
  • Dividend Yield 0.00 %
  • ROCE 0.00 %
  • ROE 0.00 %
  • Face Value 10.0

Pros

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

Cons

  • Stock is trading at 11.7 times its book value
  • The company has delivered a poor sales growth of -22.2% over past five years.
  • Company has a low return on equity of 0.66% over last 3 years.
  • Company has high debtors of 639 days.

* 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.

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.05
0.01 0.00 0.01 0.01 0.01 0.01 0.02 0.01 0.01 0.00 0.01 0.01 0.41
Operating Profit -0.01 0.00 -0.01 -0.01 -0.01 -0.01 -0.02 -0.01 -0.01 0.00 -0.01 -0.01 0.64
OPM % 60.95%
0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.01 0.01 0.00 0.01 0.01 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.64
Tax % 0.00% 25.00%
0.00 0.00 0.00 0.00 0.00 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.48
EPS in Rs 0.00 0.00 0.00 0.00 0.00 -0.18 0.00 0.00 0.00 0.00 0.00 0.00 8.58
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
0.02 0.12 0.14 0.26 0.36 0.65 0.14 0.09 0.05 0.03 0.04 0.04 1.05
0.12 0.13 0.15 0.25 0.35 0.64 0.13 0.08 0.05 0.02 0.04 0.04 0.43
Operating Profit -0.10 -0.01 -0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.01 0.00 0.00 0.62
OPM % -500.00% -8.33% -7.14% 3.85% 2.78% 1.54% 7.14% 11.11% 0.00% 33.33% 0.00% 0.00% 59.05%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -0.10 -0.01 -0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.01 0.00 0.00 0.64
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-0.10 -0.01 -0.01 0.01 0.00 0.01 0.01 0.01 0.00 0.01 0.00 0.00 0.48
EPS in Rs -1.67 -0.17 -0.17 0.18 0.00 0.18 0.18 0.18 0.00 0.18 0.00 0.00 8.58
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -10%
5 Years: -22%
3 Years: -7%
TTM: 0%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 4900%
Stock Price CAGR
10 Years: 9%
5 Years: 45%
3 Years: %
1 Year: %
Return on Equity
10 Years: 1%
5 Years: 1%
3 Years: 1%
Last Year: 0%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 5.60 5.60 5.60 0.56 0.56 0.56 0.56 0.56 0.56 0.56 0.56 0.56 0.56
Reserves -5.09 -5.09 -5.10 -0.06 -0.06 -0.08 -0.07 -0.06 -0.06 -0.06 -0.05 -0.05 -0.04
0.07 0.00 0.00 0.00 4.49 4.81 4.08 4.04 4.04 4.03 4.03 4.03 0.00
0.11 0.18 6.05 5.48 1.65 1.03 0.89 0.57 0.61 0.54 0.53 0.53 4.34
Total Liabilities 0.69 0.69 6.55 5.98 6.64 6.32 5.46 5.11 5.15 5.07 5.07 5.07 4.86
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 4.19 4.19 4.19 4.19 4.19 4.19 4.19 4.19 4.19 4.19 4.19
0.69 0.69 2.36 1.79 2.45 2.13 1.27 0.92 0.96 0.88 0.88 0.88 0.67
Total Assets 0.69 0.69 6.55 5.98 6.64 6.32 5.46 5.11 5.15 5.07 5.07 5.07 4.86

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
0.01 -0.01 0.00 0.01 -4.43 -0.51 0.75 0.02 -0.01 0.01 -0.04 -0.02
0.00 0.00 0.00 0.00 0.00 0.08 0.00 0.00 0.00 0.00 0.04 0.00
0.00 0.00 0.00 0.00 4.49 0.32 -0.73 -0.04 0.00 -0.01 0.00 0.00
Net Cash Flow 0.01 -0.01 0.00 0.01 0.06 -0.10 0.02 -0.02 -0.01 0.00 0.00 -0.02

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 6,387.50 1,125.42 886.43 14.04 91.25 0.00 182.50 283.89 949.00 851.67 638.75 638.75
Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable
Cash Conversion Cycle 6,387.50 1,125.42 886.43 14.04 91.25 0.00 182.50 283.89 949.00 851.67 638.75 638.75
Working Capital Days 4,562.50 760.42 -14,912.86 -7,636.92 -1,551.25 -578.38 -2,163.93 -2,027.78 -3,431.00 -5,596.67 -4,288.75 -3,923.75
ROCE % -21.05% -1.83% -1.98% 2.00% 0.36% 0.19% 0.20% 0.22% 0.00% 0.22% 0.00% 0.00%

Shareholding Pattern

Numbers in percentages

16 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
No. of Shareholders 8,9798,9798,9798,9798,9798,9798,9798,9798,9798,9798,9798,969

Documents