KKRRAFTON Developers Ltd

KKRRAFTON Developers Ltd

₹ 172 -1.26%
16 Jul - close price
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 1,679 Cr.
  • Current Price 172
  • High / Low 230 / 14.6
  • Stock P/E 504
  • Book Value 10.3
  • Dividend Yield 0.00 %
  • ROCE 8.55 %
  • ROE 6.56 %
  • Face Value 10.0

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 16.6 times its book value
  • Company has a low return on equity of 6.43% over last 3 years.
  • Company has high debtors of 351 days.
  • Working capital days have increased from -2,265 days to 1,418 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.

Peer comparison

Sector: IT - Hardware Industry: Computers - Hardware

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.05 24.71
0.00 0.01 0.01 0.01 0.01 0.02 0.01 0.01 0.00 0.01 0.01 0.41 20.68
Operating Profit 0.00 -0.01 -0.01 -0.01 -0.01 -0.02 -0.01 -0.01 0.00 -0.01 -0.01 0.64 4.03
OPM % 60.95% 16.31%
0.01 0.01 0.01 0.01 0.01 0.02 0.01 0.01 0.00 0.01 0.01 0.00 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 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.64 4.03
Tax % 0.00% 25.00% 33.25%
0.00 0.00 0.00 0.00 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.48 2.69
EPS in Rs 0.00 0.00 0.00 0.00 -0.18 0.00 0.00 0.00 0.00 0.00 0.00 8.58 0.28
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0.12 0.14 0.26 0.36 0.65 0.14 0.09 0.05 0.03 0.04 0.04 25.76
0.13 0.15 0.25 0.35 0.64 0.13 0.08 0.05 0.02 0.04 0.04 21.11
Operating Profit -0.01 -0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.01 0.00 0.00 4.65
OPM % -8.33% -7.14% 3.85% 2.78% 1.54% 7.14% 11.11% 0.00% 33.33% 0.00% 0.00% 18.05%
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
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
Profit before tax -0.01 -0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.01 0.00 0.00 4.67
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 28.69%
-0.01 -0.01 0.01 0.00 0.01 0.01 0.01 0.00 0.01 0.00 0.00 3.33
EPS in Rs -0.17 -0.17 0.18 0.00 0.18 0.18 0.18 0.00 0.18 0.00 0.00 0.34
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 68%
5 Years: 210%
3 Years: 850%
TTM: 64300%
Compounded Profit Growth
10 Years: 79%
5 Years: 220%
3 Years: 593%
TTM: %
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 120%
1 Year: 997%
Return on Equity
10 Years: 6%
5 Years: 6%
3 Years: 6%
Last Year: 7%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 5.60 5.60 0.56 0.56 0.56 0.56 0.56 0.56 0.56 0.56 0.56 97.76
Reserves -5.09 -5.10 -0.06 -0.06 -0.08 -0.07 -0.06 -0.06 -0.06 -0.05 -0.05 3.28
0.00 0.00 0.00 4.49 4.81 4.08 4.04 4.04 4.03 4.03 4.03 3.71
0.18 6.05 5.48 1.65 1.03 0.89 0.57 0.61 0.54 0.53 0.53 60.73
Total Liabilities 0.69 6.55 5.98 6.64 6.32 5.46 5.11 5.15 5.07 5.07 5.07 165.48
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03
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
Investments 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 2.36 1.79 2.45 2.13 1.27 0.92 0.96 0.88 0.88 0.88 161.26
Total Assets 0.69 6.55 5.98 6.64 6.32 5.46 5.11 5.15 5.07 5.07 5.07 165.48

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-0.01 0.00 0.01 -4.43 -0.51 0.75 0.02 -0.01 0.01 -0.04 -0.02 -96.52
0.00 0.00 0.00 0.00 0.08 0.00 0.00 0.00 0.00 0.04 0.00 -0.07
0.00 0.00 0.00 4.49 0.32 -0.73 -0.04 0.00 -0.01 0.00 0.00 97.02
Net Cash Flow -0.01 0.00 0.01 0.06 -0.10 0.02 -0.02 -0.01 0.00 0.00 -0.02 0.44

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 1,125.42 886.43 14.04 91.25 0.00 182.50 283.89 949.00 851.67 638.75 638.75 350.97
Inventory Days 0.00 0.00 0.00 0.00 0.00 2,497.37
Days Payable 1,094.26
Cash Conversion Cycle 1,125.42 886.43 14.04 91.25 0.00 182.50 283.89 949.00 851.67 638.75 638.75 1,754.08
Working Capital Days 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 1,418.48
ROCE % -1.83% -1.98% 2.00% 0.36% 0.19% 0.20% 0.22% 0.00% 0.22% 0.00% 0.00% 8.55%

Shareholding Pattern

Numbers in percentages

8 Recently
Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.01%
No. of Shareholders 8,9798,9798,9798,9798,9798,9798,9798,9798,9798,9698,9639,182

Documents