Kriti Industries (India) Ltd

About [ edit ]

Kriti Industries LTD (KIL) was founded in 1982. The trusted choice of experts, farmers and common man, our brand Kasta is one name that resounds to all. With the capacity of 1,10,000 tonnes per annum, KIL offers the most extensive range of plastic products in india. KIL manufactures premium quality piping products and solution, accessories, gas piper, telecom ducts, submersible pipes and casing pipes. #

  • Market Cap 374 Cr.
  • Current Price 75.4
  • High / Low 93.0 / 12.5
  • Stock P/E 9.90
  • Book Value 22.3
  • Dividend Yield 0.20 %
  • ROCE 23.6 %
  • ROE 21.5 %
  • Face Value 1.00

Pros

  • Company has reduced debt.
  • Company has delivered good profit growth of 56.23% CAGR over last 5 years

Cons

  • The company has delivered a poor sales growth of 7.62% over past five years.
  • Tax rate seems low
  • Company's cost of borrowing seems high
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
175 89 201 122 226 101 151 71 155 90 221
163 86 194 116 211 92 139 62 142 79 192
Operating Profit 12 3 8 6 15 9 12 9 14 11 28
OPM % 7% 3% 4% 5% 7% 9% 8% 13% 9% 12% 13%
Other Income 0 0 1 1 1 1 0 -1 1 0 0
Interest 3 4 4 5 4 5 5 5 3 2 3
Depreciation 2 2 2 2 2 2 2 2 2 2 2
Profit before tax 8 -2 3 1 10 3 6 2 9 7 24
Tax % 35% 34% 42% 66% 32% 45% 39% -226% 27% 24% 25%
Net Profit 5 -1 2 0 7 2 3 6 7 6 18
EPS in Rs 1.03 -0.24 0.38 0.05 1.39 0.33 0.70 1.31 1.38 1.11 3.58

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
403 277 302 332 370 380 480 387 446 588 549 537
374 257 279 309 345 360 442 357 416 558 503 475
Operating Profit 29 20 23 24 25 20 38 30 30 29 45 62
OPM % 7% 7% 8% 7% 7% 5% 8% 8% 7% 5% 8% 12%
Other Income 1 2 2 2 1 1 2 1 3 2 1 0
Interest 14 10 12 14 14 13 17 13 13 15 17 13
Depreciation 5 3 4 5 5 5 4 5 6 6 7 8
Profit before tax 12 9 8 6 7 4 18 12 14 10 21 42
Tax % 24% 36% 32% 42% 40% 41% 41% 35% 34% 40% 11%
Net Profit 9 6 6 4 4 2 11 8 9 6 18 37
EPS in Rs 1.90 1.14 1.16 0.75 0.88 0.42 2.17 1.64 1.85 1.21 3.73 7.38
Dividend Payout % 8% 13% 13% 20% 17% 0% 8% 9% 8% 12% 4%
Compounded Sales Growth
10 Years:3%
5 Years:8%
3 Years:12%
TTM:-10%
Compounded Profit Growth
10 Years:7%
5 Years:56%
3 Years:31%
TTM:209%
Stock Price CAGR
10 Years:27%
5 Years:16%
3 Years:9%
1 Year:413%
Return on Equity
10 Years:13%
5 Years:15%
3 Years:14%
Last Year:21%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
5 5 5 5 5 5 5 5 5 5 5 5
Reserves 27 32 37 40 43 45 55 62 71 76 94 106
Borrowings 39 29 43 43 38 49 60 72 63 76 77 46
75 106 100 121 134 91 103 105 118 154 177 155
Total Liabilities 146 172 184 209 220 190 223 243 258 311 353 312
37 41 48 51 52 56 60 79 83 99 106 104
CWIP 0 1 1 0 1 3 4 0 0 1 1 3
Investments 0 0 0 0 0 0 0 0 0 0 0 0
110 130 135 158 167 130 159 165 174 212 246 205
Total Assets 146 172 184 209 220 190 223 243 258 311 353 312

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
14 15 20 28 14 13 26 31 18 32
-7 -10 -6 -8 -10 -9 -18 -12 -25 -16
-11 -5 -14 -20 -4 -4 -9 -18 6 -16
Net Cash Flow -4 -0 0 0 -0 0 -0 1 -2 0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 27% 27% 24% 24% 18% 32% 20% 19% 17% 24%
Debtor Days 18 39 45 61 61 31 43 43 40 42 49
Inventory Turnover 3.19 3.13 3.53 3.95 4.33 5.77 4.13 4.11 4.72 3.56

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
65.76 65.76 65.76 65.76 65.80 65.87 65.91 65.98 66.13 66.13 66.16 66.34
0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00
34.23 34.24 34.24 34.24 34.20 34.13 34.09 34.01 33.87 33.87 33.83 33.66

Documents