Kisan Mouldings Ltd

₹ 62.8 -4.99%

07 Oct - close price

About

Incorporated in 1982, Kisan Mouldings Ltd manufactures plastic piping and irrigation products^[1]

Key Points

Business Overview:^[1]
Company manufactures PVC Pipes, Fittings and Allied Products. Its pipes and fittings are used for water management, irrigation, water distribution, cable ducting, drinking water, tube wells and sewage disposal systems. Company also manufactures Custom Molded Articles and Molded Furniture

Website BSE

Market Cap ₹ 750 Cr.
Current Price ₹ 62.8
High / Low ₹ 93.5 / 11.9
Stock P/E
Book Value ₹ 16.9
Dividend Yield 0.00 %
ROCE -17.2 %
ROE -41.2 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.
Debtor days have improved from 66.0 to 37.6 days.

Cons

Stock is trading at 3.71 times its book value
Company has low interest coverage ratio.
The company has delivered a poor sales growth of -11.4% over past five years.
Company's cost of borrowing seems high

* 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: Plastic products Industry: Plastics Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	54.00	81.07	72.12	99.98	67.15	56.40	67.10	82.33	81.01	61.32	66.19	59.48	68.26
	57.01	86.49	87.79	125.99	73.73	62.54	74.35	83.88	80.56	61.89	76.77	72.58	63.63
Operating Profit	-3.01	-5.42	-15.67	-26.01	-6.58	-6.14	-7.25	-1.55	0.45	-0.57	-10.58	-13.10	4.63
OPM %	-5.57%	-6.69%	-21.73%	-26.02%	-9.80%	-10.89%	-10.80%	-1.88%	0.56%	-0.93%	-15.98%	-22.02%	6.78%
	0.30	0.42	0.49	2.51	0.74	0.41	0.38	0.96	0.60	1.00	2.31	87.43	0.17
Interest	6.91	8.64	8.86	5.35	6.94	6.65	6.71	7.09	6.22	6.52	6.43	-17.40	0.19
Depreciation	2.29	2.19	2.17	2.18	2.19	1.84	1.97	2.01	1.89	1.90	1.90	1.85	1.59
Profit before tax	-11.91	-15.83	-26.21	-31.03	-14.97	-14.22	-15.55	-9.69	-7.06	-7.99	-16.60	89.88	3.02
Tax %	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%
	-11.91	-15.83	-26.21	-31.03	-14.97	-14.22	-15.55	-9.70	-7.07	-7.99	-16.60	89.89	3.02
EPS in Rs	-3.52	-4.67	-7.74	-9.16	-4.42	-4.20	-4.59	-2.86	-2.09	-2.36	-4.90	7.52	0.25
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	520	536	449	464	435	474	490	248	210	307	273	268	255
	465	483	434	436	400	433	459	268	219	357	295	292	275
Operating Profit	54	53	15	28	35	41	31	-20	-9	-50	-22	-24	-20
OPM %	10%	10%	3%	6%	8%	9%	6%	-8%	-4%	-16%	-8%	-9%	-8%
	1	3	0	4	2	5	-0	7	2	4	2	91	91
Interest	37	38	40	37	38	36	33	32	30	30	27	2	-4
Depreciation	14	15	14	15	12	14	14	12	11	9	8	14	7
Profit before tax	5	3	-38	-20	-13	-4	-16	-57	-48	-85	-54	52	68
Tax %	52%	33%	0%	-23%	-93%	-103%	-38%	-26%	-1%	0%	0%	0%
	2	2	-38	-15	-1	0	-10	-42	-47	-85	-54	58	68
EPS in Rs	1.19	1.15	-18.62	-7.54	-0.34	0.04	-2.87	-12.43	-13.91	-25.10	-16.08	4.87	0.51
Dividend Payout %	42%	44%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-7%
5 Years:	-11%
3 Years:	8%
TTM:	-11%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	12%
TTM:	63%

Stock Price CAGR
10 Years:	12%
5 Years:	24%
3 Years:	51%
1 Year:	253%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	-41%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	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	20	20	20	20	29	34	34	34	34	34	34	119
Reserves	81	76	39	21	86	140	130	89	41	-43	-98	83
	224	229	234	234	230	216	207	178	226	230	245	6
	149	131	122	163	158	205	191	178	127	120	115	86
Total Liabilities	475	456	415	438	503	595	562	479	429	340	296	295
	140	134	124	117	173	170	153	126	117	109	102	141
CWIP	7	3	3	4	0	0	0	0	0	0	0	0
Investments	1	0	0	0	0	0	0	0	0	0	0	0
	327	319	288	317	330	424	409	352	312	231	193	153
Total Assets	475	456	415	438	503	595	562	479	429	340	296	295

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	37	45	34	49	37	7	45	25	5	32	12	12
	-13	-5	-4	-11	-18	-11	-5	25	6	-1	-0	4
	-24	-38	-35	-36	-23	6	-40	-53	-5	-37	-14	18
Net Cash Flow	-0	2	-5	3	-4	2	0	-3	6	-5	-1	34

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	87	90	79	104	99	118	108	135	125	83	78	38
Inventory Days	170	142	175	155	179	217	187	311	360	109	105	64
Days Payable	102	82	78	112	118	168	137	229	147	68	84	85
Cash Conversion Cycle	155	151	175	147	160	167	158	218	338	124	99	17
Working Capital Days	101	105	120	100	106	123	118	162	172	24	-16	-13
ROCE %	13%	12%	1%	6%	8%	9%	5%	-9%	-6%	-21%	-14%	-17%

Shareholding Pattern

Numbers in percentages

2 Recently

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	43.73%	43.73%	43.73%	43.73%	43.73%	43.73%	43.73%	43.73%	43.73%	43.73%	65.97%	65.97%
	0.40%	0.40%	0.48%	0.48%	0.48%	0.48%	0.48%	0.48%	0.48%	0.48%	0.14%	0.14%
	55.87%	55.87%	55.79%	55.79%	55.80%	55.79%	55.79%	55.79%	55.78%	55.79%	33.88%	33.89%
No. of Shareholders	7,735	7,886	8,427	8,678	8,809	8,880	8,899	8,633	8,513	8,388	7,920	10,024

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Jun 2024
	51.24%	43.77%	43.79%	43.73%	43.73%	43.73%	43.73%	65.97%	65.97%
	0.00%	0.15%	0.47%	0.47%	0.40%	0.48%	0.48%	0.14%	0.14%
	0.00%	1.76%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	48.76%	54.32%	55.74%	55.80%	55.87%	55.79%	55.79%	33.88%	33.89%
No. of Shareholders	6,135	7,926	8,034	7,531	7,467	8,427	8,899	7,920	10,024

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Kisan Mouldings Ltd

Kisan Mouldings Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls