Kuwer Industries Ltd

About

Kuwer Industries Ltd. is engaged in the manufacturing and trading of security holograms, holographic films, flexible packaging material, coated lacquered films and many more.

  • Market Cap 6.02 Cr.
  • Current Price 6.63
  • High / Low 7.14 / 2.55
  • Stock P/E 17.7
  • Book Value 18.9
  • Dividend Yield 0.00 %
  • ROCE 5.35 %
  • ROE 1.19 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.35 times its book value

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of -0.41% for last 3 years.
  • Company might be capitalizing the interest cost

Peer comparison

Sector: Packaging Industry: Packaging

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
12.65 12.81 12.71 11.00 12.56 10.69 13.27 14.87 17.19 14.30 11.10 17.17
12.34 12.67 12.48 11.23 12.81 8.95 14.63 12.30 16.41 13.58 10.26 16.52
Operating Profit 0.31 0.14 0.23 -0.23 -0.25 1.74 -1.36 2.57 0.78 0.72 0.84 0.65
OPM % 2.45% 1.09% 1.81% -2.09% -1.99% 16.28% -10.25% 17.28% 4.54% 5.03% 7.57% 3.79%
Other Income 0.36 0.23 0.28 0.12 0.24 0.20 0.40 0.37 0.08 0.22 0.17 0.36
Interest 0.10 0.12 0.17 0.07 0.17 0.47 0.49 0.36 0.47 0.30 0.45 0.40
Depreciation 0.26 0.08 0.21 0.23 0.23 0.64 0.33 0.63 0.15 0.65 0.46 0.46
Profit before tax 0.31 0.17 0.13 -0.41 -0.41 0.83 -1.78 1.95 0.24 -0.01 0.10 0.15
Tax % 25.81% 17.65% 23.08% 0.00% 0.00% 86.75% 0.00% 2.56% 54.17% -100.00% 0.00% 0.00%
Net Profit 0.23 0.14 0.10 -0.40 -0.41 0.10 -1.78 1.89 0.11 -0.02 0.10 0.15
EPS in Rs 0.25 0.15 0.11 -0.44 -0.45 0.11 -1.96 2.08 0.12 -0.02 0.11 0.17
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Figures in Rs. Crores

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
32.05 32.64 18.31 15.26 18.80 23.45 28.53 29.99 44.52 47.51 60.29 59.76
30.06 30.85 16.89 13.91 18.81 23.62 28.90 28.30 43.09 45.48 56.91 56.77
Operating Profit 1.99 1.79 1.42 1.35 -0.01 -0.17 -0.37 1.69 1.43 2.03 3.38 2.99
OPM % 6.21% 5.48% 7.76% 8.85% -0.05% -0.72% -1.30% 5.64% 3.21% 4.27% 5.61% 5.00%
Other Income 0.28 0.51 0.80 0.94 2.12 1.94 2.05 0.08 0.27 0.29 0.40 0.83
Interest 1.28 1.36 1.23 1.35 1.14 0.72 0.51 0.52 0.53 0.89 1.62 1.62
Depreciation 0.79 0.83 0.85 0.86 0.88 0.87 0.93 1.04 0.86 1.31 1.76 1.72
Profit before tax 0.20 0.11 0.14 0.08 0.09 0.18 0.24 0.21 0.31 0.12 0.40 0.48
Tax % 50.00% 45.45% 64.29% 75.00% 44.44% 33.33% 37.50% 52.38% 38.71% 600.00% 50.00%
Net Profit 0.10 0.06 0.05 0.02 0.05 0.11 0.15 0.10 0.19 -0.60 0.20 0.34
EPS in Rs 0.20 0.12 0.10 0.04 0.10 0.12 0.17 0.11 0.21 -0.66 0.22 0.38
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:7%
5 Years:21%
3 Years:26%
TTM:16%
Compounded Profit Growth
10 Years:4%
5 Years:13%
3 Years:26%
TTM:270%
Stock Price CAGR
10 Years:%
5 Years:-1%
3 Years:-1%
1 Year:66%
Return on Equity
10 Years:0%
5 Years:0%
3 Years:-0%
Last Year:1%

Balance Sheet

Figures in Rs. Crores

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
5.10 5.10 5.10 5.10 5.10 9.08 9.08 9.08 9.08 9.08 9.08 9.08
Reserves 4.26 4.23 4.28 4.30 4.35 7.77 7.91 8.02 8.21 7.61 7.81 8.07
Borrowings 10.18 8.84 8.42 8.73 8.09 2.81 3.94 3.71 5.27 20.24 21.63 25.37
5.64 6.24 7.59 11.99 13.87 3.96 4.27 4.34 8.35 10.11 14.59 19.43
Total Liabilities 25.18 24.41 25.39 30.12 31.41 23.62 25.20 25.15 30.91 47.04 53.11 61.95
8.93 8.57 8.08 7.38 7.01 5.97 6.56 6.01 5.82 16.46 17.16 17.19
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.38 1.43 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
16.25 15.84 17.31 22.74 24.40 17.65 18.64 19.14 24.71 29.15 35.95 44.76
Total Assets 25.18 24.41 25.39 30.12 31.41 23.62 25.20 25.15 30.91 47.04 53.11 61.95

Cash Flows

Figures in Rs. Crores

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
1.11 -7.88 0.30 1.38 0.68 -0.26 -1.45 -0.91
-0.36 -0.16 -0.51 -1.51 -0.49 -1.05 -13.03 -0.99
-0.42 7.64 0.32 -0.01 -0.19 1.43 14.39 2.08
Net Cash Flow 0.33 -0.40 0.11 -0.14 0.00 0.12 -0.09 0.17

Ratios

Figures in Rs. Crores

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 7.80% 7.62% 7.96% 6.90% 4.84% 3.65% 3.50% 3.87% 3.40% 5.35%
Debtor Days 102.38 82.08 120.01 171.98 123.48 91.52 103.37 99.68 101.33 107.10 123.38
Inventory Turnover 4.71 2.13 1.49 1.65 2.42 3.22 2.99 4.02 4.01 4.36

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
42.23 42.23 42.23 42.23 41.31 41.31 41.31 41.31 41.31 41.31 41.31 41.31
0.00 0.00 0.00 0.77 0.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.77 0.77 0.77 0.00 0.00 0.77 0.77 0.77 0.77 0.77 0.77 0.77
57.00 57.00 57.00 57.00 57.92 57.92 57.92 57.92 57.92 57.92 57.92 57.92

Documents

Add document