Kuwer Industries Ltd

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: 3.09 Cr.
  • Current Price: 3.40
  • 52 weeks High / Low 4.38 / 2.33
  • Book Value: 18.61
  • Stock P/E: 15.45
  • Dividend Yield: 0.00 %
  • ROCE: 3.40 %
  • ROE: -3.53 %
  • Sales Growth (3Yrs): 18.53 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.18 times its book value
Cons:
Company has low interest coverage ratio.
Company has a low return on equity of -0.61% for last 3 years.
Company might be capitalizing the interest cost
Earnings include an other income of Rs.1.07 Cr.

Peer comparison Sector: Packaging // Industry: Packaging

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
9.13 9.05 12.65 12.81 12.71 11.00 12.56 10.69 13.27 14.87 17.19 14.30
8.94 9.14 12.34 12.67 12.48 11.23 12.81 8.95 14.63 12.30 16.41 13.58
Operating Profit 0.19 -0.09 0.31 0.14 0.23 -0.23 -0.25 1.74 -1.36 2.57 0.78 0.72
OPM % 2.08% -0.99% 2.45% 1.09% 1.81% -2.09% -1.99% 16.28% -10.25% 17.28% 4.54% 5.03%
Other Income 0.40 0.15 0.36 0.23 0.28 0.12 0.24 0.20 0.40 0.37 0.08 0.22
Interest 0.14 0.15 0.10 0.12 0.17 0.07 0.17 0.47 0.49 0.36 0.47 0.30
Depreciation 0.26 0.26 0.26 0.08 0.21 0.23 0.23 0.64 0.33 0.63 0.15 0.65
Profit before tax 0.19 -0.35 0.31 0.17 0.13 -0.41 -0.41 0.83 -1.78 1.95 0.24 -0.01
Tax % 15.79% -0.00% 25.81% 17.65% 23.08% -0.00% -0.00% 86.75% -0.00% 2.56% 54.17% -100.00%
Net Profit 0.16 -0.35 0.23 0.14 0.10 -0.40 -0.41 0.10 -1.78 1.89 0.11 -0.02
EPS in Rs 0.02 -0.38 0.26 0.21 0.06 0.45 -0.45 0.12 -1.96 0.02 0.00 0.00
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 TTM
32.05 32.64 18.31 15.26 18.80 23.45 28.53 29.99 44.52 47.51 59.63
30.06 30.85 16.89 13.91 18.81 23.62 28.90 28.30 43.09 45.48 56.92
Operating Profit 1.99 1.79 1.42 1.35 -0.01 -0.17 -0.37 1.69 1.43 2.03 2.71
OPM % 6.21% 5.48% 7.76% 8.85% -0.05% -0.72% -1.30% 5.64% 3.21% 4.27% 4.54%
Other Income 0.28 0.51 0.80 0.94 2.12 1.94 2.05 0.08 0.27 0.29 1.07
Interest 1.28 1.36 1.23 1.35 1.14 0.72 0.51 0.52 0.53 0.89 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
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
Tax % 50.00% 45.45% 64.29% 75.00% 44.44% 33.33% 37.50% 52.38% 38.71% 600.00%
Net Profit 0.10 0.06 0.05 0.02 0.05 0.11 0.15 0.10 0.19 -0.60 0.20
EPS in Rs 0.20 0.12 0.09 0.03 0.10 0.12 0.16 0.11 0.21 0.00 -1.94
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.00%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:20.37%
3 Years:18.53%
TTM:26.98%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:132.79%
Stock Price CAGR
10 Years:%
5 Years:-11.03%
3 Years:-25.13%
1 Year:7.59%
Return on Equity
10 Years:%
5 Years:-0.06%
3 Years:-0.61%
Last Year:-3.53%

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
5.10 5.10 5.10 5.10 5.10 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
Borrowings 10.18 8.84 8.42 8.73 8.09 2.81 3.94 3.71 5.27 20.24 21.63
5.64 6.24 7.59 11.99 13.87 3.96 4.27 4.34 8.35 10.11 14.59
Total Liabilities 25.18 24.41 25.39 30.12 31.41 23.62 25.20 25.15 30.91 47.04 53.11
8.93 8.57 8.08 7.38 7.01 5.97 6.56 6.01 5.82 16.46 17.16
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.38 1.43 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
16.25 15.84 17.31 22.74 24.40 17.65 18.64 19.14 24.71 29.15 35.95
Total Assets 25.18 24.41 25.39 30.12 31.41 23.62 25.20 25.15 30.91 47.04 53.11

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
1.11 -7.88 0.30 1.38 0.68 -0.26 -1.45
-0.36 -0.16 -0.51 -1.51 -0.49 -1.05 -13.03
-0.42 7.64 0.32 -0.01 -0.19 1.43 14.39
Net Cash Flow 0.33 -0.40 0.11 -0.14 0.00 0.12 -0.09

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
ROCE % 7.80% 7.62% 7.96% 6.90% 4.84% 3.65% 3.50% 3.87% 3.40%
Debtor Days 102.38 82.08 120.01 171.98 123.48 91.52 103.37 99.68 101.33 107.10
Inventory Turnover 4.71 2.13 1.49 1.65 2.42 3.22 2.99 4.02 4.01

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
42.01 42.23 42.23 42.23 42.23 41.31 41.31 41.31 41.31 41.31 41.31 41.31
0.00 0.00 0.00 0.00 0.77 0.77 0.00 0.00 0.00 0.00 0.00 0.00
2.53 0.77 0.77 0.77 0.00 0.00 0.77 0.77 0.77 0.77 0.77 0.77
55.46 57.00 57.00 57.00 57.00 57.92 57.92 57.92 57.92 57.92 57.92 57.92