KMF Builders & Developers Ltd
₹ 6.83
-4.61%
28 Mar
- close price
- Market Cap ₹ 8.32 Cr.
- Current Price ₹ 6.83
- High / Low ₹ 9.50 / 3.30
- Stock P/E 15.1
- Book Value ₹ 3.51
- Dividend Yield 0.00 %
- ROCE 3.44 %
- ROE 2.16 %
- Face Value ₹ 5.00
Pros
- Company has reduced debt.
- Company is almost debt free.
Cons
- The company has delivered a poor sales growth of 6.73% over past five years.
- Company has a low return on equity of 2.70% over last 3 years.
- Working capital days have increased from 948 days to 1,501 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: Realty Industry: Construction
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
20.61 | 10.44 | 6.50 | 3.37 | 5.63 | 2.14 | 1.61 | 3.91 | 1.76 | 4.62 | 3.19 | 2.23 | 20.76 | |
19.21 | 9.29 | 5.80 | 2.99 | 4.95 | 1.87 | 1.46 | 3.60 | 1.52 | 4.11 | 2.87 | 1.95 | 20.12 | |
Operating Profit | 1.40 | 1.15 | 0.70 | 0.38 | 0.68 | 0.27 | 0.15 | 0.31 | 0.24 | 0.51 | 0.32 | 0.28 | 0.64 |
OPM % | 6.79% | 11.02% | 10.77% | 11.28% | 12.08% | 12.62% | 9.32% | 7.93% | 13.64% | 11.04% | 10.03% | 12.56% | 3.08% |
0.09 | 0.00 | 0.07 | 0.05 | 0.04 | 0.24 | 0.04 | 0.10 | 0.07 | 0.02 | 0.21 | 0.29 | 0.19 | |
Interest | 0.05 | -0.03 | 0.06 | 0.05 | 0.05 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.04 | 0.03 | 0.04 |
Depreciation | 0.08 | 0.09 | 0.10 | 0.10 | 0.12 | 0.13 | 0.05 | 0.02 | 0.09 | 0.08 | 0.07 | 0.07 | 0.11 |
Profit before tax | 1.36 | 1.09 | 0.61 | 0.28 | 0.55 | 0.37 | 0.13 | 0.38 | 0.21 | 0.42 | 0.42 | 0.47 | 0.68 |
Tax % | 34.56% | 37.61% | 32.79% | 50.00% | 27.27% | 35.14% | -15.38% | 23.68% | 33.33% | 16.67% | 26.19% | 34.04% | |
0.88 | 0.69 | 0.42 | 0.14 | 0.40 | 0.24 | 0.16 | 0.30 | 0.15 | 0.35 | 0.32 | 0.31 | 0.55 | |
EPS in Rs | 0.72 | 0.57 | 0.34 | 0.11 | 0.33 | 0.20 | 0.13 | 0.25 | 0.12 | 0.29 | 0.26 | 0.25 | 0.46 |
Dividend Payout % | 0.00% | 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: | -14% |
5 Years: | 7% |
3 Years: | 8% |
TTM: | 1214% |
Compounded Profit Growth | |
---|---|
10 Years: | -9% |
5 Years: | 10% |
3 Years: | 20% |
TTM: | 112% |
Stock Price CAGR | |
---|---|
10 Years: | 11% |
5 Years: | 32% |
3 Years: | 16% |
1 Year: | 97% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | 2% |
3 Years: | 3% |
Last Year: | 2% |
Balance Sheet
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 |
Reserves | 3.16 | 3.84 | 4.26 | 4.40 | 4.69 | 4.93 | 5.09 | 4.99 | 5.14 | 5.49 | 5.80 | 6.12 | -1.82 |
0.16 | 0.12 | 0.13 | 0.33 | 0.07 | 0.15 | 0.41 | 0.28 | 0.70 | 0.53 | 0.48 | 0.42 | 0.38 | |
2.60 | 5.30 | 5.81 | 6.43 | 4.47 | 3.46 | 2.88 | 8.50 | 8.60 | 8.92 | 8.42 | 9.16 | 8.89 | |
Total Liabilities | 12.01 | 15.35 | 16.29 | 17.25 | 15.32 | 14.63 | 14.47 | 19.86 | 20.53 | 21.03 | 20.79 | 21.79 | 13.54 |
0.48 | 0.58 | 0.57 | 0.47 | 0.25 | 0.11 | 0.06 | 0.14 | 0.53 | 0.40 | 0.34 | 0.33 | 0.29 | |
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 | 0.00 |
Investments | 0.61 | 0.61 | 0.61 | 0.62 | 0.62 | 0.25 | 0.00 | 0.00 | 0.00 | 0.22 | 0.22 | 0.00 | 0.00 |
10.92 | 14.16 | 15.11 | 16.16 | 14.45 | 14.27 | 14.41 | 19.72 | 20.00 | 20.41 | 20.23 | 21.46 | 13.25 | |
Total Assets | 12.01 | 15.35 | 16.29 | 17.25 | 15.32 | 14.63 | 14.47 | 19.86 | 20.53 | 21.03 | 20.79 | 21.79 | 13.54 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.65 | -0.80 | 0.35 | -0.40 | 0.30 | -0.93 | 0.10 | 1.45 | -0.37 | 3.20 | 0.62 | -1.93 | |
0.07 | -0.10 | -0.01 | 0.04 | 0.05 | 0.60 | 0.07 | -0.06 | -0.40 | 0.08 | 0.15 | 0.22 | |
-0.03 | -0.09 | 0.00 | 0.17 | -0.28 | -0.01 | -0.05 | 0.08 | 0.42 | -0.20 | -0.09 | -0.09 | |
Net Cash Flow | 0.69 | -0.99 | 0.34 | -0.19 | 0.07 | -0.33 | 0.13 | 1.47 | -0.36 | 3.08 | 0.69 | -1.80 |
Ratios
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 0.89 | 1.75 | 2.81 | 5.42 | 3.24 | 49.46 | 65.75 | 27.07 | 60.14 | 0.00 | 0.00 | 0.00 |
Inventory Days | 225.28 | 4,938.67 | 27,759.21 | 2,712.03 | 9,311.22 | 2,611.64 | 1,753.18 | 2,930.31 | 4,982.59 | |||
Days Payable | 37.89 | 547.50 | 2,458.95 | 267.38 | 618.27 | 119.57 | 90.66 | 35.06 | 13.77 | |||
Cash Conversion Cycle | 188.27 | 1.75 | 4,393.98 | 25,305.68 | 2,447.89 | 49.46 | 8,758.70 | 2,519.14 | 60.14 | 1,662.52 | 2,895.25 | 4,968.82 |
Working Capital Days | 125.03 | 300.32 | 487.42 | 1,007.27 | 612.66 | 1,802.83 | 2,484.72 | 885.90 | 2,078.01 | 552.24 | 789.50 | 1,500.92 |
ROCE % | 15.69% | 10.89% | 6.53% | 3.10% | 5.54% | 3.45% | 1.23% | 3.40% | 1.89% | 3.99% | 3.76% | 3.44% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
16 Feb - Company has published the unaudited financial results for the quarter ended 31st December, 2023 in Vishwsvani (Kannad) and Financial Express (English) all edition dated friday, …
- Un-Audited Financial Results For The Quarter Ended 31St December, 2023 Regulation 33 Of SEBI LODR Regulations, 2015 14 Feb
- Board Meeting Outcome for Regulation 30 - Outcome Of Board Meeting (Schedule III Part A- (4). Outcomes Of The Board Meeting Held On 14Th February, 2024 14 Feb
- Board Meeting Intimation for Intimation Of Board Meeting For Consideration Of Unaudited Financial Results For The Quarter Ended On December 31, 2023. 6 Feb
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
19 Jan - Certificate under regulation 74(5) of the SEBI (DP) regulations, 2018 for the quarter ended on 31st December, 2023 received from alankit assignments limited, RTA of …
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:[1]
Company is in the construction and real estate business. It undertakes residential projects in Delhi, Kalyan, Kolkata, Himachal Pradesh, Vrindavan, and Bangalore