Karnawati Innovation Limited
₹ 2.01
-4.29%
26 Dec
- close price
About
Incorporated in 1986, Bisil Plast Ltd manufactures PET bottles, jars and ancillary products[1]
Key Points
- Market Cap ₹ 109 Cr.
- Current Price ₹ 2.01
- High / Low ₹ 2.82 / 0.78
- Stock P/E 57.5
- Book Value ₹ 0.05
- Dividend Yield 0.00 %
- ROCE 20.7 %
- ROE 13.5 %
- Face Value ₹ 1.00
Pros
- Company is almost debt free.
Cons
- Stock is trading at 36.7 times its book value
- The company has delivered a poor sales growth of -5.59% over past five years.
- Earnings include an other income of Rs.1.55 Cr.
- Company has high debtors of 283 days.
- Working capital days have increased from 141 days to 318 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
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 1.24 | 0.98 | 1.51 | 4.03 | 4.03 | 0.93 | 20.00 | |
| 0.06 | 0.06 | 0.11 | 0.08 | 0.10 | 0.17 | 1.28 | 1.01 | 1.49 | 3.85 | 3.80 | 0.67 | 18.67 | |
| Operating Profit | -0.06 | -0.06 | -0.11 | -0.08 | -0.10 | -0.11 | -0.04 | -0.03 | 0.02 | 0.18 | 0.23 | 0.26 | 1.33 |
| OPM % | -183.33% | -3.23% | -3.06% | 1.32% | 4.47% | 5.71% | 27.96% | 6.65% | |||||
| 0.00 | 0.00 | 0.00 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.55 | |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.88 |
| Depreciation | 0.03 | 0.03 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 | 0.03 |
| Profit before tax | -0.09 | -0.09 | -0.14 | -0.02 | -0.10 | -0.11 | -0.04 | -0.03 | 0.02 | 0.18 | 0.20 | 0.23 | 1.97 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 39.13% | |
| -0.09 | -0.09 | -0.14 | -0.02 | -0.10 | -0.11 | -0.04 | -0.03 | 0.02 | 0.18 | 0.20 | 0.15 | 1.89 | |
| EPS in Rs | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 |
| 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: | % |
| 5 Years: | -6% |
| 3 Years: | -15% |
| TTM: | 592% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 14% |
| 5 Years: | 42% |
| 3 Years: | 96% |
| TTM: | 1160% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 35% |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | 99% |
| Return on Equity | |
|---|---|
| 10 Years: | 1% |
| 5 Years: | 13% |
| 3 Years: | 19% |
| Last Year: | 14% |
Balance Sheet
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5.26 | 5.26 | 5.26 | 5.26 | 5.26 | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 |
| Reserves | -4.23 | -4.32 | -4.46 | -4.48 | -4.58 | -4.68 | -4.73 | -4.76 | -4.74 | -4.57 | -4.36 | -4.22 | -2.44 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | |
| -0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 | 0.37 | 0.25 | 0.51 | 0.56 | 2.52 | 0.55 | 17.74 | |
| Total Liabilities | 1.02 | 0.94 | 0.80 | 0.78 | 0.69 | 0.75 | 1.04 | 0.89 | 1.17 | 1.39 | 3.56 | 1.73 | 20.71 |
| 0.42 | 0.39 | 0.37 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.27 | 0.25 | 0.23 | 0.23 | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 20.09 |
| 0.60 | 0.55 | 0.43 | 0.78 | 0.69 | 0.75 | 1.04 | 0.89 | 1.17 | 1.12 | 3.31 | 1.50 | 0.39 | |
| Total Assets | 1.02 | 0.94 | 0.80 | 0.78 | 0.69 | 0.75 | 1.04 | 0.89 | 1.17 | 1.39 | 3.56 | 1.73 | 20.71 |
Cash Flows
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | -0.06 | -0.11 | -0.02 | -0.09 | -0.10 | 0.00 | -0.09 | 0.04 | -0.31 | 0.01 | 0.04 | |
| 0.00 | 0.00 | 0.09 | 0.03 | 0.09 | 0.08 | 0.00 | 0.00 | 0.00 | -0.28 | 0.00 | -0.01 | |
| 0.00 | 0.08 | 0.00 | 0.00 | 0.00 | 0.15 | 0.00 | 0.00 | 0.22 | 0.38 | 0.00 | 0.00 | |
| Net Cash Flow | 0.00 | 0.02 | -0.02 | 0.00 | 0.00 | 0.13 | 0.00 | -0.09 | 0.26 | -0.21 | 0.01 | 0.03 |
Ratios
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 121.67 | 88.31 | 89.39 | 113.61 | 86.04 | 249.07 | 282.58 | |||||
| Inventory Days | 0.00 | 0.00 | 0.00 | 0.00 | 4.93 | 38.89 | 0.00 | |||||
| Days Payable | 53.27 | 237.35 | ||||||||||
| Cash Conversion Cycle | 121.67 | 88.31 | 89.39 | 113.61 | 37.70 | 50.61 | 282.58 | |||||
| Working Capital Days | 3,528.33 | -17.66 | 0.00 | -7.25 | 42.57 | 61.59 | 317.90 | |||||
| ROCE % | -8.41% | -9.14% | -16.09% | -2.53% | -13.70% | -15.71% | -5.76% | -4.58% | 3.08% | 24.16% | 21.39% | 20.72% |
Documents
Announcements
-
Closure of Trading Window
2d - Trading window closed Jan 1, 2026 until 48 hours after Q3 2025 unaudited results publication.
-
Board Meeting Intimation for Intimation Of Rights Issue Committee Meeting To Be Held On 30Th December, 2025 For Deciding Issue Price And Other Terms Of The Rights Issue
2d - Board approved Rights Issue up to Rs49 crore; Rights Issue Committee meeting Dec 30, 2025 to fix price and terms.
-
Announcement under Regulation 30 (LODR)-Raising of Funds
2d - Board approved rights issue up to Rs 49 crore; draft offer approved; rights committee constituted (24 Dec 2025)
-
Board Meeting Outcome for Outcome Of The Meeting Of The Board Of Karnawati Innovation Limited Held
Today I.E.Wednesday, December 24, 2025
2d - Board approved rights issue up to Rs 49,00,00,000; draft Letter of Offer approved; rights-issue committee constituted.
-
Board Meeting Intimation for Intimation Of Meeting Of The Board Under The Regulation 29 Of SEBI (LODR), Regulations, 2015.
21 Dec - Board meeting Dec 24, 2025 to consider equity/convertible fundraising (preferential, rights, QIP, ADR/GDR, FCCB).
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
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
Business Overview:[1][2]
Company is in the business of dealing in PET bottles, Jars and its ancillary product through wholesale supply to Pharmaceutical companies, FMCG Companies, bottling companies, etc.
Company has identified supplier of PET bottles and Jars manufacturers and have initiated the process and executed agreement to acquire PET bottles and Jars