Kriti Nutrients Ltd

₹ 46.0 0.11%
19 Aug - close price
About

Kriti Nutrients Ltd is part of the Kriti Group of companies. The Company is engaged in soybean processing, producing branded refined soybean oil and manufacturing value-added protein-based products that are used in specialised applications in the food and pharmaceutical sectors. [1]

Key Points

Product Ranges
Soya lecithin: Kriti produces various varieties of fluid Soy Lecithin and customised Soy Lecithin.
Soya Protein: Texturized Soy TVP / Chunks / Granules are manufactured by the company with the help of backward integration having control over the raw material.
Kriti Super HyPro Soybean Meal:(Defatted Toasted Soybean Meal)is manufactured from Indian NonGMO Soybeans
Other product includes Fatty Acids, Full Fat Soya, Defatted SoyFlour/Grits/ Flakes among others. [1]

  • Market Cap 230 Cr.
  • Current Price 46.0
  • High / Low 75.9 / 34.2
  • Stock P/E 18.5
  • Book Value 22.4
  • Dividend Yield 0.39 %
  • ROCE 14.9 %
  • ROE 11.5 %
  • Face Value 1.00

Pros

Cons

  • Dividend payout has been low at 6.02% of profits over last 3 years

* 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: Edible Oil Industry: Solvent Extraction

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
141.77 126.60 142.46 109.54 170.44 143.96 175.02 200.64 159.70 154.81 238.69 199.69 193.76
135.31 119.46 134.98 106.91 159.27 140.91 169.91 197.77 157.07 151.69 231.34 193.47 190.06
Operating Profit 6.46 7.14 7.48 2.63 11.17 3.05 5.11 2.87 2.63 3.12 7.35 6.22 3.70
OPM % 4.56% 5.64% 5.25% 2.40% 6.55% 2.12% 2.92% 1.43% 1.65% 2.02% 3.08% 3.11% 1.91%
0.52 0.91 0.61 1.24 0.89 0.45 0.72 0.38 1.14 0.36 1.22 0.64 1.15
Interest 0.47 0.42 0.45 0.35 0.23 0.23 0.25 0.23 0.24 0.20 0.93 0.74 0.74
Depreciation 0.71 0.74 0.79 0.80 0.82 0.84 0.87 0.88 0.90 0.90 0.95 0.98 1.03
Profit before tax 5.80 6.89 6.85 2.72 11.01 2.43 4.71 2.14 2.63 2.38 6.69 5.14 3.08
Tax % 35.00% 37.01% 35.04% -136.76% 25.79% 23.46% 24.42% 30.84% 25.48% 24.37% 24.66% 31.71% 32.14%
Net Profit 3.77 4.34 4.46 6.44 8.16 1.85 3.57 1.48 1.95 1.80 5.05 3.50 2.08
EPS in Rs 0.75 0.87 0.89 1.29 1.63 0.37 0.71 0.30 0.39 0.36 1.01 0.70 0.42

Profit & Loss

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
450 457 466 288 310 358 456 461 485 520 690 753 787
426 440 456 276 296 343 442 429 454 496 668 734 767
Operating Profit 24 17 10 12 14 15 14 31 31 24 22 19 20
OPM % 5% 4% 2% 4% 5% 4% 3% 7% 6% 5% 3% 3% 3%
1 1 1 1 2 1 3 2 1 3 2 3 3
Interest 11 10 6 5 5 5 5 5 2 2 1 2 3
Depreciation 3 2 3 3 2 2 2 3 3 3 3 4 4
Profit before tax 12 6 2 6 9 9 10 25 27 22 20 17 17
Tax % 35% 31% 50% 36% 34% 31% 34% 37% 37% 15% 26% 27%
Net Profit 7 4 1 4 6 6 6 16 17 19 15 12 12
EPS in Rs 1.49 0.79 0.21 0.71 1.15 1.26 1.26 3.15 3.38 3.79 3.01 2.46 2.49
Dividend Payout % 10% 19% 29% 14% 9% 10% 10% 6% 5% 5% 6% 7%
Compounded Sales Growth
10 Years: 5%
5 Years: 11%
3 Years: 16%
TTM: 16%
Compounded Profit Growth
10 Years: 12%
5 Years: 14%
3 Years: -10%
TTM: 40%
Stock Price CAGR
10 Years: 24%
5 Years: 23%
3 Years: 37%
1 Year: 4%
Return on Equity
10 Years: 20%
5 Years: 21%
3 Years: 17%
Last Year: 12%

Balance Sheet

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
5 5 5 5 5 5 5 5 5 5 5 5
Reserves 10 12 13 17 22 28 33 48 64 82 96 107
55 12 18 20 20 14 35 30 12 9 4 38
32 28 31 24 31 28 30 28 22 31 20 18
Total Liabilities 102 57 68 66 78 75 103 111 103 127 124 168
27 32 36 34 35 35 35 40 40 46 44 47
CWIP 1 0 0 0 0 0 0 0 0 0 3 5
Investments 0 0 0 0 0 0 0 0 0 0 0 0
73 25 32 31 43 41 68 70 63 81 77 115
Total Assets 102 57 68 66 78 75 103 111 103 127 124 168

Cash Flows

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
-17 57 7 4 6 12 -18 17 24 13 9 -11
-28 -7 -4 0 -1 -1 -1 -5 -3 -6 1 -20
46 -49 -3 -5 -5 -11 18 -11 -21 -9 -7 31
Net Cash Flow 2 -0 0 -0 -0 0 -0 1 0 -1 3 1

Ratios

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 12 3 4 5 8 5 12 10 10 16 5 6
Inventory Days 42 9 16 29 36 29 35 33 24 26 22 28
Days Payable 21 16 20 22 26 18 16 9 9 5 4 4
Cash Conversion Cycle 34 -4 -0 12 18 16 32 34 25 37 22 30
Working Capital Days 32 -2 -1 8 15 14 33 37 29 31 24 41
ROCE % 64% 31% 26% 27% 30% 29% 24% 39% 35% 27% 21% 15%

Shareholding Pattern

Numbers in percentages

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
66.23 66.28 66.35 66.35 66.35 66.35 66.35 66.35 66.36 66.36 66.37 66.37
0.00 0.03 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
33.76 33.70 33.65 33.65 33.65 33.65 33.65 33.65 33.63 33.63 33.63 33.63

Documents