Kriti Nutrients Ltd

Kriti Nutrients is engaged in the business of Soya Seed Extraction and Manufacturing & Selling of cooking oil under its own brand KRITI.(Source : 201903 Annual Report Page No: 73)

  • Market Cap: 160.07 Cr.
  • Current Price: 31.95
  • 52 weeks High / Low 50.85 / 12.50
  • Book Value: 17.36
  • Stock P/E: 6.84
  • Dividend Yield: 0.56 %
  • ROCE: 27.24 %
  • ROE: 24.55 %
  • Sales Growth (3Yrs): 4.47 %
  • Listed on BSE
  • Company Website
  • Face Value: 1.00
Edit ratios
Pros:
Company has reduced debt.
Company is virtually debt free.
Company has delivered good profit growth of 27.44% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 28.00%
Cons:
The company has delivered a poor growth of 10.89% over past five years.
Tax rate seems low
** Remarks:
Some businesses are provided tax benefits to encourage their development

Peer comparison Sector: Edible Oil // Industry: Solvent Extraction

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
91.49 128.62 129.86 138.07 115.09 120.94 111.13 141.77 126.60 142.46 109.54 170.44
85.51 116.78 122.76 127.32 107.64 111.90 107.50 135.31 119.46 134.98 106.91 159.27
Operating Profit 5.98 11.84 7.10 10.75 7.45 9.04 3.63 6.46 7.14 7.48 2.63 11.17
OPM % 6.54% 9.21% 5.47% 7.79% 6.47% 7.47% 3.27% 4.56% 5.64% 5.25% 2.40% 6.55%
Other Income 0.30 0.57 0.55 0.07 0.41 0.27 0.24 0.52 0.91 0.61 1.24 0.89
Interest 1.04 1.44 1.58 0.85 0.77 0.40 0.39 0.47 0.42 0.45 0.35 0.23
Depreciation 0.65 0.65 0.66 0.65 0.66 0.68 0.69 0.71 0.74 0.79 0.80 0.82
Profit before tax 4.59 10.32 5.41 9.32 6.43 8.23 2.79 5.80 6.89 6.85 2.72 11.01
Tax % 34.64% 35.37% 45.29% 35.19% 34.68% 34.99% 51.61% 35.00% 37.01% 35.04% -136.76% 25.79%
Net Profit 3.00 6.66 2.96 6.04 4.21 5.36 1.35 3.77 4.34 4.46 6.44 8.16
EPS in Rs 0.60 1.33 0.59 1.21 0.84 1.07 0.27 0.75 0.87 0.89 1.28 1.63
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

Mar 2009 Dec 2009 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
0 0 450 457 466 288 310 358 456 461 485 520 549
0 0 426 440 456 276 296 343 442 429 454 496 521
Operating Profit -0 -0 24 17 10 12 14 15 14 31 31 24 28
OPM % 5% 4% 2% 4% 5% 4% 3% 7% 6% 5% 5%
Other Income 0 0 1 1 1 1 2 1 3 2 1 3 4
Interest 0 0 11 10 6 5 5 5 5 5 2 2 1
Depreciation 0 0 3 2 3 3 2 2 2 3 3 3 3
Profit before tax -0 -0 12 6 2 6 9 9 10 25 27 22 27
Tax % 0% 0% 35% 31% 50% 36% 34% 31% 34% 37% 37% 15%
Net Profit -0 -0 7 4 1 4 6 6 6 16 17 19 23
EPS in Rs 1.18 0.77 0.20 0.69 1.13 1.23 1.25 3.15 3.38 3.79 4.67
Dividend Payout % 0% 0% 10% 19% 29% 14% 9% 10% 10% 6% 5% 5%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:10.89%
3 Years:4.47%
TTM:12.29%
Compounded Profit Growth
10 Years:81.37%
5 Years:27.44%
3 Years:44.96%
TTM:59.29%
Stock Price CAGR
10 Years:21.90%
5 Years:17.25%
3 Years:16.80%
1 Year:53.61%
Return on Equity
10 Years:25.69%
5 Years:25.75%
3 Years:28.00%
Last Year:24.55%

Balance Sheet Figures in Rs. Crores

Corp Actions
Mar 2009 Dec 2009 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0 0 5 5 5 5 5 5 5 5 5 5
Reserves 0 -0 10 12 13 17 22 28 33 48 64 82
Borrowings 0 0 55 12 18 20 20 14 35 30 12 9
0 0 32 28 31 24 31 28 30 28 22 31
Total Liabilities 0 0 102 57 68 66 78 75 103 111 103 127
0 0 27 32 36 34 35 35 35 40 40 46
CWIP 0 0 1 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
0 0 73 25 32 31 43 41 68 70 63 82
Total Assets 0 0 102 57 68 66 78 75 103 111 103 127

Cash Flows Figures in Rs. Crores

Mar 2009 Dec 2009 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0 -17 57 7 4 6 12 -18 17 24 13
0 -28 -7 -4 0 -1 -1 -1 -5 -3 -6
0 46 -49 -3 -5 -5 -11 18 -11 -21 -9
Net Cash Flow 0 2 -0 0 -0 -0 0 -0 1 0 -1

Ratios Figures in Rs. Crores

Mar 2009 Dec 2009 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 64% 31% 26% 27% 30% 29% 24% 39% 35% 27%
Debtor Days 12 3 4 5 8 5 12 10 10 16
Inventory Turnover 17.46 14.80 30.36 13.50 11.73 12.43 12.84 10.60 13.35 15.32

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
66.06 66.06 66.06 66.06 66.06 66.06 66.09 66.13 66.23 66.28 66.35 66.35
0.00 0.00 0.22 0.18 0.20 0.18 0.18 0.18 0.00 0.00 0.00 0.00
0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.03 0.01 0.00
33.94 33.94 33.71 33.75 33.73 33.75 33.73 33.68 33.76 33.70 33.65 33.65