Kanchi Karpooram Ltd

About [ edit ]

Kanchi Karpooram is engaged in the business of manufacture and sale of Camphor and allied products.

  • Market Cap 356 Cr.
  • Current Price 816
  • High / Low 934 / 125
  • Stock P/E 6.78
  • Book Value 272
  • Dividend Yield 0.37 %
  • ROCE 45.4 %
  • ROE 32.7 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 151.19% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 43.71%
  • Debtor days have improved from 27.34 to 20.27 days.

Cons

Peer comparison

Sector: Chemicals Industry: Chemicals

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
34 47 55 47 40 55 65 43 39 24 54 65
27 32 41 38 33 43 52 36 35 18 28 32
Operating Profit 7 15 14 9 7 12 13 7 4 7 26 33
OPM % 21% 31% 25% 19% 17% 22% 21% 16% 10% 27% 48% 51%
Other Income 0 0 0 0 0 0 0 0 0 0 0 1
Interest 0 0 1 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 7 14 12 8 6 12 13 6 4 7 26 34
Tax % 31% 29% 35% 26% 37% 30% 28% 13% 30% 25% 25% 25%
Net Profit 5 10 8 6 4 8 9 6 3 5 19 25
EPS in Rs 11.23 24.24 19.55 15.04 9.34 19.75 21.84 13.12 6.53 11.23 44.57 58.18
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 Mar 2020 TTM
29 38 49 51 57 53 56 59 115 188 203 183
26 35 47 47 50 51 54 52 90 144 166 113
Operating Profit 4 3 2 5 7 2 3 6 25 44 37 70
OPM % 12% 9% 4% 9% 12% 4% 5% 11% 22% 23% 18% 38%
Other Income 0 0 0 0 0 0 0 1 1 0 1 2
Interest 1 1 1 2 1 2 1 2 1 2 1 1
Depreciation 1 1 1 1 1 0 0 1 1 1 1 1
Profit before tax 2 2 -0 2 4 0 1 5 23 41 35 71
Tax % 59% 32% 16% 36% 37% 30% 33% 35% 34% 31% 26%
Net Profit 1 1 -0 1 3 0 1 3 15 28 26 53
EPS in Rs 2.32 2.46 -0.87 3.14 6.52 0.63 1.91 7.31 36.65 67.53 60.93 120.51
Dividend Payout % 0% 41% 0% 48% 23% 80% 79% 20% 5% 3% 5%
Compounded Sales Growth
10 Years:21%
5 Years:31%
3 Years:51%
TTM:-10%
Compounded Profit Growth
10 Years:39%
5 Years:151%
3 Years:105%
TTM:94%
Stock Price CAGR
10 Years:%
5 Years:117%
3 Years:48%
1 Year:310%
Return on Equity
10 Years:37%
5 Years:41%
3 Years:44%
Last Year:33%

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 Sep 2020
4 4 4 4 4 4 4 4 4 4 4 4
Reserves 0 1 1 1 3 3 3 17 32 62 88 114
Borrowings 5 8 12 12 13 18 14 18 24 0 0 0
5 6 7 4 6 3 3 4 7 8 5 12
Total Liabilities 14 20 24 21 26 28 24 43 66 74 98 130
5 4 4 3 3 3 3 18 25 26 27 27
CWIP 0 0 0 0 0 0 1 0 1 3 9 11
Investments 0 0 0 0 0 0 0 0 0 0 0 0
10 16 20 18 24 25 21 25 40 45 62 92
Total Assets 14 20 24 21 26 28 24 43 66 74 98 130

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 Mar 2020
1 2 2 1 1 -3 5 1 3 26 30
-0 -1 -1 -1 -1 -1 -1 -4 -7 -3 -8
-1 -1 -1 -0 -0 4 -4 4 6 -20 2
Net Cash Flow 0 -0 0 -0 0 -0 -0 0 2 2 23

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 Mar 2020
ROCE % 21% 7% 21% 29% 9% 12% 22% 50% 69% 45%
Debtor Days 18 28 26 21 29 17 29 37 33 29 20
Inventory Turnover 3.92 3.98 3.71 3.54 2.90 3.66 3.93 4.36 5.32 5.97

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
41.67 41.67 41.67 41.67 43.24 43.24 44.96 44.96 45.32 46.68 46.68 46.68
0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.85 0.85 0.85 0.13 0.13 0.10 0.06 0.22 0.06 0.06 0.06 0.05
57.48 57.48 57.47 58.20 56.64 56.66 54.99 54.82 54.61 53.26 53.26 53.27

Documents

Add document