Kabra Extrusion Technik Ltd

₹ 269 -0.43%

22 May 1:35 p.m.

About

Kabra Extrusiontechnik Limited was incorporated in 1982. It is part of the Kolsite group and operates in the business of plastic extrusion machinery. KET specializes in providing plastic extrusion machinery for manufacturing pipes and films. It has two manufacturing locations in Daman. Co. has also started Lithium ion battery packs business from FY21 ^[1] ^[2]

Key Points

Business Segments
1) Extrusion Machinery Division (57% in FY24 vs 48% in FY23): ^[1] Manufactures products like blown film lines, pipe extrusion lines, sheet extrusion lines, compounding lines, and auto feeding systems and has made more than 15,700 installations in the last 6 decades.

Website BSE NSE - BE

Market Cap ₹ 941 Cr.
Current Price ₹ 269
High / Low ₹ 590 / 243
Stock P/E 36.2
Book Value ₹ 132
Dividend Yield 1.30 %
ROCE 7.53 %
ROE 5.69 %
Face Value ₹ 5.00

Add ratio to table

Edit ratios

Pros

Company has been maintaining a healthy dividend payout of 29.8%

Cons

Company has a low return on equity of 7.84% over last 3 years.
Earnings include an other income of Rs.22.0 Cr.
Working capital days have increased from 159 days to 244 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: Capital Goods-Non Electrical Equipment Industry: Engineering

Part of BSE SmallCap BSE Allcap BSE Industrials

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	163	105	180	207	178	134	182	124	168	88	128	121	140
	143	95	162	185	155	121	171	115	140	80	106	107	135
Operating Profit	20	10	18	22	23	12	11	9	28	9	22	14	4
OPM %	12%	10%	10%	11%	13%	9%	6%	7%	17%	10%	17%	12%	3%
	1	1	1	1	0	1	2	2	3	2	2	3	16
Interest	1	2	2	2	3	2	2	2	3	2	2	3	3
Depreciation	3	3	3	3	4	4	4	4	4	5	5	5	5
Profit before tax	17	6	14	17	17	8	7	4	25	3	16	9	12
Tax %	27%	33%	32%	32%	28%	25%	25%	22%	23%	29%	24%	21%	8%
	12	4	9	11	12	6	6	3	19	2	12	7	11
EPS in Rs	3.80	1.29	2.96	3.58	3.69	1.72	1.61	0.99	5.42	0.57	3.53	2.01	3.10
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	299	276	268	245	220	276	406	670	608	477
	261	246	240	225	208	235	351	596	547	427
Operating Profit	38	30	28	21	12	41	55	74	61	50
OPM %	13%	11%	10%	8%	6%	15%	14%	11%	10%	10%
	4	2	3	20	3	3	2	3	9	22
Interest	2	2	1	2	1	3	3	9	10	11
Depreciation	9	7	8	7	8	10	11	14	16	21
Profit before tax	31	23	21	31	6	32	44	54	44	40
Tax %	29%	11%	6%	21%	-19%	22%	30%	31%	24%	19%
	22	20	20	24	7	25	30	38	34	32
EPS in Rs	7.03	6.40	6.27	7.64	2.32	7.70	9.43	11.16	9.67	9.21
Dividend Payout %	32%	31%	32%	0%	65%	32%	32%	31%	31%	27%

Compounded Sales Growth
10 Years:	%
5 Years:	17%
3 Years:	6%
TTM:	-22%

Compounded Profit Growth
10 Years:	%
5 Years:	32%
3 Years:	-4%
TTM:	-22%

Stock Price CAGR
10 Years:	15%
5 Years:	41%
3 Years:	-8%
1 Year:	-28%

Return on Equity
10 Years:	%
5 Years:	8%
3 Years:	8%
Last Year:	6%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	16	16	16	16	16	16	16	17	17	17
Reserves	140	210	217	230	216	262	313	367	434	445
	17	8	4	9	27	24	58	74	86	128
	74	68	100	87	110	97	181	177	179	196
Total Liabilities	248	303	337	343	369	399	569	635	716	787
	107	113	108	120	134	140	157	169	185	204
CWIP	0	1	0	1	7	1	0	7	24	50
Investments	16	63	57	51	42	85	55	43	72	80
	124	126	172	170	186	173	356	415	435	453
Total Assets	248	303	337	343	369	399	569	635	716	787

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	33	18	12	6	28	38	-62	-4	32	43
	-17	-7	1	1	-39	-32	7	-29	-52	-64
	-14	-11	-13	-5	9	-5	53	34	24	17
Net Cash Flow	2	1	-0	1	-1	1	-2	2	5	-4

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	49	47	60	53	27	29	50	60	60	70
Inventory Days	118	137	223	259	339	231	272	157	206	365
Days Payable	58	69	122	93	121	88	137	61	70	94
Cash Conversion Cycle	109	114	161	219	244	172	185	156	195	341
Working Capital Days	58	70	89	112	99	78	129	102	132	244
ROCE %		11%	9%	13%	3%	12%	13%	15%	11%	8%

Shareholding Pattern

Numbers in percentages

2 Recently

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	60.45%	60.44%	60.44%	60.23%	60.23%	60.24%	60.24%	60.24%	60.24%	60.24%	60.23%	60.23%
	0.61%	0.39%	0.40%	2.44%	2.27%	3.85%	3.78%	3.67%	3.41%	3.32%	2.96%	1.46%
	0.01%	0.10%	0.10%	0.23%	0.09%	0.01%	0.01%	0.01%	0.01%	0.01%	0.33%	0.69%
	38.93%	39.06%	39.05%	37.11%	37.41%	35.91%	35.97%	36.08%	36.33%	36.43%	36.47%	37.59%
No. of Shareholders	26,561	26,603	24,638	25,623	27,493	29,453	30,185	29,965	32,953	31,945	30,052	28,882

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	56.18%	56.69%	57.32%	57.68%	58.56%	60.44%	60.23%	60.24%	60.23%
	0.00%	0.30%	0.47%	0.97%	0.80%	0.86%	2.44%	3.67%	1.46%
	0.08%	0.49%	0.03%	0.01%	0.01%	0.04%	0.23%	0.01%	0.69%
	0.00%	0.16%	0.00%	0.00%	0.00%	0.24%	0.00%	0.00%	0.00%
	43.74%	42.37%	42.19%	41.34%	40.63%	38.42%	37.11%	36.08%	37.59%
No. of Shareholders	6,420	14,539	14,259	12,974	14,462	26,210	25,623	29,965	28,882

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

Credit ratings

Concalls

Jan 2024

Transcript

Notes
PPT
Oct 2023

Transcript

Notes
PPT
Jul 2023

Transcript

Notes
PPT
May 2023

Transcript

Notes
PPT
Jan 2023

Transcript

Notes
PPT
Nov 2022

Transcript

Notes
PPT
May 2022

Transcript

Notes
PPT