Kapston Services Ltd

Kapston Services Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Kapston Services Ltd

₹ 294 2.10%
19 Apr - close price
Company website NSE : KAPSTON
About

Incorporated in 2009, Kapston Services
Ltd provides Facility Management & staffing services[1]

Key Points

Business Overview:[1]
KSL is an ISO 9001 and OHSAS 18001:2007 certified manpower solutions provider which offers integrated facility management services for security, housekeeping, M&E (electro-mechanical) and landscaping (horticulture) and
allied services. It also provides contract staffing solutions to general and information technology companies

Website NSE
  • Market Cap ₹ 299 Cr.
  • Current Price ₹ 294
  • High / Low ₹ 304 / 121
  • Stock P/E 27.9
  • Book Value ₹ 64.8
  • Dividend Yield 0.00 %
  • ROCE 7.91 %
  • ROE 9.04 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Stock is trading at 4.54 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Tax rate seems low
  • Company has a low return on equity of 8.94% 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: Miscellaneous Industry: Miscellaneous

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
54.36 57.41 54.64 61.30 73.59 82.72 90.62 94.70 107.59 106.05 113.15 128.39 137.06
48.85 54.39 51.55 58.83 70.54 78.77 87.43 91.15 103.76 102.99 107.84 123.53 131.59
Operating Profit 5.51 3.02 3.09 2.47 3.05 3.95 3.19 3.55 3.83 3.06 5.31 4.86 5.47
OPM % 10.14% 5.26% 5.66% 4.03% 4.14% 4.78% 3.52% 3.75% 3.56% 2.89% 4.69% 3.79% 3.99%
0.08 0.16 0.06 0.06 0.16 0.26 0.14 0.31 0.38 1.24 0.11 0.60 0.41
Interest 1.18 1.82 1.52 1.63 1.63 1.87 2.02 2.25 2.28 2.50 2.53 2.67 2.70
Depreciation 1.33 0.31 1.16 1.21 1.27 1.82 1.12 1.08 1.09 1.01 0.80 0.76 0.89
Profit before tax 3.08 1.05 0.47 -0.31 0.31 0.52 0.19 0.53 0.84 0.79 2.09 2.03 2.29
Tax % 36.36% 94.29% 76.60% 148.39% -396.77% -30.77% -573.68% -149.06% -86.90% -15.19% -33.49% -113.30% -17.47%
1.97 0.06 0.10 0.15 1.55 0.67 1.28 1.31 1.57 0.91 2.79 4.33 2.69
EPS in Rs 1.94 0.06 0.10 0.15 1.53 0.66 1.26 1.29 1.55 0.90 2.75 4.27 2.65
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
11 17 42 59 75 91 118 147 213 213 272 399 485
10 16 39 55 70 87 107 134 196 196 260 385 466
Operating Profit 1 1 3 4 5 4 11 13 17 17 13 14 19
OPM % 5% 6% 6% 6% 7% 5% 9% 9% 8% 8% 5% 3% 4%
0 0 0 0 0 3 0 0 0 0 1 2 2
Interest 0 0 0 0 1 2 3 3 4 5 7 9 10
Depreciation 0 0 0 1 1 1 1 1 3 4 5 4 3
Profit before tax 1 1 2 3 3 5 7 10 11 8 1 2 7
Tax % 32% 36% 33% 29% 38% 36% 20% 10% -1% 21% -152% -116%
0 1 1 2 2 3 6 9 11 6 2 5 11
EPS in Rs 24.17 28.43 30.86 18.06 5.96 8.48 10.49 6.33 2.43 5.00 10.57
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 16% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 27%
3 Years: 23%
TTM: 29%
Compounded Profit Growth
10 Years: %
5 Years: -3%
3 Years: -22%
TTM: 122%
Stock Price CAGR
10 Years: %
5 Years: 28%
3 Years: 45%
1 Year: 113%
Return on Equity
10 Years: %
5 Years: 15%
3 Years: 9%
Last Year: 9%

Balance Sheet

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 0 0 0 0 1 1 9 9 10 10 10 10 10
Reserves 1 1 2 4 7 9 17 26 35 41 43 49 56
0 0 2 2 11 15 22 25 49 51 85 92 100
1 2 7 11 13 11 15 16 27 21 24 29 32
Total Liabilities 2 3 11 18 32 37 63 77 121 124 162 180 198
0 0 2 1 2 10 14 14 25 24 22 18 17
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
2 3 10 17 29 27 49 63 96 100 140 161 181
Total Assets 2 3 11 18 32 37 63 77 121 124 162 180 198

Cash Flows

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
0 0 9 -2 -11 -11 15 -23 1
0 0 -8 -5 -2 -8 -3 -2 -1
0 0 -1 18 1 -4 1 -8 -14
Net Cash Flow 0 0 -1 11 -12 -22 13 -33 -14

Ratios

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 63 50 73 66 65 70 71 103 110 109 124 96
Inventory Days 0
Days Payable
Cash Conversion Cycle 63 50 73 66 65 70 71 103 110 109 124 96
Working Capital Days 22 22 20 1 54 41 46 101 116 123 143 112
ROCE % 94% 54% 35% 28% 27% 22% 19% 14% 6% 8%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
72.86% 72.86% 72.87% 72.87% 72.87% 72.87% 72.87% 72.87% 72.87% 72.87% 72.87% 72.87%
27.13% 27.13% 27.13% 27.13% 27.13% 27.13% 27.14% 27.13% 27.13% 27.13% 27.13% 27.13%
No. of Shareholders 6327647691,3912,2752,2572,1672,3102,6502,7032,9142,710

Documents

Announcements

Annual reports

DRHP

Credit ratings