Kaveri Seed Company Ltd

Kaveri Seed Company Ltd

₹ 623 0.06%
28 Mar - close price
About

Kaveri Seed Company is engaged into research, production, processing and marketing of various high quality hybrid seeds.

Key Points

Market Position
It is one of the largest seed companies in India, with a strong R&D base for developing quality hybrids in key Indian crops. It has 125 plus high quality hybrids and varieties developed across field and vegetable crops. It is present in 12 Agro-Climatic zones of India which covers 18 states of India. [1]

  • Market Cap 3,487 Cr.
  • Current Price 623
  • High / Low 765 / 466
  • Stock P/E 12.6
  • Book Value 296
  • Dividend Yield 0.80 %
  • ROCE 16.4 %
  • ROE 15.8 %
  • Face Value 2.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • The company has delivered a poor sales growth of 5.29% over past five years.
  • Tax rate seems low

* 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

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
100 55 682 76 102 55 732 84 123 61 767 96 118
93 67 488 73 93 67 492 81 112 76 501 91 110
Operating Profit 7 -12 195 3 9 -12 240 4 11 -15 267 6 9
OPM % 7% -23% 29% 4% 9% -22% 33% 4% 9% -25% 35% 6% 7%
8 5 16 16 7 5 8 8 33 9 12 14 13
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 5 5 5 5 5 5 4 5 5 5 5 6 7
Profit before tax 10 -13 206 14 11 -13 244 7 39 -12 274 14 16
Tax % 23% -8% 2% 21% 17% -4% 1% 60% 3% -15% 2% 23% 25%
7 -14 202 11 9 -13 241 3 38 -14 268 11 12
EPS in Rs 1.23 -2.38 33.44 1.91 1.56 -2.24 41.27 0.47 6.71 -2.48 47.90 1.92 2.09
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
372 710 1,002 1,114 715 668 772 768 882 984 913 998 1,043
295 571 781 808 524 530 554 562 642 697 718 759 777
Operating Profit 77 139 220 307 191 138 218 206 240 287 195 240 266
OPM % 21% 20% 22% 28% 27% 21% 28% 27% 27% 29% 21% 24% 25%
-3 6 10 15 12 -25 24 43 47 48 44 57 49
Interest 3 2 0 0 0 0 0 0 0 0 0 0 0
Depreciation 10 11 14 12 25 28 23 21 24 21 20 20 23
Profit before tax 61 134 215 309 177 84 218 227 262 313 218 277 291
Tax % 5% 3% 2% 2% 3% 7% 3% 5% 4% 3% 4% 4%
58 130 211 302 172 78 210 215 251 305 209 267 276
EPS in Rs 8.48 18.96 30.65 43.81 24.95 11.36 31.83 34.01 41.65 50.61 35.82 47.75 49.43
Dividend Payout % 9% 17% 16% 17% 10% 0% 9% 9% 7% 8% 11% 8%
Compounded Sales Growth
10 Years: 3%
5 Years: 5%
3 Years: 4%
TTM: 5%
Compounded Profit Growth
10 Years: 5%
5 Years: 0%
3 Years: 0%
TTM: 3%
Stock Price CAGR
10 Years: 0%
5 Years: 6%
3 Years: 8%
1 Year: 28%
Return on Equity
10 Years: 22%
5 Years: 19%
3 Years: 18%
Last Year: 16%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 14 14 14 14 14 14 13 13 12 12 12 11 11
Reserves 228 333 505 746 922 1,010 1,008 1,000 970 1,250 1,283 1,362 1,642
22 3 1 1 2 2 2 2 2 2 1 1 0
325 519 502 386 417 491 429 522 601 699 568 631 588
Total Liabilities 589 869 1,022 1,146 1,354 1,517 1,452 1,537 1,584 1,962 1,863 2,005 2,242
94 133 135 152 195 194 183 234 244 241 237 256 253
CWIP 13 4 12 62 20 29 32 33 13 26 43 128 150
Investments 118 138 278 317 528 687 652 539 414 627 540 587 815
364 594 596 616 612 608 585 732 913 1,069 1,043 1,034 1,025
Total Assets 589 869 1,022 1,146 1,354 1,517 1,452 1,537 1,584 1,962 1,863 2,005 2,242

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
110 105 185 163 247 214 151 128 152 243 105 291
-89 -54 -155 -102 -203 -145 65 90 113 -215 72 -115
-16 -47 -38 -61 -41 -59 -224 -223 -264 -25 -170 -177
Net Cash Flow 5 4 -8 -1 3 10 -8 -5 1 3 7 -1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 28 35 23 32 32 38 30 31 37 27 29 29
Inventory Days 786 569 484 414 471 404 398 489 494 494 523 468
Days Payable 285 287 223 126 201 272 195 192 207 247 159 146
Cash Conversion Cycle 529 317 284 320 302 170 233 329 324 275 394 351
Working Capital Days 23 30 29 75 97 54 77 92 122 127 172 120
ROCE % 29% 44% 48% 48% 21% 15% 21% 19% 22% 26% 15% 16%

Shareholding Pattern

Numbers in percentages

7 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
55.52% 57.28% 57.44% 57.44% 57.44% 57.44% 59.90% 59.90% 59.90% 59.90% 59.90% 60.50%
14.92% 13.41% 17.58% 17.61% 17.68% 15.03% 16.45% 16.54% 16.29% 16.29% 17.69% 17.25%
10.99% 10.81% 6.69% 6.95% 7.45% 6.44% 6.86% 6.80% 6.76% 6.76% 4.58% 4.83%
17.11% 16.99% 16.79% 16.50% 15.94% 19.60% 15.22% 15.18% 15.58% 15.58% 16.36% 15.83%
1.46% 1.50% 1.51% 1.50% 1.50% 1.50% 1.57% 1.56% 1.46% 1.46% 1.46% 1.58%
No. of Shareholders 52,98665,44768,17467,28660,79170,40560,03657,57456,82956,82949,17451,691

* 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

Concalls