Kaveri Seed Company Ltd

Kaveri Seeds is a key stakeholder in fueling Green Revolution that begins with the seed, the most decisive input in agriculture.

  • Market Cap: 3,061 Cr.
  • Current Price: 484.75
  • 52 weeks High / Low 623.90 / 368.80
  • Book Value: 159.49
  • Stock P/E: 14.09
  • Dividend Yield: 0.62 %
  • ROCE: 22.81 %
  • ROE: 21.52 %
  • Sales Growth (3Yrs): 2.83 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 2.00
Pros:
Company is virtually debt free.
Cons:
The company has delivered a poor growth of -4.37% over past five years.
Tax rate seems low
** Remarks:
Some businesses are provided tax benefits to encourage their development

Peer Comparison Sector: Miscellaneous // Industry: Miscellaneous

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Sep 2014 Dec 2014 Mar 2015 Jun 2015 Sep 2015 Dec 2015 Mar 2016 Jun 2018 Sep 2018 Mar 2019 Jun 2019 Sep 2019
204 91 40 664 93 92 44 579 93 53 628 118
171 55 31 438 139 79 49 374 79 59 392 98
Operating Profit 33 36 8 226 -45 13 -5 204 13 -6 236 19
OPM % 16% 40% 21% 34% -48% 14% -11% 35% 14% -11% 38% 16%
Other Income 5 3 5 2 5 4 6 17 13 3 4 3
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 2 2 8 6 6 8 7 6 5 7 6 6
Profit before tax 35 36 5 222 -46 9 -7 215 21 -9 234 16
Tax % 5% 1% 80% 1% -4% -1% -18% 2% 26% -18% 2% 15%
Net Profit 34 36 1 218 -48 9 -7 210 15 -11 230 14
EPS in Rs 4.87 5.19 0.18 31.63 -6.88 1.34 -1.08 31.76 1.64 -1.72 36.37 2.16
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
711 1,010 1,159 743 703 818 808
572 789 850 556 564 597 596
Operating Profit 139 221 309 188 139 222 212
OPM % 20% 22% 27% 25% 20% 27% 26%
Other Income 6 10 16 13 -24 24 43
Interest 2 0 0 0 0 1 1
Depreciation 12 16 15 27 30 25 23
Profit before tax 132 214 310 173 84 220 231
Tax % 3% 2% 3% 3% 8% 4% 6%
Net Profit 128 209 301 168 78 211 217
EPS in Rs 18.16 5.92 42.17 24.31 11.27 31.96 34.45
Dividend Payout % 17% 16% 17% 10% 0% 9% 9%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:-4.37%
3 Years:2.83%
TTM:-1.25%
Compounded Profit Growth
10 Years:%
5 Years:1.56%
3 Years:8.98%
TTM:4.27%
Stock Price CAGR
10 Years:24.48%
5 Years:-8.67%
3 Years:0.04%
1 Year:-12.60%
Return on Equity
10 Years:%
5 Years:22.58%
3 Years:18.48%
Last Year:21.52%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
14 14 14 14 14 13 13 13
Reserves 330 501 740 913 1,001 999 994 1,222
Borrowings 3 1 1 2 5 3 7 4
520 512 403 432 509 451 538 581
Total Liabilities 868 1,028 1,158 1,361 1,528 1,466 1,552 1,819
137 144 161 202 200 189 240 247
CWIP 8 12 62 20 34 37 38 47
Investments 132 278 295 506 657 623 510 500
590 595 641 633 637 616 764 1,024
Total Assets 868 1,028 1,158 1,361 1,528 1,466 1,552 1,819

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
110 193 145 246 218 148 133
-58 -162 -84 -202 -150 71 77
-47 -38 -61 -42 -56 -226 -219
Net Cash Flow 5 -8 -0 3 11 -7 -9

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 48% 47% 21% 15% 21% 23%
Debtor Days 35 24 37 39 44 38 38
Inventory Turnover 2.04 2.34 1.49 1.48 1.84 1.61