Kinetic Motor Company Ltd - Stock Valuation and Financial Performance

BSE: 505190 | NSE: KINETICMOT | Automobile Two & Three Wheelers | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Kinetic Motors

M-Cap below 100cr DeciZen not available

Kinetic Motor Company stock performance -

mw4me loader
P/E Ratio (SA):
34.29
Market Cap:
19.9 Cr.
52-wk low:
7.2
52-wk high:
7.9

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Kinetic Motors:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'01Mar'02Mar'03Mar'04Sep'05Mar'07Sep'08Sep'09Sep'10Dec'11TTM
ROCE % 34.1%25.6%5.4%-17%-45.6%-95.2%-262.7%826.4%-21.4%3.8%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 35232927719713714794.315.70.500
Sales YoY Gr.--6.6%-15.8%-28.8%-30.7%7.5%-35.9%-83.3%-97.1%-91.3%-
Adj EPS 10.59.30.7-14.3-20.3-28.5-3814-2.20.20.2
YoY Gr.--10.7%-93%-2295.4%NANANANA-115.4%NA-
BVPS (₹) 43.746.847.733.62.1-19.1-47.1-23.9-21.2-12.6-15.9
Adj Net
Profit
15.814.11-21.5-30.6-52.9-80.129.4-5.10.61
Cash Flow from Ops. 27.4-8.28.119.20.3-28.6-22.8-39-2.7-0.8-
Debt/CF from Ops. 0.8-6.48.53.1108.9-1.8-2.7-0.6-9-33.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -63.6%-80.4%-92.5%-91.3%
Adj EPS -34.6%NANANA
BVPS-187.1%-243.6%NANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'01Mar'02Mar'03Mar'04Sep'05Mar'07Sep'08Sep'09Sep'10Dec'11TTM
Return on
Equity %
26.120.61.4-35.1-166-1528.1266.3-65.9-141.26.1-1.5
Op. Profit
Mgn %
882.6-10.7-19.1-27.6-59.4-54.2-4037.1-6029.2NAN
Net Profit
Mgn %
4.54.30.4-10.9-22.4-36-85187.5-1120.61665.5INF
Debt to
Equity
0.30.711.211.742.8-0.9-17.841.62.7-
Working Cap
Days
801091552041461151405015,23325,7900
Cash Conv.
Cycle
1830666817-21-64-7941553740

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Kinetic Motor Company Ltd.

Standalone Consolidated
TTM EPS (₹) 0.2 -
TTM Sales (₹ Cr.) 0 -
BVPS (₹.) -15.9 -
Reserves (₹ Cr.) -71 -
P/BV -0.45 -
PE 34.29 -
From the Market
52 Week Low / High (₹) 7.15 / 7.89
All Time Low / High (₹) 6.01 / 210.00
Market Cap (₹ Cr.) 19.9
Equity (₹ Cr.) 27.6
Face Value (₹) 10
Industry PE 32.8

Management X-Ray of Kinetic Motors:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *49.4835.0836.7275.2375.2575.2575.250.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Kinetic Motors

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'01Mar'02Mar'03Mar'04Sep'05Mar'07Sep'08Sep'09Sep'10Dec'11
Sales352.05328.81276.95197.28205.08220.42141.3815.700.460.05
Operating Expenses 323.99302.62269.81218.48245.63281.31225.4224.2422.492.92
Manufacturing Costs27.2924.5118.8313.1115.3816.2116.181.360.020.01
Material Costs236.18220.18203.32146.63159.99187128.0313.640.600.04
Employee Cost 14.9616.4715.2916.2423.5828.6435.373.810.46-0.04
Other Costs 45.5641.4532.3742.5046.6849.4645.855.4321.412.91
Operating Profit 28.0726.197.14-21.19-40.55-60.90-84.04-8.53-22.04-2.87
Operating Profit Margin (%) 8.0%8.0%2.6%-10.7%-19.8%-27.6%-59.4%-54.4%-4,834.6%-6,029.2%
Other Income 6.836.476.345.7611.685.8514.6716.5419.065.64
Interest 4.194.615.656.537.2711.9915.691.290.140.12
Depreciation 5.465.766.345.9110.0111.9629.486.501.491.64
Exceptional Items 000000097.39-1.440.47
Profit Before Tax 25.2522.291.49-27.88-46.15-79-114.5497.62-6.051.48
Tax 9.348.100.50-6.400.180.300.280.0100
Profit After Tax 15.9114.200.99-21.48-46.32-79.30-114.8297.61-6.051.48
PAT Margin (%) 4.5%4.3%0.4%-10.9%-22.6%-36.0%-81.2%621.6%-1,328.3%3,112.8%
Adjusted EPS (₹)10.69.40.7-14.2-30.7-42.7-54.546.3-2.60.5
Dividend Payout Ratio (%)24%27%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'01Mar'02Mar'03Mar'04Sep'05Mar'07Sep'08Sep'09Sep'10Dec'11

Equity and Liabilities

Shareholders Fund 65.9870.6972.0250.684.684.73-95.96-1.310.5912.37
Share Capital 15.0815.0915.0915.0915.0973.5872.9870.0374.7083.40
Reserves 50.9055.6056.9335.59-10.41-68.85-168.94-71.34-74.11-71.03
Minority Interest0000000000
Debt21.5352.0368.5760.1954.8478.4990.7823.3524.6033.17
Long Term Debt21.5352.0368.5760.1954.8478.4990.7823.3524.6033.17
Short Term Debt0000000000
Trade Payables55.3347.1338.1148.2566.62116.38113.1314.079.878.16
Others Liabilities 8.7817.3216.1586.805.739.7321.418.2713.89
Total Liabilities 151.62187.16194.84167.13132.94205.33117.6757.5243.3367.59

Fixed Assets

Gross Block92.55102.07104.64108.12124.06186.03185.5754.8040.199.01
Accumulated Depreciation42.3947.8753.9559.8267.2279.14107.9937.0831.395.65
Net Fixed Assets50.1654.1950.6948.3056.85106.8977.5717.728.803.36
CWIP 1.990.610.382.180.200.150000
Investments 1.531.401.403.200.090.090.0929.5929.5961.29
Inventories49.9158.6766.0641.0724.5935.3922.830.670.060
Trade Receivables35.3849.4439.2632.9835.5931.634.833.630.240.13
Cash Equivalents 1.941.561.240.290.2410.170.350.400.980.18
Others Assets10.7321.2935.8039.1115.382112.015.523.662.63
Total Assets 151.62187.16194.84167.13132.94205.33117.6757.5243.3367.59

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'01Mar'02Mar'03Mar'04Sep'05Mar'07Sep'08Sep'09Sep'10Dec'11
Cash Flow From Operating Activity 27.36-8.198.0819.170.50-42.85-34.15-39.01-2.72-1
PBT 25.2522.291.49-27.88-46.15-79-114.5497.62-6.051.48
Adjustment 5.886.187.798.3913.6021.5236.73-119.06-9.010.22
Changes in Working Capital 10.16-30.19-6.8438.6533.2114.8942.58-17.6812.33-3.02
Tax Paid -13.93-6.475.630-0.16-0.271.080.110.010.31
Cash Flow From Investing Activity -7.98-14.61-19.89-5.5611.92-6.328.9893.732.31-31.62
Capex -10.54-8.22-2.84-2.43-16.63-11.018.96122.882.300
Net Investments -0.090.130-1.801.8000-29.500-31.70
Others 2.66-6.52-17.05-1.3426.764.690.030.360.010.08
Cash Flow From Financing Activity -21.1222.4211.49-14.55-12.4859.1015.34-54.620.9931.80
Net Proceeds from Shares 0.12-0.0600023.633.4012.95013
Net Proceeds from Borrowing -5529-20-10.93-11.19-0.74000
Interest Paid -3.56-4.25-4.08-6.38-7.11-10.25-9.73-0.41-0.14-0.07
Dividend Paid -7.18-3.39-0.56-0.05-0.02-0.06-0.060-0.120
Others -5.5025.11-12.8711.875.6056.9722.47-67.161.2518.87
Net Cash Flow -1.73-0.37-0.32-0.95-0.059.93-9.820.100.57-0.82
PARTICULARSMar'01Mar'02Mar'03Mar'04Sep'05Mar'07Sep'08Sep'09Sep'10Dec'11
Ratios
ROE (%)26.3920.771.39-35.01-167.340N/AN/A00
ROCE (%)34.0625.65.42-16.98-45.63-95.18N/AN/A-21.433.84
Asset Turnover Ratio2.892.231.671.261.571.510.20.010
PAT to CFO Conversion(x)1.72-0.588.16N/AN/AN/AN/A-0.4N/A-0.68
Working Capital Days
Receivable Days32415158534841871,4721,432
Inventory Days415371865143662422750
Payable Days7785771061221693191,6727,2940

Kinetic Motor Company Ltd Stock News

Kinetic Motor Company Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Kinetic Motors on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Kinetic Motors stood at ₹19.89.
The latest P/E ratio of Kinetic Motors as of 01-Jan-1970 05:30 is 34.29.
The latest P/B ratio of Kinetic Motors as of 01-Jan-1970 05:30 is -0.45.
The 52-week high of Kinetic Motors is ₹7.89 and the 52-week low is ₹7.15.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Kinetic Motors is ₹0.00 ( Cr.) .

About Kinetic Motor Company Ltd

Kinetic Motor Company was incorporated in 1984 as a joint venture with Honda Motor, Japan and is a part of the Kinetic group of companies. Kinetic has a dealership network of more than 400 dealers and authorized service centers across the country. It is a leading exporter of vehicles across the globe with thousands of vehicles exported to the United States, Canada, Latin America, Europe, Africa, the Middle East, South Asia, and Australia.

The company acquired Italiano series of scooters from Italjet Moto. The acquisition involved all global distribution rights as well as relocation of total production lines to India. Kinetic has also partnered with SYM Motors of Taiwan to produce some two-wheeler brands.

Kinetic produces a complete two-wheeler portfolio which ranges from mopeds, scooters and bikes. Manufacturing plants of the company are at Pithampur (for scooters), Ahmednagar (for scooterettes and mopeds) and Koregaon (for bikes).

Kinetic Brands

  • Bikes - Comet, Aquila, GF series, Stryker, Boss, Velocity
  • Scooters - Blaze, Zoom, 4S, Nova series, SYM Flyte
  • Mopeds and Scooterettes - Kine, Zing 80, Luna
  • Loadcarrying Vehicles - V2, King

Achievements/ recognition

Kinetic Motor is ISO 9001 certified from DNV for all models and activities.

It has bagged the Exports Excellence award for nine consecutive years.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.