BSE: 504084 | NSE: | Electric Equipment | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Kaycee Industries Ltd is a average quality company.
The key valuation ratios of Kaycee Industries Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Kaycee Industries Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | -4.6% | 2% | 4.6% | 12.2% | 14.8% | 13.8% | 9% | 16.4% | 26.7% | 29.2% | - |
| Value Creation Index ⓘ | -1.3 | -0.9 | -0.7 | -0.1 | 0.1 | 0.0 | -0.4 | 0.2 | 0.9 | 1.1 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 22.4 | 23 | 23.6 | 25 | 25 | 23.4 | 22.7 | 29.4 | 41.8 | 48.8 | 52 |
| Sales YoY Gr. | - | 2.6% | 2.7% | 5.9% | -0% | -6.4% | -3% | 29.5% | 42.1% | 16.8% | - |
| Adj EPS ⓘ | -3.6 | -1 | 1.9 | 3.6 | 1.1 | 4.8 | 2.8 | 5.8 | 11 | 14.1 | 17.9 |
| YoY Gr. | - | NA | NA | 85.5% | -68.2% | 318.4% | -42.4% | 112.4% | 88% | 28.6% | - |
| BVPS (₹) ⓘ | 37.7 | 36.7 | 38.8 | 37.1 | 40.9 | 44.7 | 46.8 | 52.2 | 62.3 | 75.1 | 82.7 |
| Adj Net Profit ⓘ | -1.1 | -0.3 | 0.6 | 1.1 | 0.4 | 1.5 | 0.9 | 1.9 | 3.5 | 4.5 | 6 |
| Cash Flow from Ops. ⓘ | -1 | 0.5 | 0.9 | -0.1 | 2.6 | 0.7 | 1.1 | 0.7 | 1.8 | 6.2 | - |
| Debt/CF from Ops. ⓘ | -3.8 | 9 | 3.6 | -46 | 0.4 | 0.5 | 0 | 0 | 0 | 0 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 9% | 14.3% | 29% | 16.8% | ||||
| Adj EPS ⓘ | NA | 65.4% | 72.5% | 28.6% | ||||
| BVPSⓘ | 8% | 12.9% | 17.1% | 20.5% | ||||
| Share Price | 41.1% | 107.8% | 218% | 903.2% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | -9 | -2.6 | 5.1 | 9.4 | 2.9 | 11.1 | 6 | 11.8 | 19.2 | 20.6 | 22.7 |
| Op. Profit Mgn % ⓘ | -3.3 | 0.2 | 0.6 | 7.8 | 3.7 | 9.4 | 5.4 | 7.4 | 10.7 | 13.9 | 15.7 |
| Net Profit Mgn % ⓘ | -5.1 | -1.3 | 2.6 | 4.5 | 1.5 | 6.5 | 3.8 | 6.3 | 8.3 | 9.2 | 11 |
| Debt to Equity ⓘ | 0.3 | 0.4 | 0.3 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Working Cap Days ⓘ | 242 | 230 | 259 | 238 | 207 | 203 | 228 | 182 | 140 | 134 | 93 |
| Cash Conv. Cycle ⓘ | 150 | 137 | 154 | 129 | 123 | 119 | 141 | 114 | 98 | 90 | 69 |
Return on Equity has increased versus last 3 years average to 22.70%
Sales growth is growing at healthy rate in last 3 years 29.03%
Net Profit is growing at healthy rate in last 3 years 72.52%
Sales growth is good in last 4 quarters at 16.22%
No data to display
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 17.9 | 5 |
| TTM Sales (₹ Cr.) | 51.7 | 23.6 |
| BVPS (₹.) ⓘ | 82.7 | 0 |
| Reserves (₹ Cr.) ⓘ | 23 | 13 |
| P/BV ⓘ | 31.73 | 0.00 |
| PE ⓘ | 146.79 | 526.24 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 253.00 / 4897.15 |
| All Time Low / High (₹) | 1.58 / 4897.15 |
| Market Cap (₹ Cr.) | 833 |
| Equity (₹ Cr.) | 3.2 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 90.2 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 22 | 23 | 24 | 25 | 25 | 23 | 23 | 29 | 42 | 49 |
| Operating Expenses ⓘ | 23 | 23 | 23 | 23 | 24 | 21 | 21 | 27 | 37 | 42 |
| Manufacturing Costs | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 2 | 3 | 4 |
| Material Costs | 12 | 12 | 13 | 14 | 14 | 11 | 13 | 18 | 26 | 30 |
| Employee Cost | 6 | 5 | 5 | 5 | 4 | 5 | 4 | 4 | 4 | 4 |
| Other Costs ⓘ | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 3 | 3 | 3 |
| Operating Profit ⓘ | -1 | 0 | 0 | 2 | 1 | 2 | 1 | 2 | 4 | 7 |
| Operating Profit Margin (%) | -3.3% | 0.2% | 0.6% | 7.8% | 3.7% | 9.4% | 5.4% | 7.4% | 10.7% | 13.9% |
| Other Income ⓘ | 0 | 1 | 1 | 0 | 2 | 0 | 0 | 1 | 1 | 1 |
| Interest ⓘ | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | -1 | 0 | 0 | 2 | 2 | 2 | 1 | 3 | 5 | 6 |
| Tax ⓘ | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 |
| Profit After Tax | -1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 |
| PAT Margin (%) | -5.1% | -1.2% | 2.7% | 4.5% | 5.4% | 5.9% | 3.7% | 6.3% | 8.4% | 9.2% |
| Adjusted EPS (₹) | -3.6 | -0.9 | 2.0 | 3.6 | 4.3 | 4.4 | 2.7 | 5.9 | 11.0 | 14.2 |
| Dividend Payout Ratio (%) | -3% | -12% | 5% | 6% | 5% | 14% | 22% | 17% | 11% | 3% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 12 | 12 | 12 | 12 | 13 | 14 | 15 | 17 | 20 | 24 |
| Share Capital ⓘ | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Reserves ⓘ | 11 | 11 | 12 | 11 | 12 | 14 | 14 | 16 | 19 | 23 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 4 | 4 | 3 | 2 | 1 | 0 | 0 | 0 | 0 | 0 |
| Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt | 4 | 4 | 3 | 2 | 1 | 0 | 0 | 0 | 0 | 0 |
| Trade Payables | 4 | 5 | 5 | 5 | 3 | 4 | 5 | 4 | 3 | 5 |
| Others Liabilities ⓘ | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 6 | 6 |
| Total Liabilities ⓘ | 22 | 23 | 22 | 20 | 19 | 20 | 21 | 21 | 29 | 35 |
Fixed Assets | ||||||||||
| Gross Block | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 8 | 13 | 14 |
| Accumulated Depreciation | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 6 |
| Net Fixed Assetsⓘ | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 7 | 8 |
| CWIP ⓘ | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | 7 | 6 | 6 | 4 | 3 | 3 | 4 | 3 | 4 | 4 |
| Trade Receivables | 9 | 10 | 10 | 11 | 8 | 10 | 10 | 11 | 13 | 14 |
| Cash Equivalents | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 4 | 5 | 8 |
| Others Assetsⓘ | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total Assets ⓘ | 22 | 23 | 22 | 20 | 19 | 20 | 21 | 21 | 29 | 35 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -1 | 0 | 1 | 0 | 3 | 1 | 1 | 1 | 2 | 6 |
| PBT ⓘ | -1 | 0 | 0 | 2 | 2 | 2 | 1 | 3 | 5 | 6 |
| Adjustment ⓘ | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 1 |
| Changes in Working Capital ⓘ | -0 | 0 | 0 | -1 | 2 | -1 | -0 | -2 | -2 | 0 |
| Tax Paid ⓘ | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | -1 | -1 |
| Cash Flow From Investing Activity ⓘ | 0 | 0 | 1 | 2 | -1 | -1 | 0 | 0 | -5 | -4 |
| Capex | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -5 | -2 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 |
| Others ⓘ | 0 | 1 | 1 | 2 | 0 | -1 | 0 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | 0 | 0 | -1 | -1 | -2 | -1 | -1 | 0 | 4 | -1 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 1 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 5 | 0 |
| Net Cash Flow ⓘ | -1 | 1 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | 1 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | -9.04 | -2.33 | 5.4 | 9.43 | 10.93 | 10.16 | 5.84 | 11.88 | 19.23 | 20.61 |
| ROCE (%) | -4.55 | 2.03 | 4.64 | 12.22 | 14.8 | 13.83 | 8.98 | 16.37 | 26.7 | 29.17 |
| Asset Turnover Ratio | 1.15 | 1.21 | 1.06 | 1.18 | 1.28 | 1.22 | 1.12 | 1.4 | 1.65 | 1.53 |
| PAT to CFO Conversion(x) | N/A | N/A | 1 | 0 | 3 | 1 | 1 | 0.5 | 0.67 | 1.5 | Working Capital Days |
| Receivable Days | 132 | 132 | 155 | 150 | 139 | 139 | 159 | 133 | 104 | 100 |
| Inventory Days | 95 | 84 | 87 | 70 | 50 | 49 | 57 | 43 | 31 | 28 |
| Payable Days | 141 | 138 | 142 | 135 | 99 | 118 | 116 | 85 | 50 | 51 |
Kaycee Industries, a Mumbai-based company, has a history of more than 60 years leading the electric industry by way of showing new products & new applications. Kaycee Industries is an integral part of CMS Computers Ltd., one of the largest IT firms in India. Kaycee is the leading provider of electrical and electronic components in India for the last 61 years. Kaycee provides service to a wide gamut of industries.
It manufactures limit switch, rotary switch, cam switch, micro switch, toggle switch, on load change-over switch, breaker control switch, push button switches and allied products.
Kaycee is one of the few BSE/ NSE listed electric company having more than 53% stake holding by CMS Group. CMS is a leading IT group having present turnover of more than Rs. 750 C. CMS is a well famous name for providing System Integration & Networking solutions. Further it also offers complete solution for Traffic & Power management.
Kaycee has manufacturing facility located in Mumbai where highly motivated and skilled workforce of around 150 people delivers the products as needed by customer. Its present turnover is more than Rs 165 million ($ 4.1M)with a forecast of Rs. 500 million in next 5 years.
Product range of the company includes:
Their new line of panel instruments includes.
Achievements/ recognition:
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Claim your FREE 15-day access to the most practical investing handbook.
Hurry, limited to the first 10 users today!
FREE Become a savvy and confident
stock investor.
Hurry, limited to the first 10 users today!
Download APP
