Kisan Mouldings Ltd - Stock Valuation and Financial Performance

BSE: 530145 | NSE: | Plastic Products | Small Cap

Kisan Mouldings Share Price

61.97 -1.41 -2.22%
as on 18-Dec'24 16:59

DeciZen - make an informed investing decision on Kisan Mouldings

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Kisan Mouldings stock performance -

mw4me loader
P/E Ratio (SA):
9.76
Market Cap:
740.3 Cr.
52-wk low:
12.6
52-wk high:
93.5

Is Kisan Mouldings Ltd an attractive stock to invest in?

1. Is Kisan Mouldings Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Kisan Mouldings Ltd is a average quality company.

2. Is Kisan Mouldings Ltd undervalued or overvalued?

The key valuation ratios of Kisan Mouldings Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Kisan Mouldings Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Kisan Mouldings Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Kisan Mouldings:

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.
Kisan Mouldings Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 0.6%6.2%8%8.8%4.4%-7.4%-5.9%-21.2%-13.5%35.2%-
Value Creation
Index
-1.0-0.6-0.4-0.4-0.7-1.5-1.4NANA1.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 449464435474490248210307273268245
Sales YoY Gr.-3.4%-6.2%8.8%3.5%-49.5%-15.2%46.4%-11.1%-1.8%-
Adj EPS -18.1-7.7-0.6-0.1-2.6-13.7-13.9-25.1-16.1-2.26.4
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 29.220.539.851.448.536.222.2-2.8-18.812.813
Adj Net
Profit
-36.8-15.6-1.8-0.2-8.8-46.5-47-85.1-54.5-26.876
Cash Flow from Ops. 33.849.237.46.844.925.15.432.512.412.5-
Debt/CF from Ops. 6.94.86.231.84.67.141.87.119.80.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -5.6%-11.4%8.5%-1.8%
Adj EPS NANANANA
BVPS-8.8%-23.4%-16.7%NA
Share Price 12.3% 21.3% 58% 374.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-47.3-30.8-2.3-0.2-5.2-32.4-47.5-259.6148.7-38.649.1
Op. Profit
Mgn %
3.468.18.76.3-8.2-4.3-16.3-7.9-8.9-7.2
Net Profit
Mgn %
-8.2-3.4-0.4-0.1-1.8-18.8-22.4-27.7-20-1030.9
Debt to
Equity
3.95.621.21.31.53-24-3.800
Working Cap
Days
21320522926428449949626922014892
Cash Conv.
Cycle
1661501311371402172631611206321

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 49.10%

Sales growth has been subdued in last 3 years 8.49%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -15.23%

Latest Financials - Kisan Mouldings Ltd.

Standalone Consolidated
TTM EPS (₹) 6.4 6.3
TTM Sales (₹ Cr.) 245 245
BVPS (₹.) 13 13
Reserves (₹ Cr.) 36 36
P/BV 4.76 4.75
PE 9.76 9.77
From the Market
52 Week Low / High (₹) 12.60 / 93.47
All Time Low / High (₹) 1.55 / 235.50
Market Cap (₹ Cr.) 740
Equity (₹ Cr.) 119.5
Face Value (₹) 10
Industry PE 43

Management X-Ray of Kisan Mouldings:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *94.3894.3894.3894.3894.3894.3894.3898.940.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Kisan Mouldings

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales449464435474490248210307273268
Operating Expenses 434437400433461268219357295292
Manufacturing Costs53494949523532333541
Material Costs327330300330353194159298236218
Employee Cost 19211519191210121010
Other Costs 34373634372719151423
Operating Profit 1528354130-21-9-50-22-24
Operating Profit Margin (%) 3.3%6.0%8.1%8.7%6.0%-8.3%-4.4%-16.3%-7.9%-8.9%
Other Income 2425172426
Interest 4037383633323030272
Depreciation 14151214141211988
Exceptional Items -10000000086
Profit Before Tax -38-20-13-4-16-57-48-85-5458
Tax 0-4-12-4-6-15-1000
Profit After Tax -38-15-10-10-42-47-85-5458
PAT Margin (%) -8.4%-3.3%-0.2%0.0%-2.0%-17.0%-22.4%-27.7%-19.9%21.7%
Adjusted EPS (₹)-18.6-7.5-0.30.0-2.9-12.4-13.9-25.1-16.14.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 594211517416412375-10-64202
Share Capital 202029343434343434119
Reserves 3921861401308941-43-9883
Minority Interest0000000000
Debt2252272101981901681921861986
Long Term Debt1051129577643516332
Short Term Debt1201141151211261331771831965
Trade Payables701029715213312164565451
Others Liabilities 616868545130596969-3
Total Liabilities 415438490578539441391301258256

Fixed Assets

Gross Block230235185196192165166166167210
Accumulated Depreciation1061171226393849576569
Net Fixed Assets124117173171153126117109102141
CWIP 3400000000
Investments 0000000000
Inventories156141147197181165157896838
Trade Receivables971321181531469272705828
Cash Equivalents 1114121515995236
Others Assets24304043444836292814
Total Assets 415438490578539441391301258256

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 344937745255321212
PBT -38-20-13-4-16-56-48-85-5459
Adjustment 55515247483842373691
Changes in Working Capital 1718-1-361343118030-137
Tax Paid 0000000000
Cash Flow From Investing Activity -4-11-18-11-5256-104
Capex -5-11-17-10-5220-1-24
Net Investments 0000000000
Others 11-1-1035020
Cash Flow From Financing Activity -35-36-236-40-53-5-37-1418
Net Proceeds from Shares 00325900000158
Net Proceeds from Borrowing 00-23-18-13-29-19-130-140
Interest Paid -40-37-38-36-33-32-30-30-270
Dividend Paid 1000000000
Others 42606844614-1
Net Cash Flow -53-420-36-5-134
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-48.58-30.3-1.240.08-5.75-29.35-47.66N/AN/A130.19
ROCE (%)0.576.168.048.764.43-7.44-5.87N/AN/A35.22
Asset Turnover Ratio1.141.211.050.90.880.510.50.890.981.04
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/A0.21
Working Capital Days
Receivable Days848194102111175142848558
Inventory Days11110510813014125528014610572
Payable Days404792138147239213748588

Kisan Mouldings Ltd Stock News

Kisan Mouldings Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Kisan Mouldings on 18-Dec-2024 16:59 is ₹61.97.
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 18-Dec-2024 16:59 the market cap of Kisan Mouldings stood at ₹740.3.
The latest P/E ratio of Kisan Mouldings as of 18-Dec-2024 16:59 is 9.76.
The latest P/B ratio of Kisan Mouldings as of 18-Dec-2024 16:59 is 4.76.
The 52-week high of Kisan Mouldings is ₹93.47 and the 52-week low is ₹12.60.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Kisan Mouldings is ₹245.4 ( Cr.) .

About Kisan Mouldings Ltd

Kisan Mouldings Limited (KML), a Kisan Group company was originally incorporated on November 20, 1989 as a private limited company under the name and style of Sanwaria Synthetics Private Limited. Subsequently the company was converted into Public Limited Company by passing special resolution dated July 20, 1993. The name of the company was changed to Kisan Mouldings Limited on November 24, 1993 and a fresh Certificate of Incorporation consequent on change of name was obtained.

Kisan Group since its inception in 1982 has grown into a multi-location company from single unit, single product company. Today the company is manufacturing a wide range of semi-urban products like PVC Pipes & Fittings, SWR Pipes & Fittings (Soil-Waste & rainwater), Blue Threaded Pipes & Fittings for Plumbing & Sanitary applications, PVC Casing Pipes, Submersible rising main Pipes & ABS/PP Moulded Flushing Cisterns under the brand 'KisaN'.

Recently the group has diversified into the manufacturing of Plastic Molded Furnitures, Household wares & Custom Moulding articles & has launched the moulded furniture in the Indian market under the brand 'crest'. The present range includes Moulded Chairs, Stools etc. with further range of lifestyle products to be added to it in the future.

The manufacturing units of the group are located at Roha & Tarapur in Maharashtra, Pithampur in M.P. & Silvassa (U.T.) & the company has branch offices in Indore, Jaipur, Bungalore, Ahemadabad, Delhi & Calcutta with Head Office in Mumbai.

Excellent & wide dealer network throughout the country gives another edge to the company to deal with logistics issues. The KisaN brand enjoys enviable reputation in the market having over 1600 dealers spread through out the country. Over 30% of the dealers from the network are exclusive to it.

KML is mainly into manufacturing of PVC O’ring (SWR Pipes) and Fittings, Moulded Furniture, Solvent chemicals and Rubber lubricant. The company has set up the manufacturing facility for PVC pipes/fittings at Tarapur in Maharshtra and ventured into moulded furniture business by acquiring closely held company having manufacturing facility in Silvassa in CY 2005. The company has also an agreement (which is due for renewal in April 2009) with Symphony Comfort Systems Ltd (Symphony) for complete manufacturing of air coolers as per the design engineering of Symphony. KML’s present capacity of Pipes & fittings is 14350 MTPA and of Moulded furniture is 9880 MTPA.

Product range of the company includes:

Building and construction:

  • UPVC SWR Pipes & Fittings
  • Moulded agriculture Fittings
  • UPVC conduit pipes and fittings
  • Kisan Barish Rainwater Harvesting system
  • PE-AL-PE composite pipes and fittings
  • CisternsCisterns
  • Toilet Seat Covers PVC Ball Valves & Foot Valves

Water management and irrigation:

  • uPVC Pipes
  • HDPE Pipes
  • PPR Pipes & Fittings
  • Drip Irrigation System
  • Sprinkler System

Furnitures :

  • Chairs
  • Baby Chairs
  • Relax Chairs
  • Multi Purpose Trolleys
  • Center Table
  • Storage Drums
  • Dining Table
  • Stools

Achievements/ recognition:

  • Kisan has standardized product in line with Bureau of Indian Standards that controls the quality as per the standards which are prepared in line with ISO.
  • Kisan is adopting the different standards for different varieties of products. BIS & other institutions have granted licenses accordingly.
  • The company is approved by DOT for RIGID PIPE as CABLE DUCT.
  • The company is registered with D.G.S. & D for PVC Pipes as per IS-4985
  • The company is approved by Mumbai Municipal Corporation for SWR Pipes & Fittings for installation in high rise buildings & upcoming projects.
  • UPVC CASING PIPES as per IS 12818 Equivalent to DIN 4925 Part 1 to 3 under the BIS License No. CM-L 7169984.
  • PE PIPES for Sprinkler Irrigation System as per IS-14151 under the BIS License No. CM-L-7169580.
  • HDPE PIPES for Water Supply as per IS-4984 under the BIS License No. CM-L-7198587.
  • UPVC Pipes for water supplies as per IS-4985 under the BIS License No. CM-L-1536147.
  • Blue Plumbing Pipes Threaded as per ASTM D1785 upto 8' inch, specially developed PVC Pipes for submersible Pumps.
  • Injection Moulded PVC Socket Fittings with solvent cement Joints for water supplies as per IS - 7834 under the BIS License No. CM-L 7007049.
  • UPVC PIPES for SWR System inside building including ventilation & Rain water system as per IS-13592 under the BIS License No. CM-L 7143764.
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.