Kalpataru Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Construction - Real Estate | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Kalpataru

DeciZen not available for IPO

10 Year X-Ray of Kalpataru:

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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 6.4%5.2%5.8%5.1%6.6%7.1%8.3%8.1%10.2%9.5%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 184222233422492678605613344293492
Sales YoY Gr.-20.7%5.2%80.9%16.6%37.7%-10.8%1.4%-43.9%-14.7%-
Adj EPS 3.240.91.910.4-0.30.22.46.31
YoY Gr.-27.2%-77.9%107.9%-46%-58%-176.2%NA972.7%168.6%-
BVPS (₹) 66.871.172.774.675.676.377.477.27979.675.6
Adj Net
Profit
44.256.112.425.913.95.8-4.53.13388.614
Cash Flow from Ops. -192-113-216-68.6-24122251368923724.3-
Debt/CF from Ops. -6.5-11.6-6.9-33.9-10.611.44.94.311.3122.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 5.3%-9.8%-21.4%-14.7%
Adj EPS 8%44.7%NA168.6%
BVPS2%1%0.9%0.8%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
4.95.81.22.51.30.6-0.40.3381.3
Op. Profit
Mgn %
4.96.2121.2614.59.55427.145NAN
Net Profit
Mgn %
2425.35.36.12.80.9-0.70.59.630.22.8
Debt to
Equity
1.31.31.52.22.42.42.32.72.42.7-
Working Cap
Days
3,5823,0973,1111,9051,8161,4001,5851,8843,7954,5390
Cash Conv.
Cycle
1,4401,4061,6001,0501,0337695782874684370

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Kalpataru Ltd.

Standalone Consolidated
TTM EPS (₹) 1 -
TTM Sales (₹ Cr.) 492 -
BVPS (₹.) 75.6 -
Reserves (₹ Cr.) 916 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 139.7
Face Value (₹) 10
Industry PE 80.9

Management X-Ray of Kalpataru:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Kalpataru

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
Sales183.79221.84233.40422.18492.09677.68604.64612.99344.10293.40
Operating Expenses 175.21208.41205.58417.30462.92579.54547.44295.19256.57171.38
Manufacturing Costs1.201.120.88116.625.656.790.270.31
Material Costs46.1676.4573228.16214.39353.42457.77203.82144.2376.73
Employee Cost 74.8277.1775.86119.01170.81154.6848.6735.5143.2533.20
Other Costs 53.0353.6755.8469.1376.7264.8235.3549.0768.8261.14
Operating Profit 8.5813.4327.824.8829.1798.1457.20317.8087.53122.02
Operating Profit Margin (%) 4.7%6.1%11.9%1.2%5.9%14.5%9.5%51.8%25.4%41.6%
Other Income 132.78117.24136.20172.50224.15183.60263.3711.87328.27271.05
Interest 69.0472119.33125.86208.95246.82277.01288.61347.18243.45
Depreciation 8.6314.4532.2928.3424.6624.7321.7521.6619.6718.83
Exceptional Items 008.410000000
Profit Before Tax 63.6944.2220.8123.1819.7110.1921.8119.4048.95130.79
Tax 13.35-11.66-3.03-2.646.043.276.0523.6519.9249.13
Profit After Tax 50.3455.8823.8425.8213.676.9215.76-4.2529.0381.66
PAT Margin (%) 27.4%25.2%10.2%6.1%2.8%1.0%2.6%-0.7%8.4%27.8%
Adjusted EPS (₹)3.64.01.71.91.00.51.1-0.32.15.9
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 933.70993.091,015.861,041.521,056.121,065.011,081.391,077.431,103.251,112.04
Share Capital 140.60139.65139.65139.65139.65139.65139.65139.65139.65139.65
Reserves 793.10853.44876.21901.87916.47925.36941.74937.78963.60972.39
Minority Interest0000000000
Debt1,102.111,123.421,389.182,173.152,325.172,015.912,224.312,879.482,451.402,825.99
Long Term Debt584.21781.04805.20929.041,651.531,474.741,453.821,948.861,877.182,222.44
Short Term Debt517.90342.38583.981,244.11673.64541.17770.49930.62574.22603.55
Trade Payables2.1810.447.0526.2540.5363.3846.2339.5428.63111.08
Others Liabilities 298.11286.42228.72300.40401.17763.28586.73316.28510.61447.37
Total Liabilities 2,336.102,413.372,640.813,541.323,822.993,907.583,938.664,312.734,093.894,496.48

Fixed Assets

Gross Block50.4733.8442.5539.7842.0645.7946.8244.4839.7039.85
Accumulated Depreciation30.339.2717.4221.6926.4632.9436.2736.5532.9533.57
Net Fixed Assets20.1424.5725.1318.0915.6012.8510.557.936.756.28
CWIP 369.5947.3454.0970.6888.95114.230000
Investments 54.51446.49412.761,133.221,119.271,139.011,256.0497.6097.8097.86
Inventories772.37885.701,066.681,076.031,232.141,046.12311.41277.14289.79418.83
Trade Receivables37.9028.0887.18234.25320.21383.13294.77271.45151.82130.59
Cash Equivalents 16.825.9058.773.1718.0324.2237.5191.92122.26169.75
Others Assets1,064.77975.29936.201,005.881,028.791,188.022,028.383,566.693,425.473,673.17
Total Assets 2,336.102,413.372,640.813,541.323,822.993,907.583,938.664,312.734,093.894,496.48

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -191.70-113.15-215.58-68.58-240.86221.63513.46688.86236.7224.31
PBT 63.6944.2220.8123.1819.7110.1921.8119.4048.95130.79
Adjustment -74.10-40.344.8725.2558.77117.5883.7338.3631.31-31.52
Changes in Working Capital -165.29-106.05-227.32-96.23-306.44121.97377.65662.41134.65-33.7
Tax Paid -16-10.98-13.94-20.78-12.90-28.1130.27-31.3121.81-41.26
Cash Flow From Investing Activity 99.83116.62214.75-699.48223.5764.06-216.50-850.35413.68-39.49
Capex -90.04-78.41-18.95-24.80-30.80-17.39-20.20-1.83-0.77-1.90
Net Investments 21.23-61.9535-800.0637.884.6169.12674.73-9.3114.04
Others 168.64256.98198.70125.38216.4976.84-265.42-1,523.25423.76-51.63
Cash Flow From Financing Activity 91.53-10.7253.41712.350.58-318.04-328.81149.56-618.8716.96
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0143.50106.25176.04859.5271.37-276.14348.42-236.3966.71
Interest Paid -68.86-66.48-115.18-126.72-223.98-204.29-258.29-291-335.26-233.71
Dividend Paid 0000000000
Others 160.39-87.7462.34663.03-634.96-185.12205.6292.14-47.22183.96
Net Cash Flow -0.34-7.2552.58-55.71-16.71-32.35-31.85-11.9331.531.78
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)5.555.82.372.511.30.651.47-0.392.667.37
ROCE (%)6.385.185.845.086.557.128.328.1110.189.52
Asset Turnover Ratio0.080.090.090.140.130.180.150.150.080.07
PAT to CFO Conversion(x)-3.81-2.02-9.04-2.66-17.6232.0332.58N/A8.150.3
Working Capital Days
Receivable Days845490139206189205169224176
Inventory Days1,3671,3641,527926856614410175301441
Payable Days313044275754447786332

Kalpataru Ltd Stock News

Kalpataru Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Kalpataru 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 Kalpataru stood at ₹0.00.
The latest P/E ratio of Kalpataru as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Kalpataru as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Kalpataru is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Kalpataru is ₹492.1 ( Cr.) .

About Kalpataru Ltd

No data to display
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.