Kohinoor Foods Ltd - Stock Valuation and Financial Performance

BSE: 512559 | NSE: KOHINOOR | Consumer Food | Small Cap

Kohinoor Foods Share Price

39.55 -0.46 -1.15%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Kohinoor Foods

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Kohinoor Foods stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
148.3 Cr.
52-wk low:
35.3
52-wk high:
61.6

Is Kohinoor Foods Ltd an attractive stock to invest in?

1. Is Kohinoor Foods Ltd a good quality company?

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

2. Is Kohinoor Foods Ltd undervalued or overvalued?

The key valuation ratios of Kohinoor Foods Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Kohinoor Foods Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Kohinoor Foods 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 Kohinoor Foods:

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.
Kohinoor Foods 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%8.2%-9.2%1.6%-58.8%-122.6%-2.8%-9.3%38.1%35.3%-
Value Creation
Index
-1.0-0.4NANANANANANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,1591,1311,05185940531.840.298.682.595.193
Sales YoY Gr.--2.4%-7.1%-18.2%-52.9%-92.2%26.4%145.3%-16.3%15.2%-
Adj EPS -21.56.4-35.7-20.1-79.7-24.1-2.5-1.1-1.9-1.2-1.6
YoY Gr.-NA-660.6%NANANANANANANA-
BVPS (₹) 116.8117.9-0.1-20.2-119.5-180.3-179.7-181.3-182.4-183.7-184.4
Adj Net
Profit
-75.822.4-126-70.9-295-89.5-9.4-4.2-7.2-4.3-6
Cash Flow from Ops. 10548.611819110.9-9.43.6-20.521.528.2-
Debt/CF from Ops. 7.717.87.23.864.5-79.5201.4-34.632.924.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -24.3%-25.2%33.3%15.2%
Adj EPS NANANANA
BVPS-205.2%NANANA
Share Price -1.4% 31.6% 73.7% -4.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-16.95.4-43.9-57.6312.8231.90.81.40.80.9
Op. Profit
Mgn %
112.3-8.82.9-31.7-34.4-3.1116.715.915.4
Net Profit
Mgn %
-6.52-12-8.3-72.9-281.4-23.4-4.3-8.7-4.5-6.4
Debt to
Equity
22.1-2677.6-10.1-1.6-1.1-1.1-1.1-1.1-1-
Working Cap
Days
4313993312823791,884619196211209113
Cash Conv.
Cycle
3823582852102881,278227484434-1,188

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 33.26%

Sales growth is good in last 4 quarters at 22.23%

Return on Equity has declined versus last 3 years average to 0.90%

Latest Financials - Kohinoor Foods Ltd.

Standalone Consolidated
TTM EPS (₹) -1.6 -1.6
TTM Sales (₹ Cr.) 93.3 93.3
BVPS (₹.) -184.4 -184.4
Reserves (₹ Cr.) -721 -721
P/BV -0.22 -0.22
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 35.25 / 61.60
All Time Low / High (₹) 4.75 / 139.20
Market Cap (₹ Cr.) 148
Equity (₹ Cr.) 37.1
Face Value (₹) 10
Industry PE 64.4

Management X-Ray of Kohinoor Foods:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.0011.200.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Kohinoor Foods

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
Sales1,1591,1311,0518594053240998395
Operating Expenses 1,1489941,14383557844461017180
Manufacturing Costs55575140161314152328
Material Costs9908399247134992018653135
Employee Cost 192019181075667
Other Costs 8579149655549151111
Operating Profit 11137-9324-173-12-6-21115
Operating Profit Margin (%) 0.9%12.1%-8.8%2.8%-42.8%-36.9%-14.4%-2.1%13.8%15.5%
Other Income 73134204521
Interest 97989382233111818
Depreciation 1813181513119876
Exceptional Items 0-2500-84-1949070
Profit Before Tax -975-191-70-291-219-3-6-5-9
Tax -251-72194721-1-4
Profit After Tax -734-119-71-386-226-5-6-4-5
PAT Margin (%) -6.3%0.3%-11.3%-8.3%-95.2%-710.0%-12.8%-6.4%-5.0%-4.8%
Adjusted EPS (₹)-20.61.1-33.7-20.2-104.0-60.9-1.4-1.7-1.1-1.2
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 41241515988-284-510-507-513-517-522
Share Capital 35353535373737373737
Reserves 37638012352-321-547-544-550-554-559
Minority Interest0000000000
Debt801858842717700747732710707700
Long Term Debt6201815151833364
Short Term Debt794839824701685729728707704636
Trade Payables50721091324233238816
Others Liabilities 25736-37-4337383081324
Total Liabilities 1,5191,3821,072893495309278213210218

Fixed Assets

Gross Block187194344352352348347347348353
Accumulated Depreciation113120131146159166174182188195
Net Fixed Assets7475213206193182173165159158
CWIP 1030000000
Investments 13213310090505045000
Inventories1,05797461846410557712
Trade Receivables18613583832124633111214
Cash Equivalents 97178101120
Others Assets61593843292621282934
Total Assets 1,5191,3821,072893495309278213210218

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 1054911819111-94-212228
PBT -9730-191-70-291-219-3-6-5-9
Adjustment 1141091099715920714102424
Changes in Working Capital 88-6519916614311-7-25213
Tax Paid 000-10-80000
Cash Flow From Investing Activity -5-1026101440-5
Capex -2-131-50000-1-5
Net Investments 000100004300
Others -2311100011
Cash Flow From Financing Activity -100-40-109-207-188-4-22-21-25
Net Proceeds from Shares 00002100000
Net Proceeds from Borrowing -2614-2-2030000
Interest Paid -97-98-93-82-23-3-1-1-18-18
Dividend Paid 0000000000
Others 2344-14-123-178-3-21-3-7
Net Cash Flow 1-210-10-7-1010-1
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-16.180.92-57.160N/AN/AN/AN/AN/AN/A
ROCE (%)-0.028.15-9.241.63N/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.730.780.860.870.580.080.140.40.390.44
PAT to CFO Conversion(x)N/A12.25N/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days745238351331,483360825251
Inventory Days3383282762302148848233237
Payable Days34273662646915798995126

Kohinoor Foods Ltd Stock News

Kohinoor Foods Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Kohinoor Foods on 21-Nov-2024 16:59 is ₹39.55.
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 21-Nov-2024 16:59 the market cap of Kohinoor Foods stood at ₹148.3.
The latest P/E ratio of Kohinoor Foods as of 21-Nov-2024 16:59 is 0.00.
The latest P/B ratio of Kohinoor Foods as of 21-Nov-2024 16:59 is -0.22.
The 52-week high of Kohinoor Foods is ₹61.60 and the 52-week low is ₹35.25.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Kohinoor Foods is ₹93.33 ( Cr.) .

About Kohinoor Foods Ltd

Kohinoor Foods Ltd. embarked upon its journey in 1989. Since then it has been treating every milestone achieved as a stepping stone to go past another one. Today, in India and in over 60 countries, consumer's lives have been touched by not only some of the finest basmati rice brands, but also a wide assortment of food products that includes Basmati Rice, Wheat Flour, Ready to Eat Curries & Meals, Simmer Sauces, Cooking Pastes to Spices, Seasonings and Frozen Food. We have further expanded our product basket to Pure Ghee, Paneer (Indian Cottage Cheese), Ready Mixes, Namkeens & Sweets. It’s a feat that Kohinoor Foods Ltd. pulled off by spreading the authentic India flavour across the globe. Thereby becoming a well-known food giant with one of the most powerful brand in its stable – “Kohinoor”.

At present, the company’s offerings are preferred by connoisseurs across the globe - from the USA, Canada, Australia, New Zealand and the UK to the Middle East and South East Asian countries. And they adorn the shelves of reputed retail chains like Booker Cash n Carry, TESCO, Sainsbury’s, ASDA, Morrisons in UK, Krogers, Costco, BJs & Whole Foods in the US, Wal-Mart in Canada, Kobe Bussan in Japan, Coles in Australia, Woolworths & Foodstuff in New Zealand, Mustafa in Singapore, Parknshop in Hong Kong, Shoprite in South Africa and Carrefour, Geant, Lulu, Tamimi & Panda in Middle East. To be a globally competitive organisation, Kohinoor Foods Ltd. has strategic bases in the US, the UK and the Middle East. The company has two 100% fully owned subsidiaries - Kohinoor Foods Inc., operating from New Jersey, USA that looks after the North American and Canadian markets, and Indo European Foods Limited, in the UK with headquarters in London, that looks after besides UK, the European markets. The joint-venture company Al Dahra Kohinoor LLC operating from Dubai, UAE takes care of the markets in the Middle East.

Kohinoor Foods has many firsts to its credits such as being the first company to introduce one and five kg packs in the rice category; to advertise rice in the Indian market and automated packaging machines and color Z series Sortex machines to the country.

The company has received certificate from Guinness Book of World Records for making World's Largest Biryani.

The company has its presence in major retail chains like Wal-Mart, Reliance, Big Bazaar, Spencer's, Hypercity, More, ASDA in the UK, Costco in Canada, Coles & Woolworths in Australia, Whole Foods in the US and many more.

In 2011 the company formed a joint Venture with McCormick & Co.

Overseas Operations

In the US, Kohinoor Foods has a whiolly-owned subsidiary SOL Inc, which overlooks its operations in the US and Canadian markets.

Indo European Foods is a subsidiary headquartered at in London looks after the European market.

The company has entered into a joint venture company Rich Rice Raisers Factory LLC that operates from Dubai and caters to the needs of the markets in the Middle East.

Products

Basmati Rice- The company produces range of basmati rice and markets it under the brands -- Kohinoor, Trophy, Nawab and Charminar.

Other products- The company manufactures a range of ready-to-eat curries, ready-to-eat meals, cooking pastes, cook-in sauces, spices and seasonings and frozen Indian breads and snacks. This segment accounts for Rs 50 crore of its turnover,

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.