KRBL Ltd - Stock Valuation and Financial Performance

BSE: 530813 | NSE: KRBL | Consumer Food | Small Cap

KRBL Share Price

288.05 1.50 0.52%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on KRBL

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Semi Strong

KRBL stock performance -

mw4me loader
P/E Ratio (SA):
15.02
Market Cap:
6,558.8 Cr.
52-wk low:
258
52-wk high:
386.5

Is KRBL Ltd an attractive stock to invest in?

1. Is KRBL Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that KRBL Ltd is a good quality company.

2. Is KRBL Ltd undervalued or overvalued?

The key valuation ratios of KRBL Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is KRBL Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of KRBL Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of KRBL:

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.
KRBL Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 17.3%18.8%21.3%23.2%20.9%21.2%20.4%15.5%21.2%16%-
Value Creation
Index
0.20.30.60.70.60.60.50.10.60.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3,1133,3483,1463,2464,1204,4993,9924,2115,3655,3855,225
Sales YoY Gr.-7.6%-6%3.2%26.9%9.2%-11.3%5.5%27.4%0.4%-
Adj EPS 12.113.91719.621.723.623.819.23025.719.1
YoY Gr.-15.6%22.3%15.2%10.6%8.6%0.9%-19.3%56.5%-14.2%-
BVPS (₹) 53.56279.596.8115.4132.5156.6172.6199211.9216.1
Adj Net
Profit
284328401462510554559451706589437
Cash Flow from Ops. 32443226535.8-1151,212384561-360226-
Debt/CF from Ops. 4.22.74.134.8-12.40.40.80.2-0.62.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 6.3%5.5%10.5%0.4%
Adj EPS 8.8%3.5%2.7%-14.2%
BVPS16.5%12.9%10.6%6.5%
Share Price 11.8% 7.6% 5.9% -16.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
24.924.124.122.320.41916.411.716.212.48.9
Op. Profit
Mgn %
15.713.520.62420.919.420.615.717.714.911.4
Net Profit
Mgn %
9.19.812.714.212.412.31410.713.210.98.4
Debt to
Equity
1.10.80.60.60.50.20.1000.10
Working Cap
Days
250233256290287286306291262317169
Cash Conv.
Cycle
223207218256268259269255241300142

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 10.49%

Return on Equity has declined versus last 3 years average to 8.90%

Net Profit has been subdued in last 3 years 2.69%

Sales growth is not so good in last 4 quarters at -3.51%

Latest Financials - KRBL Ltd.

Standalone Consolidated
TTM EPS (₹) 19.1 19.1
TTM Sales (₹ Cr.) 5,225 5,225
BVPS (₹.) 216.1 216.5
Reserves (₹ Cr.) 4,923 4,932
P/BV 1.33 1.32
PE 15.02 15.00
From the Market
52 Week Low / High (₹) 258.00 / 386.50
All Time Low / High (₹) 1.30 / 673.00
Market Cap (₹ Cr.) 6,559
Equity (₹ Cr.) 22.9
Face Value (₹) 1
Industry PE 64.4

Management X-Ray of KRBL:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of KRBL

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
Sales3,1133,3483,1463,2464,1204,4993,9924,2115,3655,385
Operating Expenses 2,6252,8982,4972,4673,2693,6273,1683,5484,4264,583
Manufacturing Costs505667232272263256283340295
Material Costs2,3602,6292,2282,0112,7103,0582,5982,8803,5513,820
Employee Cost 50627067748288101115146
Other Costs 165151132157213224226284420322
Operating Profit 488450649779850872824663939802
Operating Profit Margin (%) 15.7%13.4%20.6%24.0%20.6%19.4%20.6%15.7%17.5%14.9%
Other Income 392640152222429397
Interest 81675569686224131524
Depreciation 53506168647372747679
Exceptional Items -4000000000
Profit Before Tax 353425539682733759751618941795
Tax 7298138221230199190158240200
Profit After Tax 281327401462503559560460701595
PAT Margin (%) 9.0%9.8%12.7%14.2%12.2%12.4%14.0%10.9%13.1%11.1%
Adjusted EPS (₹)11.913.917.019.621.423.823.819.529.826.0
Dividend Payout Ratio (%)14%14%12%12%12%12%15%18%3%15%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 1,2591,4601,8722,2792,7173,1193,6854,0634,6844,849
Share Capital 24242424242424242423
Reserves 1,2351,4371,8482,2562,6943,0953,6624,0404,6614,826
Minority Interest0000000000
Debt1,2811,0951,0521,2161,41548229489201507
Long Term Debt236203875233206000
Short Term Debt1,0458919651,1641,38246328889201507
Trade Payables155142254111224385219181120110
Others Liabilities 304245207242270428420406576451
Total Liabilities 2,9992,9423,3863,8494,6274,4134,6194,7395,5815,917

Fixed Assets

Gross Block1,0111,1841,4811,5161,5401,6451,6751,7181,7651,842
Accumulated Depreciation376424483549610678741810882955
Net Fixed Assets635760998967930967935908883887
CWIP 11410022112921613
Investments 111214131210232535119
Inventories1,8581,7932,0192,4623,1292,8522,9642,8164,1864,451
Trade Receivables316157231247397230201289285303
Cash Equivalents 7183694511613904729
Others Assets5910111889154290326308129115
Total Assets 2,9992,9423,3863,8494,6274,4134,6194,7395,5815,917

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 32443226536-1151,212384561-360226
PBT 353425539682733759751618941795
Adjustment 1352811110612812881621348
Changes in Working Capital -8874-273-562-757513-24756-1062-406
Tax Paid -77-96-112-190-220-188-201-175-253-212
Cash Flow From Investing Activity -231-85-202-2420-54-12-206206-87
Capex -232-172-201-36-21-30-41-41-59-85
Net Investments 0-2-2-2435-2925-170189-38
Others 08913676447736
Cash Flow From Financing Activity -150-335-782560-1,148-227-3225-157
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 28-39-115-45-34-14-14-14-60
Interest Paid -81-60-49-69-63-59-32-13-15-23
Dividend Paid -28-840-49-54-117-8-82-82-24
Others -68-15286188211-959-173-213109-111
Net Cash Flow -5711-1536-361014532-149-18
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)24.6524.0824.0822.2520.1419.1716.4711.8716.0212.49
ROCE (%)17.3318.8121.2623.1720.8821.1720.3615.521.1516
Asset Turnover Ratio1.11.130.990.90.9710.910.931.080.95
PAT to CFO Conversion(x)1.151.320.660.08-0.232.170.691.22-0.510.38
Working Capital Days
Receivable Days35262327292519211920
Inventory Days208199221252248243259244229289
Payable Days23213229111113111011

KRBL Ltd Stock News

KRBL Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of KRBL on 21-Nov-2024 16:59 is ₹288.1.
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 KRBL stood at ₹6,558.8.
The latest P/E ratio of KRBL as of 21-Nov-2024 16:59 is 15.02.
The latest P/B ratio of KRBL as of 21-Nov-2024 16:59 is 1.33.
The 52-week high of KRBL is ₹386.5 and the 52-week low is ₹258.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of KRBL is ₹5,225 ( Cr.) .

About KRBL Ltd

Pioneering the concept of having an integrated rice manufacturing facility, KRBL Limited is a globally renowned manufacturer and seller of basmati and non-basmati rice products under its flagship brand India Gate and other celebrated brands such as Unity, Doon, Nur Jahan and Bemisal among others. The company’s scale and focus on execution mean that it can provide its clients and consumers with the best value in terms of quality and cost as well as the most exciting and innovative products. Further, the company evolved in a multi-segment rice player with its foray into the health food segment and introduced a wide range of health food products such as India Gate Basmati Brown Rice, India Gate Non-Basmati Brown Rice, Chia seeds, Flax seeds and Quinoa.

The company is equally committed to enhancing its capacities and introducing the latest milling techniques to the basmati industry.  The result has been equally rewarding-having the largest installed capacity in the industry with quality certifications to ensure satisfaction to both the buyers and the eventual consumers. Today, the company’s flagship brand India Gate is recognized both in India and abroad with strong presence and impressive market share. It has earned respect and patronage amongst consumers and retailers over the years and today it’s a matter of pride to be the preferred brand amongst global households. It has its two manufacturing facilities spread across the states of Uttar Pradesh (Gautam Budh Nagar) and Punjab (Dhuri). The four state-of-the-art grading, sorting, and packaging facilities of KRBL are located at Sonipat, Gautam Budh Nagar, Dhuri, and Alipur.

Business area of the company

The company, the largest integrated rice miller of the country, is one of the major producers of rice products (both basmati and non-basmati rice). Further the company is engaged in the production of milling by-products like bran oil, furfural, rice bran, and de-oiled cakes. Besides rice and agri products, it is also engaged in the business of power generation. The company’s energy division comprises power generation from wind turbines, solar power plants and rice husk-based (biomass) power plants. This strategy helps the company meet its power requirement from captive sources and reduce dependency on external sources while maximising returns from the non-core operations.

Awards

  • 1996: KRBL was awarded the ‘Super Star Trading House’ for its increasing export success.
  • 1997: Agricultural and Processed Foods Exports Development Authority (APEDA) award for the largest exporter of Basmati rice.
  • 1998-99: APEDA award for the largest exporter of Basmati rice.
  • 1999-2000: KRBL was awarded ‘Largest and Best exporter’ award, by the Govt. of U.P, India.
  • 2000: APEDA award for the largest exporter of Basmati rice.
  • 2000-01: APEDA award for the largest exporter of Basmati rice.
  • 2002: Le livre Guinness des records for the world’s biggest kabsa, Bahrain.
  • 2002-03: Awarded Golden trophy by FIEO for export excellence.
  • 2002-03: APEDA award for the largest exporter of Basmati rice.
  • 2002-03: APEDA export award 2002-03 for export promotion & quality.
  • 2004-05: APEDA award for the largest exporter of Basmati rice.
  • 2005: KRBL earned recognition of a Four Star Export House.
  • 2005: ‘MERA BRAND’, by Consumer World Awards as India’s most preferred brand.
  • 2006: INDIASTAR 2006 for excellence in Packaging in India.
  • 2006-07: APEDA for the largest exporter of Basmati rice.
  • 2007-08: CONCOR ‘Best Exporter’ award in the north-central region.
  • 2007-08: APEDA Award, Golden Trophy, for the largest exporter of Basmati rice.
  • 2008: MERA BRAND’, by ConsumerWorld Awards as India’s most preferred brand.
  • 2008: PFFCASTAR for excellence in packaging for India Gate Window Metallized Pack with Mat Finish.
  • 2008-09: APEDA Award, Golden Trophy, for the largest exporter of Basmati rice.
  • 2015: NAAS India, Silver Jubilee Award for the Basmati rice trade development in India.
  • 2016: Guinness World Records for the world’s heaviest bag of rice, UAE.

Key events and milestones

  • 1889: KRBL started its journey at Lyallpur, Pakistan.
  • 1890 to 1990: Shifted focus from oil, wheat and cotton to rice production. Also shifted base from Lyallpur to Lahori Gate, Delhi.
  • 1992: Established KRBL’s first state-of-the-art basmati processing plant at Gautam Budh Nagar, Uttar Pradesh.
  • 1993: Registered as a Public Limited Company.
  • 1995: KRBL got listed at BSE, Delhi Stock Exchange and Ahmedabad Stock Exchange.
  • 1998: Received ISO-9002 certification for the Alipur, Delhi plant.
  • 1998: KRBL entered the Indian FMCG market with India Gate and Doon as its rice brands.
  • 2001: Received ISO9002 certification for the Gautam Budh Nagar Plant, Uttar Pradesh.
  • 2003: KRBL is the first Indian company to receive FDI approval in the Indian rice industry.
  • 2004: Received the HACCP & SQF certification.
  • 2004: Set up KRBL’s processing, grading, and packaging facility at Dhuri, Punjab.
  • 2006: KRBL issued depositary receipts (DR) worth $ 12 million.
  • 2006: KRBL entered into wind power business.
  • 2009: Crossed the Rs 1,000 crore revenue landmark.
  • 2013: Crossed the Rs 2,000 crores revenue landmark.
  • 2013: KRBL entered into solar power business.
  • 2016: Received the Halal certification for its manufacturing facilities.
  • 2016: KRBL set up its fourth facility at Haryana.
  • 2017: Strengthened KRBL’s energy portfolio with total capacity of 112.25 MW in wind power, 15 MW in solar projects and 17.59 MW in biomass.
  • 2017: KRBL’s rice mill and processing unit received certification for complying with SOP for export of rice products to China and the US.
  • 2019-2020: Crossed the Rs 4,000 crore revenue landmark.
  • 2019-2020: Trademark registration of its flagship brand ‘INDIA GATE’ registered on August 12, 2019 with a user claim since January 01, 1979.
  • 2019-2020: A moment of pride for the company, as KRBL got featured on Discovery Channel in Flagship series ‘Inside Out’ ‘God of Grains’.
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.