Kothari Petrochemicals Ltd - Stock Valuation and Financial Performance

BSE: 532096 | NSE: KOTHARIPET | Petrochemicals | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Kothari Petrochem

Overall Rating
Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Kothari Petrochemicals stock performance -

mw4me loader
P/E Ratio (SA):
17.20
Market Cap:
1,122.9 Cr.
52-wk low:
0
52-wk high:
0

Is Kothari Petrochemicals Ltd an attractive stock to invest in?

1. Is Kothari Petrochemicals Ltd a good quality company?

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

2. Is Kothari Petrochemicals Ltd undervalued or overvalued?

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

3. Is Kothari Petrochemicals Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Kothari Petrochemicals 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 Kothari Petrochem:

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.
Kothari Petrochemicals 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 % 22.6%17.8%12.1%14.6%16.9%24.1%28%32%30.3%41.8%-
Value Creation
Index
0.60.3NANANANANANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 279214219195300273227382482603618
Sales YoY Gr.--23.5%2.8%-11.3%54%-8.9%-17%68.2%26.4%25.1%-
Adj EPS 1.81.40.91.522.93.75.76.310.611.1
YoY Gr.--20%-38.2%71.9%32.7%40.4%30.5%52.7%10.4%68.3%-
BVPS (₹) 10.911.31213.314.51720.926.432.641.847.9
Adj Net
Profit
10.68.55.291216.821.933.536.962.165
Cash Flow from Ops. 14.415.83.515.727.526.530.318.526.271.5-
Debt/CF from Ops. 1.61.19.72.110.20.10.60.90-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 8.9%15%38.5%25.1%
Adj EPS 21.7%39%41.6%68.3%
BVPS16.1%23.7%26.1%28.4%
Share Price - 63.6% 52.1% 19.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
16.812.97.61214.618.119.62421.228.324.7
Op. Profit
Mgn %
6.67.15.59.17.110.11513.111.815.913.8
Net Profit
Mgn %
3.842.44.646.19.78.87.710.310.6
Debt to
Equity
0.40.30.50.40.30.100.10.100
Working Cap
Days
5360557954556653605845
Cash Conv.
Cycle
23211420116511222232

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 24.70%

Sales growth is growing at healthy rate in last 3 years 38.54%

Net Profit is growing at healthy rate in last 3 years 41.55%

Sales growth is not so good in last 4 quarters at 4.98%

Latest Financials - Kothari Petrochemicals Ltd.

Standalone Consolidated
TTM EPS (₹) 11.1 1.6
TTM Sales (₹ Cr.) 618 214
BVPS (₹.) 47.9 10
Reserves (₹ Cr.) 223 -
P/BV 3.98 19.08
PE 17.20 117.69
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) 0.65 / 9.50
Market Cap (₹ Cr.) 1,123
Equity (₹ Cr.) 58.9
Face Value (₹) 10
Industry PE 53.8

Management X-Ray of Kothari Petrochem:

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 Kothari Petrochem

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
Sales279214219195300273227382482603
Operating Expenses 261198208177279246193332425507
Manufacturing Costs26212435343936516465
Material Costs213154159120216172129247318383
Employee Cost 9101212121315161724
Other Costs 12131210162213182736
Operating Profit 18151218212834505796
Operating Profit Margin (%) 6.6%7.1%5.5%9.1%7.1%10.1%15.0%13.0%11.8%15.9%
Other Income 3332234568
Interest 3121321131
Depreciation 3334566678
Exceptional Items 0000010-210
Profit Before Tax 16141014162431465595
Tax 5545469131631
Profit After Tax 119610121823333964
PAT Margin (%) 4.0%4.3%2.6%4.9%4.1%6.7%9.9%8.6%8.1%10.6%
Adjusted EPS (₹)1.91.61.01.62.13.13.85.66.710.8
Dividend Payout Ratio (%)52%64%25%46%24%0%0%0%19%16%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 6567717985100123156192247
Share Capital 59595959595959595959
Reserves 58121926416497133187
Minority Interest0000000000
Debt2318342822018150
Long Term Debt009105018150
Short Term Debt231825181700000
Trade Payables13151719242528333543
Others Liabilities 18111118182018262829
Total Liabilities 118110133144150146171223270319

Fixed Assets

Gross Block666949859397117100134148
Accumulated Depreciation141736101521232833
Net Fixed Assets5253477983839677106115
CWIP 22601031831
Investments 1261616172015334174
Inventories1091111101118263331
Trade Receivables24162022222119294759
Cash Equivalents 916242821591512
Others Assets10710141085312528
Total Assets 118110133144150146171223270319

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 1416416282630192672
PBT 16141014162431465595
Adjustment 1124554543
Changes in Working Capital 15-611033-20-200
Tax Paid -4-4-2-3-4-6-8-13-13-27
Cash Flow From Investing Activity -34-8-29-8-4-14-32-26-44
Capex 0000-10-2-5-20-20-15
Net Investments -1660-1-4-11-17-7-29
Others -2-1-14-29223500
Cash Flow From Financing Activity -4-1313-8-14-11-485-33
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0091-5-5-3911-22
Interest Paid -2-1-1-1-3-200-2-1
Dividend Paid -7-7-1-1-4-300-3-9
Others 5-57-7-2-1-1-1-10
Net Cash Flow 779-2251113-65-6
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)18.0114.068.4912.8714.9119.8120.2523.6422.5729.13
ROCE (%)22.6217.8312.114.6316.924.132831.9630.341.76
Asset Turnover Ratio2.682.042.011.442.041.851.431.941.952.05
PAT to CFO Conversion(x)1.271.780.671.62.331.441.30.580.671.13
Working Capital Days
Receivable Days33322738272932232932
Inventory Days9151520131423212219
Payable Days23333654365275453937

Kothari Petrochemicals Ltd Stock News

Kothari Petrochemicals Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Kothari Petrochem 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 Kothari Petrochem stood at ₹1,122.9.
The latest P/E ratio of Kothari Petrochem as of 01-Jan-1970 05:30 is 17.20.
The latest P/B ratio of Kothari Petrochem as of 01-Jan-1970 05:30 is 3.98.
The 52-week high of Kothari Petrochem is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Kothari Petrochem is ₹618.3 ( Cr.) .

About Kothari Petrochemicals Ltd

Kothari Petrochemicals Ltd. is a part of the renowned HC Kothari Group, the largest producer of premium quality Polybutene in India. Since their founding in 1990, the company has enjoyed a strong market position in India with a rapidly growing brand across the globe that represents quality, customer responsiveness, dependability and a commitment to the environment.

In the financial year 2007-2008, Kothari Petrochemicals commissioned a second plant in Manali that doubled their production capacity to 22,000 MT per annum in order to supply Polybutene worldwide. They have offices in Chennai, Manali, Mumbai and Belgium, and supply to customers in 20 countries around the world. In the year 2007-2008, the company undertook aggressive restructuring of its leadership team, business processes and culture to strengthen its position as a trusted brand worldwide. The restructuring actions have resulted in improved operating efficiency, superior global consistency, and strengthened financial performances. They have metamorphosed from a regional company to a global business and continue to implement best practices that are shared and implemented globally. Innovation and technology improvements remain the industry’s most critical competitive factor. Continued investment and acceleration in them have resulted in high quality levels of their products that are unmatched in India, and at parity with the leading global suppliers of polybutene. An ISO 9000 and ISO 14000 certification only adds value to their statement. The company's products have been tested and certified by major customers, such as Infineum, Lubrizol, Shell and Exxon, and are used across a wide range of industries worldwide.  

With every industry, requirements and needs change. Their Polybutene works for various applications in multitudinous industries across the globe. Marketed worldwide under the KVIS brand name, their product has time and again delivered the goods and exceeded their clients’ expectations to no measure.   Kothari Petrochemicals Health, Safety and Environment strategy is based on active involvement of every employee. As part of the HC Kothari Group, which has significant interests in green energy research and development, they are committed to being an environmentally friendly producer of products, which in turn are cleaner and non-toxic.   The versatile applications of the Polybutene (special grades) have incited a potent demand for its derivatives across Asia Pacific, Middle East, Far Eastern Countries and USA. The strongest growth in Polybutene demand is in Asia, a region in which Kothari has grown as a trusted supplier to many large companies, such as Exxon Mobil, Infineum, Chevron, BP Castrol and Lubrizol.

Product range of the company includes:

KVIS is the trade name of polybutene produced by Kothari Petrochemicals. KVIS is a linear polymer of isobutylene of different molecular weights, and possesses excellent resistance to oxidative and thermal degradation. Polybutene is chemically inert, hydrophobic and impermeable to water vapour or gas.

The KVIS is a synthetic liquid polymer, which is a straight chain hydrocarbon structure of polybutene that is produced in a variety of grades through a rigid low temperature polymerization process. It is derived from raw material consisting of mainly Isobutylene. The compact straight chain structure results in brilliant moisture and barrier properties and is soluble in a wide range of organic solvents.

  • KVIS-10
  • KVIS-30
  • KVIS-100
  • KVIS-200

All KVIS grades are colourless (water white), non-staining and have little or no odour and are mostly used in applications where low temperature flexibility is a requirement.

Achievements/ recognition:

  • Quality Management System (ISO 9001:2000)
  • Environmental Management System (ISO 14001: 2004)
  • Kothari Petrochemicals’ “KVIS” brand polybutene products have undergone quality testing and have been approved by numerous international and Indian organizations.
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.