Khandelwal Extractions Ltd
Incorporated in 1981, Khandelwal Extractions Ltd manufactures and sells solvent oil[1]
- Market Cap ₹ 6.04 Cr.
- Current Price ₹ 71.0
- High / Low ₹ 87.6 / 43.3
- Stock P/E 17.8
- Book Value ₹ 30.8
- Dividend Yield 0.00 %
- ROCE 16.6 %
- ROE 13.9 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company's working capital requirements have reduced from 368 days to 117 days
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding is low: 38.5%
- Company has a low return on equity of -1.67% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Edible Oil Industry: Solvent Extraction
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
19.67 | 16.02 | 11.63 | 10.25 | 15.17 | 12.56 | 5.36 | 0.00 | 0.00 | -0.23 | 0.00 | 0.78 | |
19.14 | 15.73 | 12.09 | 10.29 | 14.56 | 13.06 | 5.82 | 0.58 | 0.41 | 0.77 | 0.48 | 0.46 | |
Operating Profit | 0.53 | 0.29 | -0.46 | -0.04 | 0.61 | -0.50 | -0.46 | -0.58 | -0.41 | -1.00 | -0.48 | 0.32 |
OPM % | 2.69% | 1.81% | -3.96% | -0.39% | 4.02% | -3.98% | -8.58% | -10,000.00% | 30.88% | 41.03% | ||
0.36 | 0.42 | 0.33 | 0.24 | 0.24 | 0.24 | 0.24 | 0.19 | 0.17 | 1.53 | 0.88 | 0.23 | |
Interest | 0.21 | 0.24 | 0.33 | 0.27 | 0.27 | 0.40 | 0.23 | 0.11 | 0.07 | 0.07 | 0.06 | 0.05 |
Depreciation | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.03 | 0.03 | 0.03 |
Profit before tax | 0.65 | 0.44 | -0.49 | -0.11 | 0.54 | -0.71 | -0.50 | -0.55 | -0.36 | 0.43 | 0.31 | 0.47 |
Tax % | 30.77% | 31.82% | 30.61% | 27.27% | 12.96% | 12.68% | 28.00% | 21.82% | 27.78% | 30.23% | 38.71% | 27.66% |
0.44 | 0.30 | -0.34 | -0.08 | 0.47 | -0.62 | -0.35 | -0.43 | -0.25 | 0.30 | 0.19 | 0.34 | |
EPS in Rs | 5.18 | 3.53 | -4.00 | -0.94 | 5.53 | -7.29 | -4.12 | -5.06 | -2.94 | 3.53 | 2.24 | 4.00 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -26% |
5 Years: | -32% |
3 Years: | % |
TTM: | % |
Compounded Profit Growth | |
---|---|
10 Years: | 1% |
5 Years: | 24% |
3 Years: | 49% |
TTM: | 79% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 48% |
3 Years: | 105% |
1 Year: | 12% |
Return on Equity | |
---|---|
10 Years: | -7% |
5 Years: | -7% |
3 Years: | -2% |
Last Year: | 14% |
Balance Sheet
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 |
Reserves | 2.40 | 2.64 | 2.30 | 2.23 | 2.60 | 1.95 | 1.59 | 1.17 | 0.91 | 1.21 | 1.40 | 1.74 |
Preference Capital | 0.40 | 0.40 | 0.40 | 0.40 | 0.00 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
3.15 | 5.31 | 3.81 | 5.26 | 5.34 | 4.45 | 1.20 | 1.20 | 1.20 | 1.20 | 0.88 | 0.48 | |
2.73 | 2.56 | 1.87 | 1.86 | 3.29 | 1.77 | 0.19 | 0.33 | 0.48 | 0.68 | 0.76 | 0.71 | |
Total Liabilities | 9.16 | 11.39 | 8.86 | 10.23 | 12.11 | 9.05 | 3.86 | 3.58 | 3.47 | 3.97 | 3.92 | 3.81 |
0.88 | 0.86 | 0.83 | 0.85 | 1.06 | 1.05 | 1.00 | 0.95 | 0.85 | 0.59 | 0.56 | 0.59 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.11 | 0.00 | 0.00 | 0.00 | 0.00 |
8.28 | 10.53 | 8.03 | 9.38 | 11.05 | 8.00 | 2.86 | 2.52 | 2.62 | 3.38 | 3.36 | 3.22 | |
Total Assets | 9.16 | 11.39 | 8.86 | 10.23 | 12.11 | 9.05 | 3.86 | 3.58 | 3.47 | 3.97 | 3.92 | 3.81 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1.86 | -3.24 | 1.61 | -1.28 | -0.03 | 1.97 | 3.28 | -0.34 | -0.25 | -0.54 | -0.39 | 0.19 | |
0.38 | 0.40 | 0.28 | 0.17 | -0.26 | 0.30 | 0.61 | 0.28 | 0.30 | 1.86 | 0.47 | -2.27 | |
-1.29 | 1.85 | -1.94 | 1.18 | -0.41 | -2.27 | -3.19 | -0.11 | 0.04 | -0.07 | 0.03 | 0.15 | |
Net Cash Flow | 0.95 | -0.99 | -0.05 | 0.07 | -0.71 | 0.00 | 0.70 | -0.17 | 0.08 | 1.25 | 0.11 | -1.92 |
Ratios
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 18.56 | 24.15 | 22.60 | 11.04 | 15.16 | 11.33 | 0.00 | 0.00 | 0.00 | |||
Inventory Days | 130.63 | 200.73 | 193.10 | 319.60 | 249.99 | 171.49 | 7.38 | 0.00 | ||||
Days Payable | 35.54 | 36.77 | 23.81 | 35.71 | 66.54 | 22.37 | 4.92 | |||||
Cash Conversion Cycle | 113.65 | 188.11 | 191.89 | 294.93 | 198.61 | 160.46 | 2.46 | 0.00 | 0.00 | |||
Working Capital Days | 84.80 | 185.01 | 190.19 | 259.60 | 160.97 | 132.23 | 32.01 | 618.91 | 116.99 | |||
ROCE % | 12.12% | 8.47% | -1.93% | 1.98% | 9.10% | -3.83% | -4.89% | -12.72% | -9.62% | -18.15% | 11.47% |
Documents
Announcements
- Closure of Trading Window 29 Jun
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 10 Jun
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 31 May
- Audited Financial Results For The Quarter And Year Ended March 31,2024 27 May
- Board Meeting Outcome for Outcome Of Board Meeting 27 May
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Product Profile:[1]
a) Rice bran Oil
b) Oil Machine Plant
c) Rice Bran Extraction Machine
d) Rice Bran Solvent Extraction Plant
e) Solvent Oil
f) Solvent Rice Bran Oil
g) De Oiled Rice Bran Mustard Extraction
h) Mustard Solvent Oil