KKRRAFTON Developers Ltd
₹ 172
2.02%
22 Jul
3:31 p.m.
- Market Cap ₹ 1,678 Cr.
- Current Price ₹ 172
- High / Low ₹ 230 / 14.6
- Stock P/E 504
- Book Value ₹ 10.3
- Dividend Yield 0.00 %
- ROCE 8.55 %
- ROE 6.56 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
Cons
- Stock is trading at 16.3 times its book value
- Company has a low return on equity of 6.43% over last 3 years.
- Company has high debtors of 351 days.
- Working capital days have increased from -2,265 days to 1,418 days
* 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: IT - Hardware Industry: Computers - Hardware
Loading peers table ...
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.12 | 0.14 | 0.26 | 0.36 | 0.65 | 0.14 | 0.09 | 0.05 | 0.03 | 0.04 | 0.04 | 25.76 | |
0.13 | 0.15 | 0.25 | 0.35 | 0.64 | 0.13 | 0.08 | 0.05 | 0.02 | 0.04 | 0.04 | 21.11 | |
Operating Profit | -0.01 | -0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 4.65 |
OPM % | -8.33% | -7.14% | 3.85% | 2.78% | 1.54% | 7.14% | 11.11% | 0.00% | 33.33% | 0.00% | 0.00% | 18.05% |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | |
Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit before tax | -0.01 | -0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 4.67 |
Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 28.69% | |||
-0.01 | -0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 3.33 | |
EPS in Rs | -0.17 | -0.17 | 0.18 | 0.00 | 0.18 | 0.18 | 0.18 | 0.00 | 0.18 | 0.00 | 0.00 | 0.34 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 68% |
5 Years: | 210% |
3 Years: | 850% |
TTM: | 64300% |
Compounded Profit Growth | |
---|---|
10 Years: | 79% |
5 Years: | 220% |
3 Years: | 593% |
TTM: | % |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 122% |
1 Year: | 975% |
Return on Equity | |
---|---|
10 Years: | 6% |
5 Years: | 6% |
3 Years: | 6% |
Last Year: | 7% |
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 | 5.60 | 5.60 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 97.76 |
Reserves | -5.09 | -5.10 | -0.06 | -0.06 | -0.08 | -0.07 | -0.06 | -0.06 | -0.06 | -0.05 | -0.05 | 3.28 |
0.00 | 0.00 | 0.00 | 4.49 | 4.81 | 4.08 | 4.04 | 4.04 | 4.03 | 4.03 | 4.03 | 3.71 | |
0.18 | 6.05 | 5.48 | 1.65 | 1.03 | 0.89 | 0.57 | 0.61 | 0.54 | 0.53 | 0.53 | 60.73 | |
Total Liabilities | 0.69 | 6.55 | 5.98 | 6.64 | 6.32 | 5.46 | 5.11 | 5.15 | 5.07 | 5.07 | 5.07 | 165.48 |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | |
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 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 |
0.69 | 2.36 | 1.79 | 2.45 | 2.13 | 1.27 | 0.92 | 0.96 | 0.88 | 0.88 | 0.88 | 161.26 | |
Total Assets | 0.69 | 6.55 | 5.98 | 6.64 | 6.32 | 5.46 | 5.11 | 5.15 | 5.07 | 5.07 | 5.07 | 165.48 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-0.01 | 0.00 | 0.01 | -4.43 | -0.51 | 0.75 | 0.02 | -0.01 | 0.01 | -0.04 | -0.02 | -96.52 | |
0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 | -0.07 | |
0.00 | 0.00 | 0.00 | 4.49 | 0.32 | -0.73 | -0.04 | 0.00 | -0.01 | 0.00 | 0.00 | 97.02 | |
Net Cash Flow | -0.01 | 0.00 | 0.01 | 0.06 | -0.10 | 0.02 | -0.02 | -0.01 | 0.00 | 0.00 | -0.02 | 0.44 |
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 | 1,125.42 | 886.43 | 14.04 | 91.25 | 0.00 | 182.50 | 283.89 | 949.00 | 851.67 | 638.75 | 638.75 | 350.97 |
Inventory Days | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,497.37 | ||||||
Days Payable | 1,094.26 | |||||||||||
Cash Conversion Cycle | 1,125.42 | 886.43 | 14.04 | 91.25 | 0.00 | 182.50 | 283.89 | 949.00 | 851.67 | 638.75 | 638.75 | 1,754.08 |
Working Capital Days | 760.42 | -14,912.86 | -7,636.92 | -1,551.25 | -578.38 | -2,163.93 | -2,027.78 | -3,431.00 | -5,596.67 | -4,288.75 | -3,923.75 | 1,418.48 |
ROCE % | -1.83% | -1.98% | 2.00% | 0.36% | 0.19% | 0.20% | 0.22% | 0.00% | 0.22% | 0.00% | 0.00% | 8.55% |
Documents
Announcements
- Notice Of The Extra Ordinary General Meeting Of The Company To Be Held On Thursday, August 01, 2024. 9 Jul
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
9 Jul - Depositories and Participants, 2018, we hereby enclosed certificate dated 01st July 2024, received from Purva Sharegistry (I) Pvt. Ltd. Registrar and Share Transfer Agent of …
- Board Meeting Outcome for Outcome Of Board Meeting Held Today I.E Thursday, 04Th Day Of July 2024. 4 Jul
- Board Meeting Intimation for INTIMATION OF BOARD MEETING PURSUANT TO REGULATION 29 OF SEBI (LODR) REGULATIONS 2015. 1 Jul
- Closure of Trading Window 27 Jun
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 2003
from bse
Business Overview:[1]
a) To purchase land, plots, immovable property and to develop and construct residential, commercial complexes, etc.
b) To purchase for resale and to trade in land and house and other immoveable property and to create, sell and deal in freehold and leasehold ground rents, trade in land and house property
c) To construct, operate and manage roads, railways, and cinema houses, markets, etc.
d) To carry on the Business as winders, manufacturers, dealers, stockiest, etc. of
paper cones, tubes, containers, cans, drums,
bags, boxes, wrappers, films, sheets, laminates
and packing materials made of paper, color
paper, card board, corrugated sheet, pulp,
P.V.C., etc.
e) To provide basic telephone services,
cellular services, electronic mail services,
net connectivity, email service, internet
access services