Kunststoffe Industries Ltd

₹ 33.7 -11.06%

26 Dec - close price

About

Incorporated in 1985, Kunststoffe Industries
Ltd manufactures HDPE/PP Pipes,
etc.^[1]

Key Points

Business Overview:^[1]
Company is in the business of manufacturing Spirally Bound HDPE/PP Pipes, Vessels, Tanks, etc. in its facilities at Daman, U.T. Company's Spirally Bound profile wall pipes technology is patented and licensed by BAUKU of Germany. These Pipes range from 300 MM to 3600 MM in diameter and are used in water sewerage & effluent disposal schemes, ocean out-fuel, etc. The company also manufactures HDPE/PP Tanks of sizes ranging from 5000 Liters to 80000 Liters with varying wall thicknesses.

Website BSE

Market Cap ₹ 23.2 Cr.
Current Price ₹ 33.7
High / Low ₹ 42.8 / 23.4
Stock P/E 18.3
Book Value ₹ 16.5
Dividend Yield 0.00 %
ROCE 17.4 %
ROE 10.8 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Debtor days have improved from 20.7 to 16.1 days.

Cons

Though the company is reporting repeated profits, it is not paying out dividend
The company has delivered a poor sales growth of 2.22% over past five years.
Promoter holding is low: 29.4%
Earnings include an other income of Rs.0.59 Cr.
Promoter holding has decreased over last 3 years: -14.6%

* 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: Plastic products Industry: Plastics Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	3.15	2.72	3.28	3.46	2.29	2.72	4.08	3.26	3.24	3.54	3.33	3.09	3.16
	2.80	2.44	2.80	2.94	2.02	2.52	3.53	2.98	2.94	3.23	2.83	2.65	2.86
Operating Profit	0.35	0.28	0.48	0.52	0.27	0.20	0.55	0.28	0.30	0.31	0.50	0.44	0.30
OPM %	11.11%	10.29%	14.63%	15.03%	11.79%	7.35%	13.48%	8.59%	9.26%	8.76%	15.02%	14.24%	9.49%
	0.03	0.10	0.15	0.03	0.10	0.17	0.06	0.13	0.12	0.13	0.13	0.19	0.14
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	0.00
Depreciation	0.01	0.01	0.05	0.02	0.02	0.02	0.06	0.03	0.04	0.04	0.03	0.03	0.03
Profit before tax	0.37	0.37	0.58	0.53	0.35	0.35	0.55	0.38	0.38	0.40	0.60	0.60	0.41
Tax %	27.03%	27.03%	8.62%	26.42%	22.86%	28.57%	21.82%	26.32%	26.32%	27.50%	60.00%	26.67%	26.83%
	0.27	0.27	0.53	0.39	0.28	0.26	0.43	0.28	0.28	0.30	0.23	0.44	0.30
EPS in Rs	0.39	0.39	0.77	0.57	0.41	0.38	0.62	0.41	0.41	0.44	0.33	0.64	0.44
Raw PDF

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	TTM
	1.18	1.58	1.57	2.41	3.09	10.54	11.98	9.44	9.66	12.76	12.54	13.37	13.12
	0.95	0.97	1.17	1.32	2.05	10.48	11.37	8.76	8.88	11.20	10.99	11.99	11.57
Operating Profit	0.23	0.61	0.40	1.09	1.04	0.06	0.61	0.68	0.78	1.56	1.55	1.38	1.55
OPM %	19.49%	38.61%	25.48%	45.23%	33.66%	0.57%	5.09%	7.20%	8.07%	12.23%	12.36%	10.32%	11.81%
	20.32	0.32	-0.11	0.03	0.14	0.15	0.13	0.23	0.26	0.32	0.37	0.51	0.59
Interest	0.00	0.00	0.00	0.00	0.00	0.01	0.00	0.00	0.01	0.00	0.00	0.00	0.00
Depreciation	0.67	0.67	0.00	1.05	0.89	0.02	0.17	0.25	0.03	0.07	0.12	0.13	0.13
Profit before tax	19.88	0.26	0.29	0.07	0.29	0.18	0.57	0.66	1.00	1.81	1.80	1.76	2.01
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	10.53%	30.30%	14.00%	20.44%	23.89%	37.50%
	19.88	0.25	0.29	0.06	0.29	0.18	0.51	0.46	0.85	1.44	1.37	1.09	1.27
EPS in Rs	16.78	0.36	0.42	0.09	0.42	0.26	0.74	0.67	1.23	2.09	1.99	1.58	1.85
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:	24%
5 Years:	2%
3 Years:	11%
TTM:	-1%

Compounded Profit Growth
10 Years:	16%
5 Years:	16%
3 Years:	9%
TTM:	2%

Stock Price CAGR
10 Years:	17%
5 Years:	18%
3 Years:	8%
1 Year:	42%

Return on Equity
10 Years:	7%
5 Years:	12%
3 Years:	14%
Last Year:	11%

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	Sep 2024
Equity Capital	11.85	6.89	6.89	6.89	6.89	6.89	6.89	6.89	6.89	6.89	6.89	6.89	6.89
Reserves	-0.80	4.35	4.64	4.70	5.00	0.27	0.78	1.24	2.09	1.28	2.66	3.75	4.49
	2.18	1.68	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.48	0.11	0.17	0.10	0.20	2.56	2.55	2.71	4.15	4.14	3.57	3.05	3.16
Total Liabilities	13.71	13.03	12.70	11.69	12.09	9.72	10.22	10.84	13.13	12.31	13.12	13.69	14.54
	12.63	11.96	11.75	10.70	9.89	5.18	5.17	5.21	5.56	3.84	4.08	4.32	4.15
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	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.30
	1.08	1.07	0.95	0.99	2.20	4.54	5.05	5.63	7.57	8.47	9.04	9.37	9.09
Total Assets	13.71	13.03	12.70	11.69	12.09	9.72	10.22	10.84	13.13	12.31	13.12	13.69	14.54

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
	20.74	20.74	0.56	0.92	0.14	0.34	1.46	0.86	1.41	3.00	-0.18	1.03
	-1.31	-1.30	0.10	0.02	0.06	-0.07	-0.15	-0.28	-0.27	-0.44	-0.13	0.03
	-19.36	-19.37	-0.68	-1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Cash Flow	0.07	0.07	-0.02	-0.06	0.20	0.27	1.31	0.58	1.14	2.56	-0.31	1.06

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	170.13	129.37	116.24	87.84	170.10	42.59	37.78	52.97	45.34	9.44	36.67	16.11
Inventory Days						57.66	59.65	74.49	112.88	66.40	77.57	69.93
Days Payable						105.55	81.90	140.29	213.73	168.39	167.03	118.54
Cash Conversion Cycle	170.13	129.37	116.24	87.84	170.10	-5.30	15.52	-12.83	-55.51	-92.55	-52.79	-32.50
Working Capital Days	105.17	173.26	146.46	118.13	186.63	50.56	16.15	9.28	-4.91	-53.78	-12.22	-10.37
ROCE %	-3.08%	1.99%	3.38%	0.58%	2.47%	1.99%	7.69%	8.35%	11.81%	21.11%	20.20%	17.43%

Shareholding Pattern

Numbers in percentages

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	44.10%	44.10%	44.10%	44.10%	44.10%	44.10%	29.47%	29.47%	29.47%	29.41%	29.41%	29.41%
	0.62%	0.62%	0.62%	0.62%	0.62%	0.62%	0.62%	0.62%	0.62%	0.62%	0.62%	0.62%
	55.27%	55.27%	55.27%	55.28%	55.27%	55.28%	69.90%	69.91%	69.89%	69.96%	69.97%	69.96%
No. of Shareholders	13,104	13,121	13,130	13,117	13,100	13,098	13,092	13,079	13,089	13,212	13,239	13,186

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	36.70%	36.57%	36.49%	43.29%	44.00%	44.10%	44.10%	29.41%	29.41%
	3.16%	2.30%	2.30%	0.62%	0.62%	0.62%	0.62%	0.62%	0.62%
	60.14%	61.13%	61.21%	56.09%	55.38%	55.27%	55.28%	69.96%	69.96%
No. of Shareholders	14,093	13,760	13,485	13,395	13,196	13,121	13,098	13,212	13,186

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Kunststoffe Industries Ltd

Kunststoffe Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports