Kisan Mouldings Ltd

₹ 68.7 3.15%

22 Jul 1:36 p.m.

About

Incorporated in 1982, Kisan Mouldings Ltd manufactures plastic piping and irrigation products^[1]

Key Points

Business Overview:^[1]
Company manufactures PVC Pipes, Fittings and Allied Products. Its pipes and fittings are used for water management, irrigation, water distribution, cable ducting, drinking water, tube wells and sewage disposal systems. Company also manufactures Custom Molded Articles and Molded Furniture

Website BSE

Market Cap ₹ 820 Cr.
Current Price ₹ 68.7
High / Low ₹ 93.5 / 9.04
Stock P/E
Book Value ₹ 17.0
Dividend Yield 0.00 %
ROCE -13.4 %
ROE -39.7 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.
Debtor days have improved from 66.1 to 37.3 days.

Cons

Stock is trading at 3.95 times its book value
Company has low interest coverage ratio.
The company has delivered a poor sales growth of -12.9% over past five years.
Company's cost of borrowing seems high

* 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

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	72	54	81	72	100	67	56	67	82	81	61	66	59
	81	57	86	88	126	74	63	74	84	81	62	77	73
Operating Profit	-9	-3	-5	-16	-26	-7	-6	-7	-2	0	-1	-11	-13
OPM %	-12%	-6%	-7%	-22%	-26%	-10%	-11%	-11%	-2%	1%	-1%	-16%	-22%
	0	0	0	0	2	1	0	0	1	1	1	2	87
Interest	8	7	9	9	5	7	7	7	7	6	7	6	-17
Depreciation	3	2	2	2	2	2	2	2	2	2	2	2	2
Profit before tax	-20	-12	-16	-26	-31	-15	-14	-16	-10	-7	-8	-17	90
Tax %	-1%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%
	-19	-12	-16	-26	-31	-15	-14	-16	-10	-7	-8	-17	90
EPS in Rs	-5.68	-3.52	-4.68	-7.74	-9.18	-4.42	-4.21	-4.60	-2.87	-2.09	-2.37	-4.91	7.52
Raw PDF

Upcoming result date: 25 July 2024

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	464	480	559	534	248	210	307	273	268
	436	444	518	503	268	219	357	294	292
Operating Profit	28	35	42	31	-20	-9	-50	-21	-24
OPM %	6%	7%	7%	6%	-8%	-4%	-16%	-8%	-9%
	4	2	5	-0	7	2	4	2	91
Interest	37	38	36	33	32	30	30	27	2
Depreciation	15	12	14	14	12	11	9	8	8
Profit before tax	-20	-13	-3	-16	-57	-48	-85	-55	58
Tax %	-23%	-93%	-113%	-38%	-26%	-1%	0%	0%	0%
	-15	-1	0	-10	-42	-47	-85	-55	58
EPS in Rs	-7.54	-0.30	0.13	-2.86	-12.43	-13.94	-25.13	-16.10	4.87
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	%
5 Years:	-13%
3 Years:	8%
TTM:	-2%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	12%
TTM:	49%

Stock Price CAGR
10 Years:	10%
5 Years:	20%
3 Years:	54%
1 Year:	408%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	-40%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	20	29	34	34	34	34	34	34	119
Reserves	21	86	140	131	89	42	-43	-97	83
	234	230	216	207	179	227	230	245	2
	163	165	214	192	179	127	120	115	91
Total Liabilities	438	510	604	563	480	430	340	297	295
	117	173	170	153	126	117	109	102	141
CWIP	4	0	0	0	0	0	0	0	0
Investments	0	0	0	0	0	0	0	0	0
	317	338	434	410	354	313	231	194	154
Total Assets	438	510	604	563	480	430	340	297	295

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	49	38	7	45	25	5	33	12	12
	-11	-18	-11	-5	25	6	-1	-0	4
	-36	-22	6	-40	-53	-6	-37	-14	18
Net Cash Flow	3	-3	2	1	-3	6	-5	-1	34

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	104	96	106	100	136	125	83	78	37
Inventory Days	155	156	173	167	311	360	109	105	64
Days Payable	112	111	142	123	230	148	69	84	84
Cash Conversion Cycle	147	141	137	144	218	338	124	99	17
Working Capital Days	100	96	105	109	163	173	24	-16	-13
ROCE %		8%	9%	5%	-9%	-6%	-21%	-13%	-13%

Shareholding Pattern

Numbers in percentages

9 Recently

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	43.73%	43.73%	43.73%	43.73%	43.73%	43.73%	43.73%	43.73%	43.73%	43.73%	65.97%	65.97%
	0.40%	0.40%	0.48%	0.48%	0.48%	0.48%	0.48%	0.48%	0.48%	0.48%	0.14%	0.14%
	55.87%	55.87%	55.79%	55.79%	55.80%	55.79%	55.79%	55.79%	55.78%	55.79%	33.88%	33.89%
No. of Shareholders	7,735	7,886	8,427	8,678	8,809	8,880	8,899	8,633	8,513	8,388	7,920	10,024

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Jun 2024
	51.24%	43.77%	43.79%	43.73%	43.73%	43.73%	43.73%	65.97%	65.97%
	0.00%	0.15%	0.47%	0.47%	0.40%	0.48%	0.48%	0.14%	0.14%
	0.00%	1.76%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	48.76%	54.32%	55.74%	55.80%	55.87%	55.79%	55.79%	33.88%	33.89%
No. of Shareholders	6,135	7,926	8,034	7,531	7,467	8,427	8,899	7,920	10,024

* 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.

Kisan Mouldings Ltd

Kisan Mouldings Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls