KMF Builders & Developers Ltd
₹ 8.87
3.86%
25 Jul
4:01 p.m.
- Market Cap ₹ 10.8 Cr.
- Current Price ₹ 8.87
- High / Low ₹ 9.50 / 3.75
- Stock P/E 22.5
- Book Value ₹ 10.4
- Dividend Yield 0.00 %
- ROCE 5.28 %
- ROE 3.86 %
- Face Value ₹ 5.00
Pros
- Company is almost debt free.
- Stock is trading at 0.85 times its book value
- Company's working capital requirements have reduced from 787 days to 71.9 days
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 2.93% 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: Realty Industry: Construction
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
10.44 | 6.50 | 3.37 | 5.63 | 2.14 | 1.61 | 3.91 | 1.76 | 4.62 | 3.19 | 2.23 | 20.11 | |
9.29 | 5.80 | 2.99 | 4.95 | 1.87 | 1.46 | 3.60 | 1.52 | 4.11 | 2.87 | 1.95 | 19.79 | |
Operating Profit | 1.15 | 0.70 | 0.38 | 0.68 | 0.27 | 0.15 | 0.31 | 0.24 | 0.51 | 0.32 | 0.28 | 0.32 |
OPM % | 11.02% | 10.77% | 11.28% | 12.08% | 12.62% | 9.32% | 7.93% | 13.64% | 11.04% | 10.03% | 12.56% | 1.59% |
-0.00 | 0.07 | 0.05 | 0.04 | 0.24 | 0.04 | 0.10 | 0.07 | 0.02 | 0.21 | 0.29 | 0.45 | |
Interest | -0.03 | 0.06 | 0.05 | 0.05 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.04 | 0.03 | 0.03 |
Depreciation | 0.09 | 0.10 | 0.10 | 0.12 | 0.13 | 0.05 | 0.02 | 0.09 | 0.08 | 0.07 | 0.07 | 0.09 |
Profit before tax | 1.09 | 0.61 | 0.28 | 0.55 | 0.37 | 0.13 | 0.38 | 0.21 | 0.42 | 0.42 | 0.47 | 0.65 |
Tax % | 37.61% | 32.79% | 50.00% | 27.27% | 35.14% | -15.38% | 23.68% | 33.33% | 16.67% | 26.19% | 34.04% | 26.15% |
0.69 | 0.42 | 0.14 | 0.40 | 0.24 | 0.16 | 0.30 | 0.15 | 0.35 | 0.32 | 0.31 | 0.48 | |
EPS in Rs | 0.57 | 0.34 | 0.11 | 0.33 | 0.20 | 0.13 | 0.25 | 0.12 | 0.29 | 0.26 | 0.25 | 0.39 |
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: | 12% |
5 Years: | 39% |
3 Years: | 63% |
TTM: | 802% |
Compounded Profit Growth | |
---|---|
10 Years: | 1% |
5 Years: | 10% |
3 Years: | 9% |
TTM: | 85% |
Stock Price CAGR | |
---|---|
10 Years: | 12% |
5 Years: | % |
3 Years: | 42% |
1 Year: | 114% |
Return on Equity | |
---|---|
10 Years: | 3% |
5 Years: | 3% |
3 Years: | 3% |
Last Year: | 4% |
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 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 | 6.09 |
Reserves | 3.84 | 4.26 | 4.40 | 4.69 | 4.93 | 5.09 | 4.99 | 5.14 | 5.49 | 5.80 | 6.12 | 6.59 |
0.12 | 0.13 | 0.33 | 0.07 | 0.15 | 0.41 | 0.28 | 0.70 | 0.53 | 0.48 | 0.42 | 0.42 | |
5.30 | 5.81 | 6.43 | 4.47 | 3.46 | 2.88 | 8.50 | 8.60 | 8.92 | 8.42 | 9.16 | 0.40 | |
Total Liabilities | 15.35 | 16.29 | 17.25 | 15.32 | 14.63 | 14.47 | 19.86 | 20.53 | 21.03 | 20.79 | 21.79 | 13.50 |
0.58 | 0.57 | 0.47 | 0.25 | 0.11 | 0.06 | 0.14 | 0.53 | 0.40 | 0.34 | 0.33 | 0.24 | |
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 | 0.61 | 0.61 | 0.62 | 0.62 | 0.25 | -0.00 | -0.00 | -0.00 | 0.22 | 0.22 | -0.00 | -0.00 |
14.16 | 15.11 | 16.16 | 14.45 | 14.27 | 14.41 | 19.72 | 20.00 | 20.41 | 20.23 | 21.46 | 13.26 | |
Total Assets | 15.35 | 16.29 | 17.25 | 15.32 | 14.63 | 14.47 | 19.86 | 20.53 | 21.03 | 20.79 | 21.79 | 13.50 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-0.80 | 0.35 | -0.40 | 0.30 | -0.93 | 0.10 | 1.45 | -0.37 | 3.20 | 0.62 | -1.93 | 0.74 | |
-0.10 | -0.01 | 0.04 | 0.05 | 0.60 | 0.07 | -0.06 | -0.40 | 0.08 | 0.15 | 0.22 | 0.44 | |
-0.09 | -0.00 | 0.17 | -0.28 | -0.01 | -0.05 | 0.08 | 0.42 | -0.20 | -0.09 | -0.09 | -0.11 | |
Net Cash Flow | -0.99 | 0.34 | -0.19 | 0.07 | -0.33 | 0.13 | 1.47 | -0.36 | 3.08 | 0.69 | -1.80 | 1.08 |
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 | 1.75 | 2.81 | 5.42 | 3.24 | 49.46 | 65.75 | 27.07 | 60.14 | -0.00 | -0.00 | -0.00 | -0.00 |
Inventory Days | 4,938.67 | 27,759.21 | 2,712.03 | 9,311.22 | 2,611.64 | 1,753.18 | 2,930.31 | 4,982.59 | 76.82 | |||
Days Payable | 547.50 | 2,458.95 | 267.38 | 618.27 | 119.57 | 90.66 | 35.06 | 13.77 | 2.53 | |||
Cash Conversion Cycle | 1.75 | 4,393.98 | 25,305.68 | 2,447.89 | 49.46 | 8,758.70 | 2,519.14 | 60.14 | 1,662.52 | 2,895.25 | 4,968.82 | 74.29 |
Working Capital Days | 300.32 | 487.42 | 1,007.27 | 612.66 | 1,802.83 | 2,484.72 | 885.90 | 2,078.01 | 552.24 | 789.50 | 1,500.92 | 71.87 |
ROCE % | 10.89% | 6.53% | 3.10% | 5.54% | 3.45% | 1.23% | 3.40% | 1.89% | 3.99% | 3.76% | 3.44% | 5.28% |
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
21 Jul - Certificate under regulation 74(5) of SEBI (Depositories and Participants) Regulations, 2018 for the quarter ended 30th June, 2024 received from M/s Alankit Assignments Limited
- Closure of Trading Window 1 Jul
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
1 Jun - Company has published the audited financial results for the quarter and year ended 31st March, 2024 in Vishwavani (kannad) edition dated 01st June, 2024 and …
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
30 May - Compliance Report under regulation 24A of SEBI (LODR) Regulations, 2015 for the year ended 31st March, 2024 received from M/s Nikhil Jain and Associates
- Audited Financial Results For The Quarter And Yeat Ended 31St March, 2024 Regulation 33 Of SEBI LODR Regulations, 2015 30 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
Business Overview:[1]
Company is in the construction and real estate business. It undertakes residential projects in Delhi, Kalyan, Kolkata, Himachal Pradesh, Vrindavan, and Bangalore