Kranti Industries Ltd
₹ 100
12.32%
24 Dec
- close price
About
Incorporated in 2019, Kranti Industries Limited is a precision machining company in the auto ancillary and allied sectors[1]
Key Points
- Market Cap ₹ 114 Cr.
- Current Price ₹ 100
- High / Low ₹ 103 / 59.0
- Stock P/E
- Book Value ₹ 28.7
- Dividend Yield 0.00 %
- ROCE 6.65 %
- ROE 2.69 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 3.49 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 7.13% over past five years.
- Company has a low return on equity of 6.67% over last 3 years.
- Debtor days have increased from 39.3 to 60.4 days.
- Promoter holding has decreased over last 3 years: -5.11%
* 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: Auto Ancillaries Industry: Auto Ancillaries
Loading peers table ...
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30.62 | 35.25 | 34.43 | 25.54 | 24.26 | 42.10 | 57.88 | 47.55 | 54.01 | 91.77 | 91.40 | 81.66 | 75.83 | |
| 25.90 | 27.89 | 28.16 | 20.85 | 20.38 | 36.80 | 50.60 | 44.39 | 49.41 | 83.34 | 82.27 | 71.63 | 67.15 | |
| Operating Profit | 4.72 | 7.36 | 6.27 | 4.69 | 3.88 | 5.30 | 7.28 | 3.16 | 4.60 | 8.43 | 9.13 | 10.03 | 8.68 |
| OPM % | 15.41% | 20.88% | 18.21% | 18.36% | 15.99% | 12.59% | 12.58% | 6.65% | 8.52% | 9.19% | 9.99% | 12.28% | 11.45% |
| -0.00 | 0.26 | 0.88 | 0.35 | 0.45 | 0.09 | 0.45 | 0.24 | 0.42 | 0.17 | 0.13 | 0.21 | 0.45 | |
| Interest | -0.00 | 3.23 | 3.24 | 2.20 | 2.17 | 2.02 | 2.16 | 1.56 | 1.65 | 2.00 | 2.26 | 3.05 | 3.15 |
| Depreciation | 4.00 | 3.91 | 3.61 | 3.08 | 2.83 | 2.53 | 2.66 | 2.82 | 3.49 | 3.90 | 3.92 | 6.13 | 6.27 |
| Profit before tax | 0.72 | 0.48 | 0.30 | -0.24 | -0.67 | 0.84 | 2.91 | -0.98 | -0.12 | 2.70 | 3.08 | 1.06 | -0.29 |
| Tax % | 48.61% | 14.58% | 30.00% | 20.83% | -5.97% | -30.95% | 30.58% | -26.53% | -50.00% | 21.85% | 32.79% | 28.30% | |
| 0.37 | 0.41 | 0.20 | -0.29 | -0.63 | 1.10 | 2.02 | -0.72 | -0.06 | 2.10 | 2.06 | 0.76 | -0.31 | |
| EPS in Rs | 7.40 | 8.20 | 3.33 | -0.34 | -0.74 | 1.29 | 1.91 | -0.68 | -0.06 | 1.99 | 1.95 | 0.67 | -0.26 |
| 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: | 9% |
| 5 Years: | 7% |
| 3 Years: | 15% |
| TTM: | -12% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 7% |
| 5 Years: | -15% |
| 3 Years: | 58% |
| TTM: | -122% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | 41% |
| 3 Years: | 31% |
| 1 Year: | 13% |
| Return on Equity | |
|---|---|
| 10 Years: | 3% |
| 5 Years: | 3% |
| 3 Years: | 7% |
| Last Year: | 3% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| 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 | 4.00 | 4.00 | 4.70 | 7.05 | 7.05 | 7.05 | 8.80 | 8.80 | 8.80 | 10.56 | 10.56 | 11.41 | 11.41 |
| Reserves | 6.34 | 6.76 | 8.36 | 5.72 | 5.01 | 6.12 | 11.57 | 10.85 | 11.37 | 11.66 | 13.75 | 21.47 | 21.36 |
| 27.92 | 26.55 | 22.48 | 21.81 | 19.91 | 18.35 | 16.63 | 20.63 | 23.43 | 24.77 | 32.44 | 34.67 | 38.99 | |
| 3.12 | 3.29 | 5.37 | 4.10 | 6.60 | 8.80 | 6.87 | 8.37 | 13.45 | 12.15 | 13.60 | 15.88 | 17.07 | |
| Total Liabilities | 41.38 | 40.60 | 40.91 | 38.68 | 38.57 | 40.32 | 43.87 | 48.65 | 57.05 | 59.14 | 70.35 | 83.43 | 88.83 |
| 29.08 | 28.71 | 23.92 | 22.64 | 20.80 | 19.27 | 21.85 | 31.73 | 33.40 | 36.17 | 44.65 | 47.67 | 51.06 | |
| CWIP | -0.00 | 0.06 | -0.00 | -0.00 | -0.00 | 0.06 | 0.55 | 0.01 | 0.98 | 4.29 | 2.77 | 0.07 | 0.07 |
| Investments | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 | 3.00 | 3.59 | 3.14 | 3.36 | 3.35 | 4.40 | 4.40 |
| 9.45 | 8.98 | 14.14 | 13.19 | 14.92 | 18.14 | 18.47 | 13.32 | 19.53 | 15.32 | 19.58 | 31.29 | 33.30 | |
| Total Assets | 41.38 | 40.60 | 40.91 | 38.68 | 38.57 | 40.32 | 43.87 | 48.65 | 57.05 | 59.14 | 70.35 | 83.43 | 88.83 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -0.00 | -0.00 | 4.35 | 5.49 | 3.95 | 4.57 | 5.45 | 6.83 | 4.07 | 8.20 | 5.37 | 0.29 | |
| -0.00 | -0.00 | 0.07 | -2.85 | 0.08 | -0.94 | -5.91 | -11.63 | -4.10 | -5.54 | -10.77 | -7.29 | |
| -0.00 | -0.00 | -5.22 | -2.87 | -4.07 | -3.58 | 1.82 | 3.41 | 0.96 | -4.24 | 5.41 | 7.01 | |
| Net Cash Flow | -0.00 | -0.00 | -0.79 | -0.22 | -0.04 | 0.05 | 1.37 | -1.40 | 0.93 | -1.58 | -0.00 | 0.01 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| 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 | 35.40 | 41.73 | 86.72 | 65.60 | 90.72 | 74.56 | 45.66 | 26.18 | 57.85 | 24.22 | 33.43 | 60.39 |
| Inventory Days | 17.45 | 36.99 | 36.86 | 107.15 | 167.67 | 96.26 | 57.64 | 88.96 | 86.20 | 49.40 | 55.31 | 88.21 |
| Days Payable | 5.91 | 11.55 | 40.51 | 59.84 | 146.14 | 104.45 | 41.03 | 82.91 | 115.01 | 50.30 | 60.10 | 64.94 |
| Cash Conversion Cycle | 46.94 | 67.18 | 83.07 | 112.91 | 112.26 | 66.37 | 62.27 | 32.23 | 29.04 | 23.32 | 28.64 | 83.65 |
| Working Capital Days | 13.83 | 26.20 | 49.61 | 47.45 | 41.22 | 34.94 | 34.12 | 13.51 | 31.56 | 15.15 | 27.47 | 53.77 |
| ROCE % | 1.92% | 9.82% | 8.29% | 5.33% | 4.27% | 8.91% | 13.72% | 0.98% | 2.86% | 10.38% | 10.12% | 6.65% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
1d - A Group Meeting with Investors/analysts is scheduled on Friday, December 23, 2024 at 4:00 PM (IST) through virtual means. The Q2 FY25 Investor Presentation to …
-
Closure of Trading Window
21 Dec - Closure of trading window from January 1, 2025.
-
Announcement under Regulation 30 (LODR)-Scheme of Arrangement
17 Dec - Update on merger scheme hearing adjourned to January 15, 2025.
-
Announcement under Regulation 30 (LODR)-Award_of_Order_Receipt_of_Order
10 Dec - Commencement of series production for CL2 & CL3 Projects.
-
Announcement under Regulation 30 (LODR)-Scheme of Arrangement
7 Dec - Update on merger scheme hearing adjournment.
Annual reports
-
Financial Year 2024
from bse
-
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
Business Overview:[1][2]
Company is an OEM supplier of all types
of Critical Machined Components to Indian
and global automobile companies. It manufactures machines casting for transmission, axles, chassis, engines, and other parts for the automotive industry including electric vehicles.