Kinetic Engineering Ltd
Incorporated in 1970, Kinetic Engineering
Ltd manufactures and supplies automotive components[1]
- Market Cap ₹ 461 Cr.
- Current Price ₹ 208
- High / Low ₹ 236 / 108
- Stock P/E 88.3
- Book Value ₹ 27.1
- Dividend Yield 0.00 %
- ROCE 10.8 %
- ROE 15.1 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company has delivered good profit growth of 20.6% CAGR over last 5 years
- Company's working capital requirements have reduced from 45.0 days to 34.0 days
Cons
- Stock is trading at 7.68 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- Tax rate seems low
- Earnings include an other income of Rs.8.66 Cr.
* 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
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
80 | 57 | 53 | 60 | 79 | 101 | 116 | 116 | 84 | 122 | 135 | 144 | |
98 | 72 | 69 | 68 | 86 | 102 | 115 | 114 | 80 | 111 | 123 | 136 | |
Operating Profit | -17 | -14 | -15 | -8 | -6 | -1 | 0 | 2 | 4 | 11 | 12 | 8 |
OPM % | -22% | -25% | -29% | -13% | -8% | -1% | 0% | 2% | 5% | 9% | 9% | 6% |
22 | -26 | 39 | 19 | 6 | 6 | 5 | 3 | 3 | 4 | 4 | 9 | |
Interest | 9 | 9 | 5 | 4 | 5 | 5 | 6 | 7 | 6 | 7 | 6 | 5 |
Depreciation | 9 | 9 | 9 | 9 | 8 | 8 | 7 | 7 | 7 | 6 | 6 | 6 |
Profit before tax | -14 | -59 | 10 | -1 | -13 | -8 | -8 | -9 | -6 | 1 | 3 | 5 |
Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
-14 | -59 | 10 | -1 | -13 | -8 | -8 | -9 | -6 | 1 | 3 | 5 | |
EPS in Rs | -13.08 | -43.49 | 7.53 | -0.74 | -7.78 | -4.39 | -4.61 | -5.15 | -3.52 | 0.73 | 1.57 | 2.36 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 10% |
5 Years: | 4% |
3 Years: | 20% |
TTM: | 6% |
Compounded Profit Growth | |
---|---|
10 Years: | 8% |
5 Years: | 21% |
3 Years: | 41% |
TTM: | 72% |
Stock Price CAGR | |
---|---|
10 Years: | 16% |
5 Years: | 42% |
3 Years: | 48% |
1 Year: | 83% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | 15% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 10 | 14 | 14 | 16 | 17 | 18 | 18 | 18 | 18 | 19 | 20 | 22 |
Reserves | 22 | -65 | -46 | -3 | 1 | -5 | -14 | -24 | -30 | -26 | -11 | 38 |
Preference Capital | 22 | 35 | 35 | 35 | 22 | 20 | 20 | 20 | 20 | 20 | 20 | |
191 | 205 | 72 | 72 | 50 | 52 | 60 | 62 | 68 | 71 | 57 | 33 | |
94 | 108 | 195 | 78 | 91 | 91 | 97 | 92 | 89 | 85 | 91 | 78 | |
Total Liabilities | 318 | 262 | 234 | 163 | 159 | 155 | 161 | 148 | 145 | 150 | 157 | 171 |
100 | 102 | 102 | 98 | 90 | 88 | 83 | 78 | 72 | 69 | 65 | 64 | |
CWIP | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Investments | 154 | 114 | 77 | 7 | 7 | 7 | 6 | 5 | 6 | 5 | 7 | 19 |
62 | 47 | 56 | 58 | 61 | 61 | 72 | 65 | 67 | 76 | 83 | 89 | |
Total Assets | 318 | 262 | 234 | 163 | 159 | 155 | 161 | 148 | 145 | 150 | 157 | 171 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-8 | 13 | -12 | -11 | 3 | 8 | 1 | 7 | 1 | 2 | 15 | 12 | |
-8 | 12 | 35 | 80 | 0 | -5 | -0 | -1 | -2 | -1 | -6 | -8 | |
16 | -25 | -19 | -74 | -4 | -4 | -1 | -6 | 0 | -0 | -8 | -4 | |
Net Cash Flow | -0 | 0 | 4 | -4 | -0 | -1 | -0 | 0 | -1 | 0 | 1 | -0 |
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 | 134 | 113 | 119 | 117 | 117 | 92 | 90 | 75 | 118 | 92 | 79 | 80 |
Inventory Days | 151 | 204 | 321 | 375 | 243 | 335 | 283 | 293 | 235 | |||
Days Payable | 292 | 285 | 435 | 452 | 331 | 454 | 323 | 281 | 195 | |||
Cash Conversion Cycle | -7 | 32 | 5 | 40 | 117 | 92 | 90 | -13 | -1 | 51 | 91 | 121 |
Working Capital Days | -526 | -1,049 | -575 | 49 | 33 | 7 | 14 | -2 | 36 | 57 | 44 | 34 |
ROCE % | -9% | -9% | -12% | -13% | -8% | -3% | -4% | -3% | 0% | 10% | 11% |
Documents
Announcements
- Shareholder Meeting / Postal Ballot-Outcome of Postal_Ballot 1d
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 1d
-
Disclosure Under Regulation 30 Of The SEBI (LODR) Regulations, 2015
2d - Cessation of tenure of Mr. Chaitanya Korrane from the position CEO
-
Disclosure Under Regulation 30 Of The SEBI (LODR) Regulations, 2015
29 Jun - Disclosure under Regulation 23(9) of SEBI LODR - delay by one day.
- Reply To Clarification Sought On Movement In Share Price Of The Company 29 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 2009
from bse
Business Overview:[1]
KEL is the flagship company of Firodia Group of companies. It manufactures auto component, mainly shaft, gearbox assembly and transmission gears