Kaizen Agro Infra.

₹21 -0.5 | 2.1%

WEBSITE BSE:538833 NSE : KAIZENAGRO 18 May, 12:50

Market Cap ₹108 Cr.

Stock P/E 400.8

P/B 0.9

Current Price ₹21

Book Value ₹ 22.4

Face Value 10

52W High ₹24.6

Dividend Yield 0%

52W Low ₹ 8.9

Edit Ratio

Kaizen Agro Infra. Research see more...

Overview Inc. Year: 2006Industry: Engineering - Construction

Kaizen Agro Infra. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Kaizen Agro Infra. Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Jun 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	0	0	0	11	11	2	8	6
Other Income	0	0	0	0	0	0	0	0
Total Income	0	0	0	11	11	2	8	6
Total Expenditure	0	0	0	10	11	3	8	6
Operating Profit	-0	-0	-0	0	0	-0	-0	0
Interest	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0
Profit Before Tax	-0	-0	-0	0	0	-0	-0	0
Provision for Tax	0	0	0	0	0	0	0	0
Profit After Tax	-0	-0	-0	0	0	-0	-0	0
Adjustments	0	0	0	0	0	0	0	0
Profit After Adjustments	-0	-0	-0	0	0	-0	-0	0
Adjusted Earnings Per Share	-0	-0	-0	0.1	0	-0.2	-0	0.2

Kaizen Agro Infra. Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	114	142	104	27	22	1	1	0	0	0	22	27
Other Income	0	0	0	0	0	0	0	0	0	0	0	0
Total Income	114	142	104	27	22	1	1	0	0	0	22	27
Total Expenditure	113	141	103	27	22	1	1	1	0	0	22	28
Operating Profit	1	1	1	0	0	0	0	-0	-0	-0	1	0
Interest	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	1	1	0	0	0	0	-0	-0	-0	1	0
Provision for Tax	0	0	0	-0	0	0	0	-0	-0	0	0	0
Profit After Tax	1	1	1	0	0	0	0	-0	-0	-0	0	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	1	1	0	0	0	0	-0	-0	-0	0	0
Adjusted Earnings Per Share	0	0	0.3	0.1	0	0	0	-0	-0	-0.1	0.2	0

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	0%	86%	-15%
Operating Profit CAGR	0%	0%	0%	0%
PAT CAGR	0%	0%	0%	-100%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	113%	74%	15%	NA%
ROE Average	1%	0%	0%	0%
ROCE Average	1%	0%	0%	0%

Kaizen Agro Infra. Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	68	69	70	70	70	70	70	70	70	69	70
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	0	0	0	0	0	0	0	-0	-0	-0	-0
Total Current Liabilities	188	15	15	16	1	1	1	5	4	5	11
Total Liabilities	256	84	85	86	71	71	71	75	74	75	81
Fixed Assets	1	1	1	0	0	0	0	0	0	0	0
Other Non-Current Assets	0	0	0	0	0	0	0	0	0	0	0
Total Current Assets	255	83	84	85	70	71	71	75	74	75	81
Total Assets	256	84	85	86	71	71	71	75	74	75	81

Kaizen Agro Infra. Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	0	0	0	0	0	0	0	0	0
Cash Flow from Operating Activities	-21	0	-34	37	-10	0	-0	6	-1	2	-16
Cash Flow from Investing Activities	21	-0	34	-37	10	-0	0	-6	1	-2	16
Cash Flow from Financing Activities	0	0	0	0	0	0	0	0	0	0	0
Net Cash Inflow / Outflow	0	0	-0	0	0	-0	-0	0	0	-0	1
Closing Cash & Cash Equivalent	0	0	0	0	0	0	0	0	0	0	1

Kaizen Agro Infra. Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0	0	0.29	0.07	0.01	0.01	0	-0.05	-0.01	-0.08	0.18
CEPS(Rs)	0.27	0.33	0.32	0.08	0.02	0.02	0.01	-0.04	-0.01	-0.08	0.19
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	0	0	32.47	32.54	32.55	32.56	32.57	32.52	32.51	32.43	32.61
Core EBITDA Margin(%)	0.74	0.69	0.97	0.63	0.35	7.17	3.51	-22.07	-4.68	-91.33	2.22
EBIT Margin(%)	0.71	0.64	0.89	0.54	0.24	3.72	2.71	-23.09	-5.81	-65.57	2.55
Pre Tax Margin(%)	0.69	0.64	0.85	0.54	0.2	3.41	2.26	-23.18	-5.91	-65.92	2.55
PAT Margin (%)	0.48	0.44	0.59	0.56	0.13	2.61	1.66	-23.1	-5.75	-66.03	1.77
Cash Profit Margin (%)	0.5	0.5	0.66	0.65	0.24	6.07	2.46	-22.08	-4.62	-65.11	1.79
ROA(%)	0.33	0.37	0.72	0.18	0.04	0.03	0.01	-0.13	-0.03	-0.23	0.5
ROE(%)	0.8	0.91	0.88	0.22	0.04	0.03	0.01	-0.14	-0.03	-0.25	0.56
ROCE(%)	1.19	1.32	1.34	0.21	0.08	0.04	0.02	-0.14	-0.03	-0.24	0.81
Receivable days	102.52	91.09	91.68	345.45	74.42	919.54	1178.57	825.22	340.9	412.44	91.17
Inventory Days	0	0	0	0	0	0	0	0	0	0	0.73
Payable days	277.16	241.53	51.18	208.04	131.78	310.49	262.03	2484.86	6019.96	9275.79	136.6
PER(x)	0	0	47.46	0	0	0	2660.2	0	0	0	61.93
Price/Book(x)	0	0	0.42	0	0	0	0.34	0.26	0.12	0.09	0.35
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.19	0.15	0.28	0.79	0.96	31.36	44.24	44.12	21.03	26.28	1.07
EV/Core EBITDA(x)	25.84	21.68	28.72	125.24	274.35	437.07	1260.79	-199.89	-449.69	-40.66	41.57
Net Sales Growth(%)	893.55	24.17	-26.57	-74.17	-18.42	-96.89	-22.01	-21.66	-8.74	-32.08	8481.62
EBIT Growth(%)	792.95	11.35	2.63	-84.32	-63.35	-52.44	-43.21	-767.43	77.05	-666.97	433.27
PAT Growth(%)	767.27	14.84	-2.24	-75.2	-80.51	-39.6	-50.38	-1188	77.27	-679.45	330.29
EPS Growth(%)	0	0	0	-75.2	-80.51	-39.61	-50.38	-1188.27	77.33	-681.37	330.36
Debt/Equity(x)	0.01	0	0	0	0	0	0	0	0	0.01	0
Current Ratio(x)	1.36	5.44	5.49	5.29	70.33	63.47	69.34	14.47	17.27	13.71	7.18
Quick Ratio(x)	1.36	5.44	5.49	5.29	70.33	63.47	69.34	14.47	17.27	13.71	7.17
Interest Cover(x)	31.99	1075.61	20.67	159.51	5.01	11.9	6	-248.19	-55.25	-188.33	5649
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0.12	0

Kaizen Agro Infra. Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	71.98	71.98	71.98	71.98	45.73	45.73	45.73	45.73	45.73	37.52
FII	0	0	0	0	0	0	0	0	0	9.72
DII	0	0	0	0	0	0	0	0	0	0
Public	28.02	28.02	28.02	28.02	54.27	54.27	54.27	54.27	54.27	52.75
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	1.54	1.54	1.54	1.54	0.98	0.98	0.98	0.98	0.98	1.93
FII	0	0	0	0	0	0	0	0	0	0.5
DII	0	0	0	0	0	0	0	0	0	0
Public	0.6	0.6	0.6	0.6	1.16	1.16	1.16	1.16	1.16	2.71
Others	0	0	0	0	0	0	0	0	0	0
Total	2.14	2.14	2.14	2.14	2.14	2.14	2.14	2.14	2.14	5.14

Pros

Stock is trading at 0.9 times its book value
Debtor days have improved from 9275.79 to 136.6days.
Company is almost debt free.

Cons

Promoter holding is low: 37.52%.
Company has a low return on equity of 0% over the 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.

Kaizen Agro Infra. News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Kaizen Agro Infra.

Add Watchlist

Kaizen Agro Infra. Research see more...

Overview Inc. Year: 2006Industry: Engineering - Construction

Kaizen Agro Infra. Share Price

Alert Data

Quarterly Price

Peer Comparison

Kaizen Agro Infra. Quarterly Results

Kaizen Agro Infra. Profit & Loss

Growth Rates

Kaizen Agro Infra. Balance Sheet

Kaizen Agro Infra. Cash Flow

Kaizen Agro Infra. Ratios

Kaizen Agro Infra. Shareholding Pattern

Kaizen Agro Infra. News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!