Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Kajaria Ceramics

₹1351.5 9.2 | 0.7%

Market Cap ₹21524 Cr.

Stock P/E 51.0

P/B 8.2

Current Price ₹1351.5

Book Value ₹ 164.3

Face Value 1

52W High ₹1522

Dividend Yield 0.89%

52W Low ₹ 1111

Kajaria Ceramics Research see more...

Overview Inc. Year: 1985Industry: Ceramics/Marble/Granite/Sanitaryware

Kajaria Ceramics Ltd is engaged in production ceramic/vitrified tiles in India. Its segments comprises Tiles and Others. The Tiles section consists of manufacturing and trading of ceramic and vitrified wall and floor tiles. The Others section includes production of sanitaryware and faucet and trading of plywood and block board. Its product category includes glazed vitrified tiles, ceramic tiles, and polished vitrified tiles. Its wall tiles consists of bathroom wall tiles, kitchen wall tiles, outside wall titles, residing room wall titles, bed room wall titles, and wall titles for industrial spaces. Its floor titles include residing room floor titles, outdoor ground titles, bed room floor titles, kitchen floor titles, lavatory ground titles and ground tiles for business areas. It has 8 manufacturing plants, which consist of Sikandrabad in Uttar Pradesh, Gailpur and Malootana in Rajasthan, Vijayawada and Srikalahasti in Andhra Pradesh and 3 plants in Gujarat.

Read More..

Kajaria Ceramics Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Kajaria Ceramics Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 1068 1102 1008 1078 1091 1205 1064 1122 1152 1241
Other Income 7 7 8 8 7 10 9 8 11 17
Total Income 1076 1109 1016 1085 1099 1215 1073 1130 1163 1258
Total Expenditure 884 936 855 948 958 1029 895 942 973 1069
Operating Profit 191 173 162 137 141 186 178 188 190 189
Interest 3 4 4 3 8 7 5 4 5 7
Depreciation 28 33 32 34 33 34 31 36 39 42
Exceptional Income / Expenses 0 0 0 -4 0 -4 0 0 0 0
Profit Before Tax 160 136 126 97 100 141 143 148 146 140
Provision for Tax 35 39 33 28 26 30 34 37 38 35
Profit After Tax 125 97 93 69 74 111 109 111 108 105
Adjustments -3 -1 -1 1 1 -3 -2 -3 -4 -3
Profit After Adjustments 122 96 92 70 74 108 108 108 104 102
Adjusted Earnings Per Share 7.7 6 5.8 4.4 4.7 6.8 6.7 6.8 6.5 6.4

Kajaria Ceramics 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 1583 1836 2187 2413 2550 2711 2956 2808 2781 3705 4382 4579
Other Income 3 2 9 10 15 11 18 24 21 28 34 45
Total Income 1586 1838 2196 2424 2565 2721 2974 2832 2802 3733 4416 4624
Total Expenditure 1338 1551 1833 1956 2053 2254 2507 2392 2272 3095 3790 3879
Operating Profit 249 288 363 468 512 467 468 440 530 638 626 745
Interest 46 41 31 34 34 24 16 20 11 13 22 21
Depreciation 45 47 56 73 81 89 89 108 107 115 133 148
Exceptional Income / Expenses 0 0 -6 0 0 1 -5 0 0 0 -8 0
Profit Before Tax 158 199 270 361 396 355 358 312 413 510 462 577
Provision for Tax 50 68 85 125 142 127 129 59 104 127 116 144
Profit After Tax 108 131 185 236 254 229 229 254 309 383 346 433
Adjustments -3 -7 -9 -5 -1 6 -2 2 -1 -6 -2 -12
Profit After Adjustments 105 124 176 231 253 235 227 255 308 377 345 422
Adjusted Earnings Per Share 7.1 8.2 11.1 14.5 15.9 14.8 14.2 16.1 19.4 23.7 21.6 26.4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 18% 16% 10% 11%
Operating Profit CAGR -2% 12% 6% 10%
PAT CAGR -10% 11% 9% 12%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 5% 12% 19% 18%
ROE Average 16% 17% 17% 22%
ROCE Average 20% 22% 22% 28%

Kajaria Ceramics 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 361 530 741 972 1175 1351 1575 1714 1869 2122 2327
Minority's Interest 28 41 62 76 76 66 66 64 65 65 78
Borrowings 89 85 96 142 116 59 31 22 31 24 52
Other Non-Current Liabilities 74 80 89 104 119 118 113 121 101 116 123
Total Current Liabilities 538 497 644 724 554 546 587 517 460 659 710
Total Liabilities 1090 1233 1633 2019 2040 2140 2372 2437 2525 2986 3328
Fixed Assets 620 692 860 1121 1177 1145 1078 1195 1192 1150 1447
Other Non-Current Assets 27 69 119 37 41 44 123 55 40 385 195
Total Current Assets 443 473 654 861 822 951 1171 1188 1293 1451 1611
Total Assets 1090 1233 1633 2019 2040 2140 2372 2437 2525 2986 3328

Kajaria Ceramics 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 3 3 5 10 20 50 80 22 16 25 32
Cash Flow from Operating Activities 98 166 180 316 338 238 317 224 509 426 296
Cash Flow from Investing Activities -150 -151 -263 -267 -140 -137 -261 -90 -296 -298 -184
Cash Flow from Financing Activities 53 -13 87 -39 -168 -72 -114 -140 -205 -120 -135
Net Cash Inflow / Outflow 0 2 5 10 30 30 -58 -6 9 7 -23
Closing Cash & Cash Equivalent 3 5 10 20 50 80 22 16 25 32 11

Kajaria Ceramics 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) 7.1 8.22 11.05 14.52 15.91 14.78 14.25 16.06 19.36 23.68 21.64
CEPS(Rs) 10.36 11.8 15.15 19.43 21.1 19.95 19.99 22.74 26.12 31.29 30.09
DPS(Rs) 1.5 1.75 2 2.5 3 3 3 3 10 11 9
Book NAV/Share(Rs) 24.52 33.34 46.63 60.94 73.78 84.66 98.73 107.47 117.24 133.2 145.6
Core EBITDA Margin(%) 14.15 14.12 14.65 16.93 17.39 16.4 15.2 14.11 17.52 15.81 12.96
EBIT Margin(%) 11.76 11.89 12.46 14.63 15.07 13.64 12.64 11.26 14.58 13.53 10.61
Pre Tax Margin(%) 9.09 9.84 11.18 13.35 13.88 12.77 12.11 10.6 14.21 13.2 10.12
PAT Margin (%) 6.22 6.49 7.65 8.74 8.89 8.22 7.74 8.6 10.64 9.91 7.58
Cash Profit Margin (%) 8.79 8.81 9.96 11.42 11.74 11.4 10.75 12.27 14.31 12.89 10.49
ROA(%) 10.73 11.31 12.9 12.93 12.51 10.94 10.14 10.54 12.45 13.89 10.97
ROE(%) 33.54 30.37 29.7 27.63 23.71 18.15 15.69 15.47 17.29 19.21 15.6
ROCE(%) 32.86 33.26 34.44 35.14 32.43 26.08 23.23 18.77 22.23 24.79 20.26
Receivable days 27.62 27.82 28.08 32.5 39.19 51.79 57.15 53.96 52.06 44.64 44.52
Inventory Days 42.73 37.23 37.47 46.43 48.35 49.22 48.42 56.86 55.67 39.63 41.17
Payable days 93.67 81.34 95.87 129.45 127.12 96.73 82.32 83.35 71.18 65.91 68.31
PER(x) 13.54 21.21 36.35 32.82 36.76 38.37 41.45 23.45 47.73 42.99 48.71
Price/Book(x) 3.92 5.23 8.61 7.82 7.93 6.7 5.98 3.5 7.88 7.64 7.24
Dividend Yield(%) 1.56 1 0.5 0.52 0.51 0.53 0.51 0.8 1.08 1.08 0.85
EV/Net Sales(x) 1.09 1.56 3.02 3.25 3.71 3.36 3.13 2.1 5.16 4.29 3.79
EV/Core EBITDA(x) 6.96 9.96 18.22 16.76 18.48 19.49 19.81 13.39 27.09 24.92 26.53
Net Sales Growth(%) 20.58 15.98 19.09 10.36 5.64 6.31 9.06 -5.01 -0.97 33.24 18.26
EBIT Growth(%) 20.97 18 25.23 31.16 8.86 -11.82 -1.53 -11.15 27.56 23.49 -7.29
PAT Growth(%) 31.75 21.8 40.77 27.7 7.5 -9.93 0.07 10.83 21.84 23.9 -9.55
EPS Growth(%) 29.21 15.69 34.51 31.35 9.61 -7.12 -3.57 12.69 20.57 22.3 -8.62
Debt/Equity(x) 0.89 0.47 0.33 0.3 0.18 0.13 0.08 0.08 0.05 0.06 0.09
Current Ratio(x) 0.82 0.95 1.02 1.19 1.48 1.74 2 2.3 2.81 2.2 2.27
Quick Ratio(x) 0.42 0.56 0.54 0.66 0.81 1.05 1.3 1.31 2 1.5 1.47
Interest Cover(x) 4.41 5.8 9.71 11.47 12.66 15.74 23.97 17.01 39.54 41.08 21.72
Total Debt/Mcap(x) 0.23 0.09 0.04 0.04 0.02 0.02 0.01 0.02 0.01 0.01 0.01

Kajaria Ceramics Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 47.51 47.5 47.5 47.49 47.49 47.49 47.49 47.49 47.49 47.49
FII 22.45 21.27 19.58 19.44 18.57 16.9 17.96 18.48 18.32 19.18
DII 17.27 20.32 22.4 22.82 24.5 26.24 25.22 25.45 25.54 24.92
Public 12.77 10.91 10.52 10.25 9.44 9.37 9.34 8.59 8.65 8.42
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company is almost debt free.

Cons

  • Promoter holding is low: 47.49%.
  • Debtor days have increased from 65.91 to 68.31days.
  • Stock is trading at 8.2 times its book value.
  • The company has delivered a poor profit growth of 8% over past five 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.

Kajaria Ceramics News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

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

View more.....

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

View more.....

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

View more.....

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

View more.....

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

View more.....