Kaveri Seed

₹852.2 19.8 | 2.4%

WEBSITE BSE:532899 NSE : KAVERI SEED 10 May, 16:01

Market Cap ₹4383 Cr.

Stock P/E 16.8

P/B 3.3

Current Price ₹852.2

Book Value ₹ 260.9

Face Value 2

52W High ₹906.5

Dividend Yield 0.47%

52W Low ₹ 500

Edit Ratio

Kaveri Seed Research see more...

Overview Inc. Year: 1986Industry: Agriculture

Kaveri Seed Company Ltd is an totally India-based seed organisation. The Company is engaged within the production, processing and advertising of hybrid seeds. It owns over six hundred acres of farm land. It gives products in 2 classes: filed crops and vegetables. Its range of field vegetation consists of corn, paddy, cotton, sunflower, mustard, sorghum, pulses, bajra and wheat. Its range of vegetables consists of tomatoes, okra, chilies, watermelon, gourds and brinjal. Its range of corn seeds consists of Kaveri 225, Kaveri 2288 (Ekka), Kaveri 244+, Kaveri 50 and Kaveri 25K55. Its range of paddy seeds consists of Supreme Sona, Kaveri 9090, Kaveri 108 (Sampurna), KPH 412 and Chintu. Its variety of cotton seeds consists of Jaadoo, Jackpot, ATM and Singha. Its range of sunflower seeds includes Kaveri 7049 (Champ), KSFH 7032 (Sunkranti), Kaveri 9004 and Kaveri 678 (Leader), Kaveri 618 Extra. Its variety of mustard seeds consists of Kaveri AK47 and Kaveri 36.

Kaveri Seed Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Kaveri Seed Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	148	126	67	686	167	144	74	736	171	143
Other Income	15	7	4	7	7	32	8	12	14	13
Total Income	163	133	71	693	175	176	82	748	185	156
Total Expenditure	141	119	77	439	159	131	90	458	160	134
Operating Profit	22	14	-7	254	16	45	-9	289	25	22
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	5	5	6	5	5	5	5	6	6	7
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	17	9	-12	249	11	40	-14	284	19	15
Provision for Tax	4	2	-1	4	5	2	2	9	5	4
Profit After Tax	13	7	-12	245	5	38	-16	275	14	11
Adjustments	-0	1	0	-1	-0	-0	0	-2	-0	1
Profit After Adjustments	13	8	-12	244	5	38	-15	274	14	12
Adjusted Earnings Per Share	2.2	1.3	-2	41.8	0.9	6.8	-2.8	48.9	2.5	2.1

Kaveri Seed 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	712	1011	1161	745	705	819	809	930	1036	970	1070	1124
Other Income	5	10	16	13	34	24	43	46	46	41	62	47
Total Income	717	1021	1177	758	739	843	853	976	1082	1011	1133	1171
Total Expenditure	573	790	851	557	565	598	598	677	738	767	826	842
Operating Profit	144	231	325	201	174	245	255	299	344	244	307	327
Interest	2	0	0	0	0	1	1	0	1	0	0	0
Depreciation	12	16	15	27	30	25	23	26	22	21	21	24
Exceptional Income / Expenses	1	0	-0	0	-59	0	0	0	0	0	0	0
Profit Before Tax	132	214	310	173	84	220	231	273	321	223	286	304
Provision for Tax	4	5	9	5	7	8	14	13	10	10	13	20
Profit After Tax	128	209	301	167	77	211	217	260	311	213	273	284
Adjustments	0	-0	0	0	1	-0	0	-1	-1	-0	-1	-1
Profit After Adjustments	128	209	301	168	78	211	217	259	310	212	272	285
Adjusted Earnings Per Share	18.7	30.4	43.7	24.3	11.3	32	34.4	42.9	51.5	36.4	48.6	50.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	10%	5%	5%	4%
Operating Profit CAGR	26%	1%	5%	8%
PAT CAGR	28%	2%	5%	8%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	63%	9%	14%	4%
ROE Average	21%	22%	23%	27%
ROCE Average	22%	23%	24%	28%

Kaveri Seed 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	345	516	755	927	1014	1012	1007	959	1244	1281	1365
Minority's Interest	0	0	0	-0	-1	-1	-1	0	1	1	2
Borrowings	1	1	1	2	5	3	7	6	1	1	0
Other Non-Current Liabilities	4	5	6	8	8	30	53	62	72	84	73
Total Current Liabilities	518	506	396	424	501	420	515	579	677	551	653
Total Liabilities	868	1028	1158	1360	1527	1465	1580	1606	1995	1918	2094
Fixed Assets	137	144	161	202	200	189	240	250	246	242	261
Other Non-Current Assets	16	27	64	24	43	80	134	96	130	170	243
Total Current Assets	714	858	933	1135	1284	1196	1207	1233	1591	1472	1590
Total Assets	868	1028	1158	1360	1527	1465	1580	1606	1995	1918	2094

Kaveri Seed 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	10	14	7	7	9	21	14	5	8	13	20
Cash Flow from Operating Activities	110	193	145	246	159	148	128	192	252	110	297
Cash Flow from Investing Activities	-58	-162	-84	-202	-150	71	82	112	-217	66	-119
Cash Flow from Financing Activities	-47	-38	-61	-42	3	-226	-219	-301	-29	-170	-176
Net Cash Inflow / Outflow	5	-8	-0	3	11	-7	-9	3	5	7	1
Closing Cash & Cash Equivalent	14	7	7	9	21	14	5	8	13	20	21

Kaveri Seed 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)	18.69	30.4	43.68	24.31	11.27	31.96	34.45	42.94	51.47	36.43	48.59
CEPS(Rs)	20.48	32.82	45.82	28.23	15.57	35.78	38.07	47.34	55.27	40.08	52.43
DPS(Rs)	3.2	4.8	7.5	2.5	0	3	3	3	4	4	4
Book NAV/Share(Rs)	50.1	74.84	109.4	134.27	146.89	153.18	159.49	158.91	206.27	219.6	244.1
Core EBITDA Margin(%)	19.57	21.88	26.67	25.16	19.76	27.02	26.13	27.22	28.75	20.88	22.83
EBIT Margin(%)	18.73	21.22	26.71	23.24	11.96	26.9	28.62	29.36	31.03	22.98	26.73
Pre Tax Margin(%)	18.52	21.2	26.7	23.2	11.93	26.83	28.56	29.31	30.98	22.96	26.71
PAT Margin (%)	17.99	20.69	25.9	22.47	10.94	25.8	26.86	27.94	30.03	21.94	25.47
Cash Profit Margin (%)	19.71	22.31	27.18	26.15	15.22	28.86	29.69	30.69	32.18	24.1	27.39
ROA(%)	14.76	22.07	27.52	13.3	5.35	14.13	14.28	16.31	17.28	10.88	13.59
ROE(%)	37.31	48.77	47.43	19.93	7.96	20.86	21.53	26.45	28.25	16.85	20.61
ROCE(%)	38.34	49.65	48.76	20.56	8.68	21.67	22.83	27.6	29.08	17.63	21.61
Receivable days	35.16	24.17	28.82	48.58	42.83	38.16	38.45	39.75	39.39	40.71	41.61
Inventory Days	251.79	178.39	155.82	244.57	246.03	198.37	226.38	235.45	239.25	278.48	252.09
Payable days	356.84	289.68	202.88	200.09	252.78	237.86	207.32	218.52	255.93	248.25	186.3
PER(x)	12.81	21.03	22.56	15.48	49.01	15.17	13.33	7.94	9.98	15	9.81
Price/Book(x)	4.78	8.54	9.01	2.8	3.76	3.17	2.88	2.14	2.49	2.49	1.95
Dividend Yield(%)	1.34	0.75	0.76	0.66	0	0.62	0.65	0.88	0.78	0.73	0.84
EV/Net Sales(x)	2.29	4.34	5.84	3.48	5.39	3.9	3.58	2.21	2.98	3.26	2.47
EV/Core EBITDA(x)	11.29	18.99	20.85	12.91	21.83	13.01	11.38	6.88	8.98	12.99	8.63
Net Sales Growth(%)	0	42	14.82	-35.84	-5.36	16.21	-1.2	14.94	11.39	-6.4	10.35
EBIT Growth(%)	0	60.89	44.55	-44.17	-51.21	160.86	5.12	17.89	17.72	-30.68	28.36
PAT Growth(%)	0	63.32	43.8	-44.32	-53.85	173.53	2.84	19.55	19.74	-31.62	28.12
EPS Growth(%)	0	62.61	43.71	-44.34	-53.64	183.57	7.77	24.65	19.86	-29.22	33.39
Debt/Equity(x)	0.01	0	0	0	0	0	0.01	0.01	0	0	0
Current Ratio(x)	1.38	1.69	2.36	2.68	2.56	2.85	2.35	2.13	2.35	2.67	2.43
Quick Ratio(x)	0.43	0.71	1.11	1.49	1.67	1.79	1.25	1.03	1.29	1.29	1.34
Interest Cover(x)	88.46	878.72	1817.86	724.9	350.02	364.86	423.63	570.81	636.67	1749.45	1518.49
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0

Kaveri Seed Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	57.44	57.44	57.44	57.44	59.9	59.9	59.9	59.9	59.9	60.5
FII	17.58	17.61	17.68	15.03	16.44	16.55	16.29	16.29	17.69	17.22
DII	6.7	6.96	7.44	6.44	6.87	6.8	6.77	6.77	4.58	4.83
Public	18.29	18	17.44	21.1	16.79	16.75	17.05	17.05	17.83	17.45
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	3.35	3.35	3.35	3.35	3.35	3.35	3.35	3.35	3.35	3.11
FII	1.03	1.03	1.03	0.88	0.92	0.93	0.91	0.91	0.99	0.89
DII	0.39	0.41	0.43	0.38	0.38	0.38	0.38	0.38	0.26	0.25
Public	1.07	1.05	1.02	1.23	0.94	0.94	0.95	0.95	1	0.9
Others	0	0	0	0	0	0	0	0	0	0
Total	5.83	5.83	5.83	5.83	5.59	5.59	5.59	5.59	5.59	5.14

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 22%
Debtor days have improved from 248.25 to 186.3days.
Company has reduced debt.
Company is almost debt free.

Cons

Stock is trading at 3.3 times its book value.
The company has delivered a poor profit growth of 5% 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.

Kaveri Seed News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 3400/-

Indian Potash

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

Kaveri Seed

Add Watchlist

Kaveri Seed Research see more...

Overview Inc. Year: 1986Industry: Agriculture

Kaveri Seed Share Price

Alert Data

Quarterly Price

Peer Comparison

Kaveri Seed Quarterly Results

Kaveri Seed Profit & Loss

Growth Rates

Kaveri Seed Balance Sheet

Kaveri Seed Cash Flow

Kaveri Seed Ratios

Kaveri Seed Shareholding Pattern

Kaveri Seed News

Top Unlisted Companies & InstaBuy Companies

Indian Potash

IPO

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

Please Login!

Error!