Market Cap ₹5712 Cr.
Stock P/E 57.8
P/B 7.4
Current Price ₹2599.1
Book Value ₹ 349.8
Face Value 10
52W High ₹3111.8
Dividend Yield 0.77%
52W Low ₹ 2099
Kennametal India Limited is an India-based company. The Company's segments consist of Hard Metal, Hard Metal Products and Machine Tools.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 198 | 226 | 227 | 234 | 275 | 256 | 279 | 258 | 271 | 269 |
Other Income | 1 | 4 | 1 | 3 | 1 | 1 | 1 | 2 | 2 | 5 |
Total Income | 199 | 230 | 228 | 237 | 276 | 257 | 281 | 260 | 273 | 274 |
Total Expenditure | 166 | 199 | 184 | 195 | 237 | 225 | 243 | 223 | 228 | 224 |
Operating Profit | 33 | 31 | 44 | 42 | 39 | 32 | 38 | 37 | 45 | 50 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation | 6 | 7 | 7 | 7 | 9 | 10 | 11 | 10 | 11 | 11 |
Exceptional Income / Expenses | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 |
Profit Before Tax | 27 | 21 | 37 | 35 | 30 | 22 | 27 | 26 | 33 | 52 |
Provision for Tax | 10 | 2 | 13 | 4 | 8 | 6 | 8 | 9 | 9 | 13 |
Profit After Tax | 16 | 20 | 24 | 31 | 22 | 16 | 19 | 17 | 25 | 38 |
Adjustments | -16 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 24 | 31 | 22 | 16 | 19 | 17 | 25 | 38 |
Adjusted Earnings Per Share | 7.4 | 9 | 11.1 | 14 | 10 | 7.1 | 8.5 | 7.8 | 11.3 | 17.4 |
#(Fig in Cr.) | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 490 | 545 | 570 | 570 | 652 | 793 | 927 | 641 | 811 | 991 | 1077 | 1077 |
Other Income | 8 | 6 | 6 | 9 | 6 | 8 | 14 | 19 | 9 | 9 | 6 | 10 |
Total Income | 497 | 551 | 576 | 579 | 658 | 802 | 941 | 661 | 820 | 1000 | 1083 | 1088 |
Total Expenditure | 451 | 494 | 510 | 524 | 594 | 693 | 791 | 581 | 691 | 812 | 926 | 918 |
Operating Profit | 46 | 56 | 66 | 55 | 64 | 109 | 150 | 80 | 129 | 188 | 157 | 170 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 |
Depreciation | 27 | 27 | 26 | 24 | 28 | 28 | 28 | 34 | 38 | 36 | 39 | 43 |
Exceptional Income / Expenses | 0 | -10 | 6 | 0 | -6 | -8 | 0 | -4 | -1 | 0 | 0 | 13 |
Profit Before Tax | 20 | 20 | 46 | 31 | 30 | 73 | 122 | 40 | 89 | 153 | 118 | 138 |
Provision for Tax | 5 | 3 | 13 | 10 | 6 | 21 | 35 | 8 | 23 | 39 | 30 | 39 |
Profit After Tax | 15 | 17 | 34 | 21 | 24 | 52 | 86 | 33 | 67 | 114 | 88 | 99 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 15 | 17 | 34 | 21 | 24 | 52 | 86 | 33 | 67 | 114 | 88 | 99 |
Adjusted Earnings Per Share | 6.8 | 7.8 | 15.3 | 9.4 | 11.1 | 23.8 | 39.2 | 14.8 | 30.3 | 51.9 | 39.9 | 45 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 9% | 19% | 6% | 8% |
Operating Profit CAGR | -16% | 25% | 8% | 13% |
PAT CAGR | -23% | 39% | 11% | 19% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 10% | 35% | 18% | 15% |
ROE Average | 13% | 15% | 14% | 10% |
ROCE Average | 18% | 19% | 18% | 14% |
#(Fig in Cr.) | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 316 | 333 | 362 | 377 | 394 | 439 | 519 | 550 | 573 | 646 | 688 |
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 | 180 | 185 | 201 | 211 | 211 | 233 | 248 | 256 | 277 | 310 | 342 |
Total Current Liabilities | 95 | 87 | 105 | 118 | 139 | 194 | 228 | 131 | 188 | 176 | 153 |
Total Liabilities | 591 | 606 | 667 | 706 | 744 | 866 | 996 | 937 | 1038 | 1133 | 1183 |
Fixed Assets | 126 | 114 | 101 | 107 | 146 | 154 | 184 | 247 | 225 | 215 | 275 |
Other Non-Current Assets | 215 | 220 | 243 | 276 | 263 | 299 | 367 | 349 | 373 | 439 | 424 |
Total Current Assets | 251 | 272 | 323 | 323 | 334 | 413 | 445 | 342 | 440 | 479 | 485 |
Total Assets | 591 | 606 | 667 | 706 | 744 | 866 | 996 | 937 | 1038 | 1133 | 1183 |
#(Fig in Cr.) | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 45 | 54 | 57 | 95 | 65 | 92 | 95 | 44 | 41 | 115 | 63 |
Cash Flow from Operating Activities | 33 | 11 | 61 | 17 | 77 | 63 | 84 | 28 | 155 | 49 | 116 |
Cash Flow from Investing Activities | -24 | -8 | -17 | -42 | -45 | -55 | -139 | -32 | -24 | -62 | -45 |
Cash Flow from Financing Activities | -0 | -0 | -5 | -5 | -5 | -5 | 4 | 2 | -57 | -53 | -45 |
Net Cash Inflow / Outflow | 9 | 3 | 38 | -30 | 27 | 2 | -51 | -2 | 73 | -65 | 26 |
Closing Cash & Cash Equivalent | 54 | 57 | 95 | 65 | 92 | 95 | 44 | 41 | 115 | 63 | 89 |
# | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 6.76 | 7.77 | 15.25 | 9.44 | 11.09 | 23.77 | 39.23 | 14.77 | 30.27 | 51.86 | 39.86 |
CEPS(Rs) | 18.9 | 19.86 | 26.92 | 20.4 | 23.94 | 36.55 | 51.95 | 30.32 | 47.45 | 68.09 | 57.55 |
DPS(Rs) | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 0 | 20 | 24 | 20 |
Book NAV/Share(Rs) | 143.92 | 151.68 | 164.53 | 171.56 | 179.07 | 199.32 | 235.68 | 250 | 260.32 | 293.27 | 312.45 |
Core EBITDA Margin(%) | 7.32 | 8.67 | 9.8 | 7.5 | 8.37 | 12.66 | 14.68 | 9.49 | 14.79 | 18.06 | 14.04 |
EBIT Margin(%) | 3.71 | 3.34 | 7.58 | 5.01 | 4.36 | 9.2 | 13.17 | 6.47 | 11.05 | 15.4 | 10.94 |
Pre Tax Margin(%) | 3.71 | 3.34 | 7.58 | 5.01 | 4.36 | 9.2 | 13.12 | 6.3 | 11.02 | 15.4 | 10.92 |
PAT Margin (%) | 2.82 | 2.91 | 5.47 | 3.39 | 3.5 | 6.59 | 9.31 | 5.07 | 8.21 | 11.52 | 8.14 |
Cash Profit Margin (%) | 7.88 | 7.45 | 9.66 | 7.32 | 7.56 | 10.14 | 12.33 | 10.4 | 12.87 | 15.12 | 11.75 |
ROA(%) | 2.9 | 2.85 | 5.27 | 3.02 | 3.36 | 6.5 | 9.27 | 3.36 | 6.75 | 10.51 | 7.57 |
ROE(%) | 4.81 | 5.25 | 9.65 | 5.62 | 6.32 | 12.57 | 18.04 | 6.08 | 11.86 | 18.74 | 13.16 |
ROCE(%) | 6.34 | 6.03 | 13.35 | 8.31 | 7.88 | 17.53 | 25.24 | 7.6 | 15.78 | 25.02 | 17.65 |
Receivable days | 66.31 | 61.24 | 65.15 | 68.62 | 60.19 | 58.19 | 56.55 | 63.56 | 43.18 | 46.03 | 47.24 |
Inventory Days | 68.67 | 59.41 | 56.61 | 61.9 | 57.84 | 60.56 | 70.68 | 114.1 | 90.64 | 86.89 | 86.58 |
Payable days | 86.93 | 65.21 | 65.33 | 80.48 | 82.15 | 82.58 | 85.68 | 96.09 | 67.13 | 74.74 | 53.95 |
PER(x) | 64.93 | 97.41 | 51.84 | 72.21 | 55.79 | 31.5 | 28.61 | 50.61 | 40.17 | 36.21 | 66.4 |
Price/Book(x) | 3.05 | 4.99 | 4.8 | 3.97 | 3.45 | 3.76 | 4.76 | 2.99 | 4.67 | 6.4 | 8.47 |
Dividend Yield(%) | 0 | 0 | 0.25 | 0.29 | 0.32 | 0.27 | 0.18 | 0 | 1.64 | 1.28 | 0.76 |
EV/Net Sales(x) | 1.86 | 2.95 | 2.88 | 2.51 | 2.02 | 1.96 | 2.63 | 2.52 | 3.16 | 4.11 | 5.32 |
EV/Core EBITDA(x) | 19.68 | 28.49 | 25.05 | 26.12 | 20.53 | 14.27 | 16.22 | 20.18 | 19.93 | 21.6 | 36.59 |
Net Sales Growth(%) | -12.9 | 11.3 | 4.61 | 0.01 | 14.3 | 21.67 | 16.87 | -30.8 | 26.5 | 22.1 | 8.72 |
EBIT Growth(%) | -80.21 | 0 | 137.03 | -33.83 | -1.14 | 140.45 | 67.26 | -66.01 | 116.14 | 70.12 | -22.8 |
PAT Growth(%) | -78.29 | 14.95 | 96.37 | -38.13 | 17.5 | 114.61 | 65.01 | -62.34 | 104.92 | 71.32 | -23.14 |
EPS Growth(%) | -78.29 | 14.95 | 96.37 | -38.13 | 17.5 | 114.41 | 65.01 | -62.34 | 104.92 | 71.32 | -23.14 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0 | 0 | 0 |
Current Ratio(x) | 2.64 | 3.11 | 3.07 | 2.75 | 2.41 | 2.13 | 1.95 | 2.61 | 2.35 | 2.72 | 3.17 |
Quick Ratio(x) | 1.64 | 2.02 | 2.17 | 1.78 | 1.64 | 1.33 | 1.06 | 1.1 | 1.25 | 1.21 | 1.57 |
Interest Cover(x) | 0 | 0 | 0 | 0 | 0 | 0 | 244.2 | 37.73 | 299 | 0 | 589 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
FII | 0.64 | 0.69 | 0.5 | 0.61 | 0.62 | 0.62 | 0.71 | 0.87 | 0.97 | 0.96 |
DII | 12.87 | 12.94 | 12.93 | 12.88 | 12.73 | 12.8 | 13.2 | 13.04 | 13.17 | 13.45 |
Public | 11.5 | 11.37 | 11.57 | 11.52 | 11.65 | 11.58 | 11.09 | 11.09 | 10.85 | 10.59 |
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 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 |
FII | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 |
DII | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.3 |
Public | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.25 | 0.24 | 0.24 | 0.24 | 0.23 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 |
Pros
Cons
* 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.
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 |
---|
You May Also Know About