Kingfa Science

₹1982 -18.7 | 0.9%

WEBSITE BSE:524019 NSE : KINGFA 10 May, 16:01

Market Cap ₹2400 Cr.

Stock P/E 19.1

P/B 4.3

Current Price ₹1982

Book Value ₹ 458.3

Face Value 10

52W High ₹2595.1

Dividend Yield 0%

52W Low ₹ 1400

Edit Ratio

Kingfa Science Research see more...

Overview Inc. Year: 1983Industry: Plastic Products

Kingfa Science & Technology (India) Ltd, previously Hdro S & S Industries Ltd, is engaged within the manufacturing of modified thermoplastics enterprise. The Company operates thru Reinforced Polypropylene segment. It manufactures and supplies Thermoplastics Elastomers, Fiber Re-Inforced composites and Reinforced Polypropylene Compounds. Its Polypropylene is modified by means of the addition of reinforcements, consisting of talc, chalk, mica and glass fiber to be used as a steel alternative in engineering applications. It manufactures various thermoplastic elastomers underneath the HYPRENE brand name. The Company's merchandise and substances are utilized in electronic equipment, industrial gadget, automobile, consumer goods, packaging and toys, amongst others. Its production centers are positioned at Pudukkottai in Tamil Nadu; Puducherry; Jejuri in Pune, and Manesar in Delhi. The Company has a total compounding capability of approximately 35,000 million metric lots annually (MTA).

Kingfa Science Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Kingfa Science 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	265	256	304	346	351	339	366	339	351	394
Other Income	0	0	0	0	1	2	1	2	0	2
Total Income	265	257	305	346	352	342	366	341	351	396
Total Expenditure	251	243	287	338	317	310	311	289	306	357
Operating Profit	14	14	17	8	35	32	55	52	45	39
Interest	1	1	2	1	1	1	2	1	1	1
Depreciation	3	3	3	3	4	4	4	4	4	5
Exceptional Income / Expenses	0	0	-6	0	0	0	0	0	0	0
Profit Before Tax	10	10	5	3	30	27	49	47	40	32
Provision for Tax	3	3	1	1	8	7	13	12	10	8
Profit After Tax	7	7	4	2	22	20	37	35	30	24
Adjustments	0	-0	0	0	-0	0	0	0	-0	-0
Profit After Adjustments	7	7	4	2	22	20	37	35	30	24
Adjusted Earnings Per Share	6.1	6.2	3.3	2	18.2	16.7	30.2	28.9	24.4	20.1

Kingfa Science 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	157	178	219	314	427	602	702	742	627	1048	1404	1450
Other Income	1	0	0	1	4	6	4	3	10	1	2	5
Total Income	157	178	219	315	431	607	706	744	638	1049	1406	1454
Total Expenditure	155	181	212	288	408	560	666	698	612	966	1276	1263
Operating Profit	3	-3	7	28	23	47	40	46	26	83	130	191
Interest	7	7	8	7	2	2	2	4	3	5	7	5
Depreciation	3	3	3	3	3	6	8	9	11	13	14	17
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	-23	0	0
Profit Before Tax	-7	-12	-5	17	18	39	29	33	12	41	110	168
Provision for Tax	-2	-4	-2	7	5	14	10	9	7	11	28	43
Profit After Tax	-5	-8	-3	11	12	25	19	25	5	31	81	126
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-5	-8	-3	11	12	25	19	25	5	31	81	126
Adjusted Earnings Per Share	-7.3	-12.3	-4.4	10.5	12.3	20.3	15.7	20.3	4.4	25.3	67.2	103.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	34%	24%	18%	24%
Operating Profit CAGR	57%	41%	23%	46%
PAT CAGR	161%	48%	27%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	18%	37%	27%	44%
ROE Average	19%	10%	8%	-3%
ROCE Average	25%	13%	12%	9%

Kingfa Science 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	20	11	8	119	244	305	324	349	354	385	466
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	4	15	15	16	16	16	17	18	24	17	0
Other Non-Current Liabilities	1	-3	-4	0	3	5	4	2	8	8	5
Total Current Liabilities	60	79	101	95	142	160	206	227	284	471	539
Total Liabilities	85	102	120	230	405	485	551	596	671	880	1010
Fixed Assets	26	24	25	29	76	88	85	107	129	126	123
Other Non-Current Assets	1	1	2	43	13	9	94	128	136	142	149
Total Current Assets	58	77	93	158	316	388	372	362	407	612	738
Total Assets	85	102	120	230	405	485	551	596	671	880	1010

Kingfa Science 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	2	1	1	13	2	4	9
Cash Flow from Operating Activities	9	-24	-1	19	-119	-116	96	30	-2	38	27
Cash Flow from Investing Activities	2	-1	-4	-47	-18	-6	-77	-63	-14	-19	-24
Cash Flow from Financing Activities	-11	25	5	34	137	162	-7	22	17	-14	-9
Net Cash Inflow / Outflow	0	0	0	6	-1	40	12	-11	1	5	-6
Closing Cash & Cash Equivalent	0	0	0	7	1	41	13	2	4	9	2

Kingfa Science 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)	-7.34	-12.33	-4.42	10.45	12.27	20.35	15.73	20.33	4.39	25.29	67.22
CEPS(Rs)	-3.24	-8.46	0.14	13.29	15.29	25.48	22.35	27.72	13.31	36	78.9
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	28.89	16.57	11.87	115.56	129.83	252.09	267.94	287.84	292.29	317.57	384.78
Core EBITDA Margin(%)	1.05	-1.65	2.62	7.48	4	6.67	5.02	5.84	2.47	7.82	9.12
EBIT Margin(%)	-0.07	-2.87	1.39	6.91	4.11	6.58	4.5	4.98	2.42	4.45	8.27
Pre Tax Margin(%)	-4.03	-6.16	-1.9	4.88	3.66	6.25	4.17	4.5	1.89	3.95	7.81
PAT Margin (%)	-2.86	-4.25	-1.23	3.03	2.57	3.99	2.72	3.32	0.85	2.92	5.8
Cash Profit Margin (%)	-1.26	-2.92	0.04	3.86	3.2	5	3.86	4.53	2.57	4.16	6.81
ROA(%)	-5.84	-9.07	-2.73	6.16	3.91	5.54	3.68	4.29	0.84	3.95	8.61
ROE(%)	-22.55	-54.24	-31.12	16.93	9.9	11.29	6.05	7.31	1.51	8.3	19.14
ROCE(%)	-0.22	-8.95	4.38	22.47	9.44	13.27	9.46	10.04	3.72	11.02	24.98
Receivable days	70.42	73.77	76.17	72.38	81.19	91.8	101.62	100	118.9	86.17	83.3
Inventory Days	38.71	38.56	40.62	46.79	48.44	54.6	56.83	52.58	73.92	70.35	71.52
Payable days	53.75	62.3	64.19	89.33	98.65	93.42	104.98	115.83	142.35	136.36	147.25
PER(x)	0	0	0	52.4	62.78	43.25	42.31	18.19	132.75	50.1	19.74
Price/Book(x)	0.44	2.26	19.03	4.74	5.93	3.49	2.48	1.28	2	3.99	3.45
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.27	0.49	1.05	1.83	1.68	1.69	1.1	0.63	1.19	1.48	1.15
EV/Core EBITDA(x)	15.74	-28.28	35.02	20.89	31.24	21.68	19.43	10.25	28.87	18.66	12.44
Net Sales Growth(%)	4.32	13.57	23.04	43.59	35.95	40.86	16.6	5.7	-15.41	67.07	33.95
EBIT Growth(%)	-102.06	-4226.12	160.19	614.97	-19.23	104.53	-22.23	16.76	-58.91	207.59	149.02
PAT Growth(%)	0	-67.92	64.11	455	14.85	98.66	-22.67	29.19	-78.38	475.62	165.76
EPS Growth(%)	0	-67.92	64.11	336.21	17.39	65.86	-22.67	29.19	-78.38	475.62	165.76
Debt/Equity(x)	1.73	5.45	9.24	0.13	0.32	0.07	0.05	0.13	0.19	0.11	0.08
Current Ratio(x)	0.97	0.97	0.92	1.67	2.22	2.43	1.81	1.59	1.43	1.3	1.37
Quick Ratio(x)	0.65	0.68	0.61	1.04	1.74	1.71	1.31	1.1	0.93	0.75	0.83
Interest Cover(x)	-0.02	-0.87	0.42	3.41	9.17	19.91	13.32	10.4	4.58	8.82	17.78
Total Debt/Mcap(x)	3.93	2.41	0.49	0.03	0.04	0.02	0.02	0.1	0.09	0.03	0.02

Kingfa Science Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	74.99	74.99	74.99	74.99	74.99	74.99	74.99	74.99	74.99	74.99
FII	6.33	6.35	6.34	6.32	6.32	6.33	6.34	6.35	6.36	6.33
DII	0	0	0	0	0	0	0	0	0	0
Public	18.68	18.66	18.66	18.69	18.69	18.67	18.67	18.66	18.64	18.68
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	0.91	0.91	0.91	0.91	0.91	0.91	0.91	0.91	0.91	0.91
FII	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08
DII	0	0	0	0	0	0	0	0	0	0
Public	0.23	0.23	0.23	0.23	0.23	0.23	0.23	0.23	0.23	0.23
Others	0	0	0	0	0	0	0	0	0	0
Total	1.21	1.21	1.21	1.21	1.21	1.21	1.21	1.21	1.21	1.21

Pros

Company has delivered good profit growth of 26% CAGR over last 5 years
Company has reduced debt.
Company is almost debt free.

Cons

Company has a low return on equity of 10% over the last 3 years.
Debtor days have increased from 136.36 to 147.25days.
Stock is trading at 4.3 times its book value.

* 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.

Kingfa Science 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

Kingfa Science

Add Watchlist

Kingfa Science Research see more...

Overview Inc. Year: 1983Industry: Plastic Products

Kingfa Science Share Price

Alert Data

Quarterly Price

Peer Comparison

Kingfa Science Quarterly Results

Kingfa Science Profit & Loss

Growth Rates

Kingfa Science Balance Sheet

Kingfa Science Cash Flow

Kingfa Science Ratios

Kingfa Science Shareholding Pattern

Kingfa Science News

IPO

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

Please Login!

Error!