KKRRAFTON Developers

₹205 4 | 2%

WEBSITE BSE:521238 NSE : KDL 18 May, 10:00

Market Cap ₹2004 Cr.

Stock P/E 24.0

P/B 20.4

Current Price ₹205

Book Value ₹ 10

Face Value 10

52W High ₹205

Dividend Yield 0%

52W Low ₹ 14.6

Edit Ratio

KKRRAFTON Developers Research see more...

Overview Inc. Year: 1992Industry: IT - Software

KKRRAFTON Developers Limited, incorporated on June 15, 1992, is a diversified company involved in real estate and financial investment. It is registered as a non-government company at the Registrar of Companies in Ahmedabad, with an authorized share capital of Rs. 60,000,000 and a paid-up capital of Rs. 5,596,000. The company’s real estate activities include purchasing land and immovable property to develop and construct residential and commercial complexes. They also deal in land and house property, offering freehold and leasehold ground rents. In addition to real estate, KKRRAFTON Developers extends its business to manufacturing and trading paper-based packing materials like cones, tubes, containers, and laminates.KKRRAFTON Developers also provides basic telephone services, cellular services, electronic mail services, net connectivity, and internet access services, reflecting its involvement in the IT hardware sector.

KKRRAFTON Developers Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

KKRRAFTON Developers Quarterly Results

#(Fig in Cr.)	Jun 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	0	0	0	0	1
Other Income	0	0	0	0	0
Total Income	0	0	0	0	1
Total Expenditure	0	0	0	0	0
Operating Profit	0	-0	0	0	1
Interest	0	0	0	0	0
Depreciation	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0
Profit Before Tax	0	-0	0	0	1
Provision for Tax	0	0	0	0	0
Profit After Tax	0	-0	0	0	0
Adjustments	0	0	0	-0	0
Profit After Adjustments	0	-0	0	0	0
Adjusted Earnings Per Share	0.1	-0.1	0.1	0.1	8.5

KKRRAFTON Developers Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	TTM
Net Sales	0	0	0	0	1	0	0	0	0	1
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	0	0	0	0	1	0	0	0	0	1
Total Expenditure	0	0	0	0	1	0	0	0	0	0
Operating Profit	-0	-0	0	0	0	0	0	0	0	1
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-0	-0	0	0	0	0	0	0	0	1
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	-0	-0	0	0	0	0	0	0	0	0
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-0	-0	0	0	0	0	0	0	0	0
Adjusted Earnings Per Share	-0.1	-0.2	0.1	0.1	0.1	0.2	0.1	0.1	0.1	8.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	0%	0%	0%
Operating Profit CAGR	0%	0%	0%	0%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	1266%	133%	66%	13%
ROE Average	0%	1%	1%	1%
ROCE Average	0%	0%	0%	-0%

KKRRAFTON Developers 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	1	0	0	1	0	0	0	0	1	1	1
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	4	5	4	4	4	4	4	4
Other Non-Current Liabilities	0	0	0	0	0	0	0	0	0	0	0
Total Current Liabilities	0	6	5	2	1	1	1	1	1	1	1
Total Liabilities	1	7	6	7	6	5	5	5	5	5	5
Fixed Assets	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Assets	0	6	6	6	6	5	5	5	5	5	5
Total Current Assets	0	0	0	0	0	0	0	0	0	0	0
Total Assets	1	7	6	7	6	5	5	5	5	5	5

KKRRAFTON Developers Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	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
Cash Flow from Operating Activities	-0	4	-4	-1	1	0	-0	0	-0	-0
Cash Flow from Investing Activities	0	-4	0	0	0	0	0	0	0	0
Cash Flow from Financing Activities	0	0	4	0	-1	-0	0	-0	0	0
Net Cash Inflow / Outflow	-0	0	0	-0	0	-0	-0	-0	0	-0
Closing Cash & Cash Equivalent	0	0	0	0	0	0	0	0	0	-0

KKRRAFTON Developers 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)	-0.11	-0.2	0.09	0.07	0.12	0.18	0.14	0.05	0.12	0.03	0.04
CEPS(Rs)	-0.11	-0.2	0.09	0.07	0.12	0.18	0.14	0.05	0.12	0.03	0.04
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	7.58	8.1	8.91	8.98	8.55	8.72	8.87	8.92	9	9.04	9.14
Core EBITDA Margin(%)	-5.21	-7.87	2.96	1.71	1.55	10.3	12.79	8.02	27.47	7	6.23
EBIT Margin(%)	-5.21	-7.87	2.96	1.71	1.55	10.3	12.79	8.02	27.47	7	6.23
Pre Tax Margin(%)	-5.21	-8.01	2.95	1.65	1.54	10.23	12.76	7.81	27.42	6.84	6.16
PAT Margin (%)	-5.21	-8.01	2.04	1.14	1.07	7.07	9.44	5.78	20.29	5.06	4.56
Cash Profit Margin (%)	-5.21	-8.01	2.04	1.14	1.07	7.07	9.44	5.78	20.29	5.06	4.56
ROA(%)	-0.89	-0.3	0.08	0.07	0.11	0.17	0.15	0.06	0.13	0.04	0.04
ROE(%)	-1.45	-2.52	1.1	0.83	1.41	2.03	1.64	0.62	1.33	0.39	0.4
ROCE(%)	-1.34	-2.48	1.58	0.23	0.2	0.29	0.24	0.09	0.2	0.06	0.06
Receivable days	1115.19	935.43	247.38	51.41	0	175.01	283.2	684.38	1127.33	663.77	562.82
Inventory Days	0	0	0	0	0	0	0	0	0	0	0
Payable days	666.04	0	0	6702.32	893.79	0	0	0	0	0	0
PER(x)	0	0	185.28	296.39	170.32	84.19	113.38	0	135.94	0	0
Price/Book(x)	3.3	8.66	1.94	2.44	2.46	1.69	1.85	0	1.79	0	0
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	11.76	28.15	3.58	15.42	9.24	35.17	57.71	86.71	150.42	118.86	104.47
EV/Core EBITDA(x)	-225.86	-357.48	121.21	899.53	596.29	341.3	451.12	1081.4	547.64	1697.42	1676.99
Net Sales Growth(%)	402.93	16.34	85.4	42.31	77.88	-78.57	-38.2	-38.15	-38.19	17.64	14.32
EBIT Growth(%)	94.05	-75.9	169.62	-17.49	60.8	42.47	-23.27	-61.24	111.73	-70.01	1.7
PAT Growth(%)	94.05	-78.88	147.2	-20.48	66.47	42.15	-17.46	-62.17	117.14	-70.64	2.93
EPS Growth(%)	94.05	-78.58	147.26	-20.45	66.49	42.09	-17.44	-62.17	117.11	-70.62	2.87
Debt/Equity(x)	0	0	0.01	8.93	10.06	8.36	8.14	8.09	7.99	7.96	7.87
Current Ratio(x)	1.93	0.06	0.02	0.14	0	0.11	0.14	0.22	0.14	0.14	0.14
Quick Ratio(x)	1.93	0.06	0.02	0.14	0	0.11	0.14	0.22	0.14	0.14	0.14
Interest Cover(x)	0	-58.98	431.99	25.98	216.63	145.67	407.62	37.72	608.09	44.39	92.74
Total Debt/Mcap(x)	0	0	0	3.66	4.09	4.94	4.4	0	4.46	0	0

KKRRAFTON Developers Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0	0	0	0	0	0	0	0	0	0
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	100	100	100	100	100	100	100	100	100	100
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

Pros

Cons

Promoter holding is low: 0%.
Company has a low return on equity of 1% over the last 3 years.
Stock is trading at 20.4 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.