KMF Builders&Develop

₹8 0.3 | 4.2%

WEBSITE BSE:531578 NSE : KMF BUILDERS 18 May, 10:00

Market Cap ₹10 Cr.

Stock P/E 24.1

P/B 0.8

Current Price ₹8

Book Value ₹ 10.3

Face Value 5

52W High ₹9.5

Dividend Yield 0%

52W Low ₹ 3.8

Edit Ratio

KMF Builders&Develop Research see more...

Overview Inc. Year: 1995Industry: Construction - Real Estate

KMF Builders&Develop Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

KMF Builders&Develop Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	0	1	3	0	0	1	1	0	12	9
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	0	1	3	0	0	1	1	0	12	9
Total Expenditure	-0	1	2	-0	-0	1	1	-0	19	0
Operating Profit	0	0	0	0	0	0	0	0	-8	8
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	-8	8
Provision for Tax	0	0	0	0	0	0	0	-0	0	0
Profit After Tax	0	0	0	0	0	0	0	0	-8	8
Adjustments	-0	0	0	0	-0	-0	0	0	0	-0
Profit After Adjustments	0	0	0	0	0	0	0	0	-8	8
Adjusted Earnings Per Share	0	0	0.1	0.1	0.1	0	0	0	-6.5	6.8

KMF Builders&Develop 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	10	7	3	6	2	2	4	2	5	3	2	22
Other Income	0	0	0	0	0	0	0	0	0	0	0	0
Total Income	11	7	3	6	2	2	4	2	5	3	3	22
Total Expenditure	9	6	3	5	2	1	4	2	4	3	2	20
Operating Profit	1	1	0	1	1	0	0	0	1	1	1	0
Interest	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	1	0	1	0	0	0	0	0	0	0	0
Provision for Tax	0	0	0	0	0	-0	0	0	0	0	0	0
Profit After Tax	1	0	0	0	0	0	0	0	0	0	0	0
Adjustments	0	0	0	0	0	0	-0	0	0	0	0	0
Profit After Adjustments	1	0	0	0	0	0	0	0	0	0	0	0
Adjusted Earnings Per Share	0.6	0.3	0.1	0.3	0.2	0.1	0.2	0.1	0.3	0.3	0.3	0.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-33%	0%	0%	-15%
Operating Profit CAGR	0%	0%	0%	0%
PAT CAGR	0%	0%	0%	-100%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	96%	29%	36%	13%
ROE Average	3%	3%	2%	3%
ROCE Average	4%	4%	3%	4%

KMF Builders&Develop 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	10	10	10	11	11	11	11	11	12	12	12
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	1	1	0	0
Other Non-Current Liabilities	0	0	0	-0	-0	-0	-0	-0	-0	0	0
Total Current Liabilities	5	6	6	4	4	3	9	9	9	8	9
Total Liabilities	15	16	17	15	15	14	20	20	21	21	22
Fixed Assets	1	1	0	0	0	0	0	1	0	0	0
Other Non-Current Assets	1	1	1	1	0	0	0	0	0	0	0
Total Current Assets	14	15	16	14	14	14	19	20	20	20	21
Total Assets	15	16	17	15	15	14	20	20	21	21	22

KMF Builders&Develop 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	1	0	1	0	1	0	0	1	1	4	5
Cash Flow from Operating Activities	-1	0	-0	0	-1	0	1	-0	3	1	-2
Cash Flow from Investing Activities	-0	-0	0	0	1	0	-0	-0	0	0	0
Cash Flow from Financing Activities	-0	0	0	-0	-0	-0	0	0	-0	-0	-0
Net Cash Inflow / Outflow	-1	0	-0	0	-0	0	1	-0	3	1	-2
Closing Cash & Cash Equivalent	0	1	0	1	0	0	1	1	4	5	3

KMF Builders&Develop 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)	0.56	0.34	0.12	0.33	0.2	0.13	0.24	0.12	0.29	0.26	0.25
CEPS(Rs)	0.64	0.42	0.2	0.43	0.3	0.17	0.26	0.19	0.35	0.32	0.31
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	8.15	8.49	8.61	8.85	9.05	9.18	9.1	9.22	9.5	9.77	10.02
Core EBITDA Margin(%)	10.99	10.73	11.61	12.06	12.66	9.64	8.08	13.57	10.31	9.65	12.54
EBIT Margin(%)	11.08	10.36	10.04	10.83	17.79	8.74	10	12.74	9.76	13.99	22.2
Pre Tax Margin(%)	10.47	9.43	8.45	9.84	17.45	7.99	9.69	12.09	9.17	12.88	20.7
PAT Margin (%)	6.57	6.39	4.2	7.12	11.28	9.75	7.48	8.31	7.58	9.71	13.64
Cash Profit Margin (%)	7.41	7.87	7.13	9.25	17.31	13.06	8	13.21	9.29	11.83	16.69
ROA(%)	5.02	2.63	0.84	2.46	1.62	1.08	1.73	0.72	1.69	1.53	1.46
ROE(%)	7.15	4.1	1.36	3.77	2.22	1.41	2.66	1.31	3.07	2.71	2.58
ROCE(%)	11.89	6.56	3.18	5.62	3.46	1.24	3.45	1.92	3.76	3.76	4.08
Receivable days	1.75	2.81	5.42	3.24	29.05	66.13	26.85	60.54	21.03	0	0
Inventory Days	338.29	701.69	1502.05	883.29	2180.01	2875.29	1340.62	3511.56	1266.91	1621.66	2300.53
Payable days	92.22	164.71	294.77	129.9	525.04	567.87	124.93	0	88.96	96.86	36.07
PER(x)	3.53	6.95	21.67	10.73	24.07	18.49	0	12.09	15.17	20.21	13.62
Price/Book(x)	0.24	0.28	0.29	0.4	0.53	0.26	0	0.16	0.46	0.54	0.35
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.21	0.37	0.87	0.69	2.7	1.87	1.24	0.77	0.36	0.59	0.64
EV/Core EBITDA(x)	1.8	3.09	6.75	5.29	11.33	15.51	11.76	4.36	3.1	3.64	2.53
Net Sales Growth(%)	-49.35	-37.7	-48.22	67.09	-61.9	-25.01	146.35	-55.66	163.18	-29.16	-30.53
EBIT Growth(%)	-17.65	-41.77	-49.8	80.14	-37.39	-63.13	181.69	-43.52	101.77	1.5	10.22
PAT Growth(%)	-21.78	-39.47	-65.9	183.05	-39.65	-35.17	88.93	-50.72	139.87	-9.17	-2.43
EPS Growth(%)	-21.78	-39.46	-65.88	182.89	-39.64	-35.2	88.97	-50.7	139.78	-9.15	-2.45
Debt/Equity(x)	0.01	0.01	0.03	0.01	0.01	0.04	0.03	0.06	0.05	0.03	0.03
Current Ratio(x)	2.67	2.59	2.51	3.23	4.01	4.31	2.24	2.3	2.28	2.4	2.34
Quick Ratio(x)	0.45	0.31	0.26	0.37	0.39	0.5	0.33	0.29	0.61	0.71	0.76
Interest Cover(x)	18.05	11.13	6.32	10.93	52.17	11.54	32.53	19.62	16.53	12.64	14.85
Total Debt/Mcap(x)	0.05	0.04	0.11	0.02	0.03	0.14	0	0.4	0.1	0.06	0.07

KMF Builders&Develop Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	48.23	48.23	48.23	48.23	48.23	48.23	48.23	48.23	48.23	48.23
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	51.77	51.77	51.77	51.77	51.77	51.77	51.77	51.77	51.77	51.77
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	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.63	0.63	0.63	0.63	0.63	0.63	0.63	0.63	0.63	0.63
Others	0	0	0	0	0	0	0	0	0	0
Total	1.22	1.22	1.22	1.22	1.22	1.22	1.22	1.22	1.22	1.22

Pros

Stock is trading at 0.8 times its book value
Debtor days have improved from 96.86 to 36.07days.
Company is almost debt free.

Cons

Promoter holding is low: 48.23%.
Company has a low return on equity of 3% over the last 3 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.

KMF Builders&Develop 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

KMF Builders&Develop

Add Watchlist

KMF Builders&Develop Research see more...

Overview Inc. Year: 1995Industry: Construction - Real Estate

KMF Builders&Develop Share Price

Alert Data

Quarterly Price

Peer Comparison

KMF Builders&Develop Quarterly Results

KMF Builders&Develop Profit & Loss

Growth Rates

KMF Builders&Develop Balance Sheet

KMF Builders&Develop Cash Flow

KMF Builders&Develop Ratios

KMF Builders&Develop Shareholding Pattern

KMF Builders&Develop News

IPO

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

Please Login!

Error!