Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Kokuyo Camlin
Join Channel
Consolidated Standalone

Kokuyo Camlin

₹159.8 -0.9 | 0.6%

Market Cap ₹1603 Cr.

Stock P/E 43.4

P/B 5.5

Current Price ₹159.8

Book Value ₹ 29.1

Face Value 1

52W High ₹179.3

Dividend Yield 0.31%

52W Low ₹ 75.3

Edit Ratio

Kokuyo Camlin Research see more...

Overview Inc. Year: 1946Industry: Printing & Stationery

Kokuyo Camlin Ltd manufactures and markets stationery products, hobby artwork substances, and scholastic merchandise in India. It provides adhesives, brush pens, clay and dough products, color pencils, coloration pen pencils, drawing books, fountain pens, fountain pen inks and cartridge, gel crayons, geometry boxes and add-ons, gift sets and kits, mechanical pencils and leads, notebooks, oil pastels, pencils and friends, pens, plastic crayons, sketch pens, student poster colorations, college students’ water shade cakes, college students’ water colour tubes, technical and writing devices, washer-friendly crayons, and wax crayons for college students. The enterprise also gives correction pens, gum and paste products, markers and marker inks, and office merchandise accessories for workplace experts; and acrylic sprays, art substances, artist's pastels, artist's water colours, artist’s acrylic shades, artist’s oil hues, brushes, canvas, drawing inks, drawing pencils/charcoals, other artwork materials, painting mediums, top class color and bi-colour pencils, premium poster colorations, college students' oil colorations, and water colour pencils for artists and designers. In addition, it presents 3-D glitters, colors, cone-liners, fluid acrylic colorings, hobby brushes, hobby mediums, and sparkle colorings for hobbyists. The company markets its merchandise below the Camel and Camlin manufacturers. It additionally exports its products basically to SAARC countries, the Middle East, Far East, and Japan. The organisation turned into formerly referred to as Camlin Ltd and changed its call to Kokuyo Camlin Ltd in 2012. The organisation become based in 1931 and is based in Mumbai, India. Kokuyo Camlin Ltd is a subsidiary of Kokuyo Co., Ltd.

Read More..

Kokuyo Camlin Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Kokuyo Camlin 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 71 131 143 164 196 190 173 236 195 168
Other Income 0 0 0 1 0 0 2 5 0 0
Total Income 71 131 143 165 196 190 174 241 195 168
Total Expenditure 80 121 135 156 183 175 164 212 178 156
Operating Profit -9 10 8 8 14 15 11 29 17 13
Interest 1 1 1 1 1 1 1 1 0 1
Depreciation 4 4 4 4 4 4 4 4 4 5
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -15 5 2 3 8 10 6 24 13 7
Provision for Tax 0 0 0 0 0 6 2 5 3 2
Profit After Tax -15 5 2 3 8 4 4 18 9 6
Adjustments 0 0 0 0 0 0 -0 0 -0 0
Profit After Adjustments -15 5 2 3 8 4 4 18 9 6
Adjusted Earnings Per Share -1.5 0.5 0.2 0.3 0.8 0.4 0.3 1.8 0.9 0.6

Kokuyo Camlin 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 436 468 544 614 630 630 689 634 403 508 775 772
Other Income 0 6 8 5 3 4 2 1 1 1 2 7
Total Income 436 474 552 620 633 633 690 635 404 509 777 778
Total Expenditure 440 465 527 590 607 592 638 597 395 492 721 710
Operating Profit -4 9 25 30 26 41 52 38 9 17 56 70
Interest 7 9 10 11 12 10 11 10 9 4 4 3
Depreciation 8 9 11 12 12 17 18 19 18 18 17 17
Exceptional Income / Expenses 0 -5 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -19 -13 4 7 2 15 23 9 -18 -5 35 50
Provision for Tax -5 -2 -1 2 1 5 8 4 -4 0 11 12
Profit After Tax -13 -12 5 5 1 10 15 4 -15 -5 24 37
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -13 -12 5 5 1 10 15 4 -15 -5 24 37
Adjusted Earnings Per Share -2 -1.2 0.5 0.5 0.1 1 1.5 0.4 -1.5 -0.5 2.4 3.6

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 53% 7% 4% 6%
Operating Profit CAGR 229% 14% 6% 0%
PAT CAGR 0% 82% 19% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 109% 42% 13% 17%
ROE Average 10% 1% 2% 0%
ROCE Average 13% 3% 5% 3%

Kokuyo Camlin 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 118 209 213 218 228 238 249 249 244 239 263
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 17 13 9 26 15 10 27 22 13 6 0
Other Non-Current Liabilities 4 5 7 10 -0 4 9 10 7 6 8
Total Current Liabilities 130 160 182 189 233 231 270 200 127 138 171
Total Liabilities 270 386 411 443 477 483 555 481 390 389 442
Fixed Assets 70 79 107 105 102 159 165 178 165 149 140
Other Non-Current Assets 14 32 15 42 99 36 35 15 22 22 28
Total Current Assets 186 276 289 296 276 289 355 288 204 214 271
Total Assets 270 386 411 443 477 483 555 481 390 389 442

Kokuyo Camlin 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 9 5 57 3 40 12 4 5 5 7 7
Cash Flow from Operating Activities -4 8 8 12 6 14 8 65 62 18 27
Cash Flow from Investing Activities -17 -56 -54 10 -26 -12 -31 -7 -3 -6 -7
Cash Flow from Financing Activities 17 99 -8 15 -8 -10 24 -57 -57 -12 -19
Net Cash Inflow / Outflow -4 52 -54 37 -28 -8 1 -0 2 0 1
Closing Cash & Cash Equivalent 5 57 3 40 12 4 5 5 7 7 8

Kokuyo Camlin 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) -2.05 -1.15 0.49 0.52 0.15 0.98 1.52 0.43 -1.46 -0.47 2.44
CEPS(Rs) -0.88 -0.3 1.58 1.71 1.35 2.62 3.3 2.36 0.38 1.29 4.12
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0.5
Book NAV/Share(Rs) 18.05 20.8 21.24 21.77 22.72 23.76 24.81 24.84 24.28 23.87 26.18
Core EBITDA Margin(%) -0.89 0.64 2.96 3.82 3.34 5.81 7.33 5.22 1.88 3.25 7.02
EBIT Margin(%) -2.52 -0.91 2.47 2.8 2.03 3.84 4.97 2.61 -2.11 -0.09 5.11
Pre Tax Margin(%) -4.14 -2.71 0.75 1.14 0.33 2.33 3.3 1.24 -4.15 -0.93 4.54
PAT Margin (%) -2.96 -2.37 0.87 0.82 0.22 1.54 2.21 0.61 -3.34 -0.93 3.15
Cash Profit Margin (%) -1.28 -0.62 2.8 2.66 1.97 4.12 4.8 3.33 0.86 2.55 5.33
ROA(%) -5.11 -3.53 1.23 1.23 0.33 2.05 2.93 0.84 -3.35 -1.21 5.88
ROE(%) -10.73 -7.08 2.34 2.44 0.67 4.21 6.24 1.75 -5.93 -1.96 9.74
ROCE(%) -6.4 -1.93 4.97 5.98 4.1 6.6 8.57 4.64 -2.65 -0.15 12.6
Receivable days 51.85 51.32 47.47 47.66 52.24 61.7 60.15 49.7 52.8 39.69 31.31
Inventory Days 75.91 75.95 74.02 70.28 70.21 85.65 94.85 98.57 129.53 91.21 67.49
Payable days 80.99 94.08 99.27 95.25 81.69 73.81 73.04 76.57 84.14 50.03 45.29
PER(x) 0 0 149.93 157.54 600.4 118.21 63.7 92.33 0 0 28.21
Price/Book(x) 1.71 1.67 3.46 3.79 3.94 4.87 3.89 1.61 2.26 2.48 2.63
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0.73
EV/Net Sales(x) 0.61 0.71 1.35 1.4 1.62 2.06 1.64 0.82 1.54 1.29 0.95
EV/Core EBITDA(x) -69.68 37.3 29.45 28.76 39.19 31.57 21.71 13.83 67.83 38.1 13.05
Net Sales Growth(%) 13.55 7.39 16.18 12.93 2.52 -0.02 9.41 -7.95 -36.42 26.13 52.41
EBIT Growth(%) -219.93 60.95 414.75 28.36 -22.4 75.09 39.69 -45.96 -149.9 94.87 8460.33
PAT Growth(%) -1104.18 13.8 142.51 6.81 -71.57 556.88 54.79 -71.35 -435.58 67.65 617.02
EPS Growth(%) -1104.07 43.59 142.51 6.8 -71.57 556.89 54.79 -71.35 -435.57 67.65 617.03
Debt/Equity(x) 0.55 0.34 0.34 0.45 0.61 0.58 0.7 0.5 0.32 0.29 0.21
Current Ratio(x) 1.43 1.72 1.59 1.57 1.18 1.25 1.32 1.44 1.61 1.56 1.58
Quick Ratio(x) 0.69 1.05 0.91 0.91 0.58 0.56 0.58 0.52 0.6 0.63 0.65
Interest Cover(x) -1.56 -0.51 1.44 1.68 1.19 2.55 2.98 1.9 -1.03 -0.11 8.9
Total Debt/Mcap(x) 0.31 0.2 0.1 0.12 0.15 0.12 0.18 0.31 0.14 0.12 0.08

Kokuyo Camlin 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 0.1 0.12 0.11 0.18 0.13 0.17 0.54 0.56 0.54 0.52
DII 0 0 0 0 0 0 0 0.2 0.05 0
Public 24.91 24.89 24.9 24.83 24.88 24.84 24.47 24.25 24.42 24.49
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 50.03 to 45.29days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 1% over the last 3 years.
  • Stock is trading at 5.5 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.

Kokuyo Camlin News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!