WEBSITE BSE:511728 NSE : KZ LEAS FIN. 18 May, 10:00
Market Cap ₹11 Cr.
Stock P/E 4.1
P/B 0.5
Current Price ₹36
Book Value ₹ 67.8
Face Value 10
52W High ₹42.5
Dividend Yield 0%
52W Low ₹ 13.7
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 1 | 1 | 1 | -0 | 0 | 1 | 1 | 3 | 1 | 1 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 1 | 1 | 1 | -0 | 0 | 1 | 1 | 3 | 1 | 1 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Operating Profit | 0 | 1 | 1 | -0 | 0 | 0 | 0 | 2 | 1 | 1 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 2 | 0 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Profit After Tax | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 2 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 |
Profit After Adjustments | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 2 | 0 | 0 |
Adjusted Earnings Per Share | -0 | 1.6 | 0.3 | -1.1 | 0.2 | 1 | 1.1 | 5.4 | 1.1 | 1.2 |
#(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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 6 |
Other Income | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 1 | 0 |
Total Income | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 6 |
Total Expenditure | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 4 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 1 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Adjusted Earnings Per Share | 0.4 | 0.9 | 0.8 | 0.4 | 0.3 | 0.4 | 0.2 | 0.8 | 0.5 | 0.7 | 1.3 | 8.8 |
# | 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 | 113% | 56% | 33% | 24% |
ROE Average | 2% | 2% | 1% | 2% |
ROCE Average | 3% | 3% | 3% | 4% |
#(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 | 7 | 8 | 8 | 8 | 9 | 8 | 12 | 11 | 16 | 18 | 17 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 1 | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Current Liability | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 6 | 5 | 4 | 5 |
Other Liabilities & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 3 |
Total Liabilities | 8 | 8 | 10 | 10 | 9 | 9 | 18 | 18 | 24 | 26 | 25 |
Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 2 | 2 | 4 | 4 | 3 | 2 | 7 | 8 | 12 | 15 | 13 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Loans | 2 | 6 | 2 | 3 | 3 | 4 | 6 | 8 | 8 | 7 | 9 |
Other Non Current Assets | 4 | 0 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Current Assets | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 2 | 1 | 0 |
Total Assets | 8 | 8 | 10 | 10 | 9 | 9 | 18 | 18 | 24 | 26 | 25 |
#(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 | 4 | 4 | 1 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Cash Flow from Operating Activities | 1 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -1 | -0 | -0 |
Cash Flow from Investing Activities | 1 | -2 | 2 | -0 | 2 | -0 | -3 | -2 | 1 | 2 | -0 |
Cash Flow from Financing Activities | -2 | -0 | 2 | -0 | -1 | 0 | 4 | 1 | -0 | -1 | 0 |
Net Cash Inflow / Outflow | 0 | -3 | 3 | -1 | -0 | -0 | 1 | -0 | -0 | 0 | -0 |
Closing Cash & Cash Equivalent | 4 | 1 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
# | 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) | 0.35 | 0.86 | 0.8 | 0.39 | 0.29 | 0.44 | 0.18 | 0.8 | 0.49 | 0.74 | 1.29 |
CEPS(Rs) | 0.36 | 0.87 | 0.81 | 0.43 | 0.3 | 0.45 | 0.19 | 0.81 | 0.51 | 0.76 | 1.32 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 24.06 | 26.54 | 27.35 | 27.83 | 28.12 | 26.72 | 39.93 | 37.38 | 54.12 | 59.44 | 55.73 |
Net Profit Margin | 463.83 | 264.19 | 228.66 | 68.82 | 44.42 | 46.86 | 11.48 | 39.4 | 23.09 | 33.73 | 57.7 |
Operating Margin | 856.26 | 386.03 | 431.67 | 198.97 | 183.89 | 96.62 | 73.95 | 101.58 | 101.96 | 116.27 | 104.96 |
PBT Margin | 581.33 | 326.32 | 295.92 | 68.82 | 87.62 | 50.62 | 9.17 | 43.35 | 23.09 | 33.73 | 57.7 |
ROA(%) | 1.23 | 3.13 | 2.57 | 1.15 | 0.92 | 1.49 | 0.39 | 1.33 | 0.7 | 0.9 | 1.56 |
ROE(%) | 1.51 | 3.38 | 2.96 | 1.42 | 1.03 | 1.6 | 0.53 | 2.06 | 1.07 | 1.3 | 2.24 |
ROCE(%) | 2.29 | 4.64 | 4.93 | 3.36 | 3.8 | 3.09 | 2.86 | 4.14 | 3.53 | 3.49 | 3.33 |
Price/Earnings(x) | 9.64 | 3.34 | 5.16 | 24.85 | 32.86 | 28.78 | 57.62 | 9.94 | 19.26 | 21.34 | 10.35 |
Price/Book(x) | 0.14 | 0.11 | 0.15 | 0.35 | 0.34 | 0.47 | 0.25 | 0.21 | 0.17 | 0.26 | 0.24 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 75.96 | 11.77 | 29.74 | 27.23 | 16.16 | 15.46 | 12.93 | 9.91 | 13.26 | 13.02 | 11.33 |
EV/Core EBITDA(x) | 8.73 | 3.03 | 6.84 | 13.26 | 8.72 | 15.83 | 17.27 | 9.67 | 12.9 | 11.12 | 10.67 |
Interest Earned Growth(%) | -81.4 | 324.55 | 7.72 | 62.86 | 14.39 | 43.95 | 63.01 | 32.25 | 4.76 | 3.53 | 2.03 |
Net Profit Growth | 22.68 | 141.82 | -6.77 | -50.99 | -26.16 | 51.85 | -60.08 | 354.1 | -38.62 | 51.28 | 74.52 |
EPS Growth(%) | 22.66 | 141.85 | -6.78 | -50.98 | -26.16 | 51.84 | -60.07 | 354.03 | -38.62 | 51.27 | 74.52 |
Interest Coverage(x) % | 3.11 | 6.47 | 3.18 | 1.53 | 1.91 | 2.1 | 1.14 | 1.74 | 1.29 | 1.41 | 2.22 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 29.55 | 29.7 | 29.7 | 29.97 | 29.97 | 30.25 | 30.25 | 30.25 | 30.25 | 30.25 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 70.45 | 70.3 | 70.3 | 70.03 | 70.03 | 69.75 | 69.75 | 69.75 | 69.75 | 69.75 |
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 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
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.
Sell or Purchase Share (Tentative Price)
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