KS Oils Ltd - Stock Valuation and Financial Performance

BSE: 526209 | NSE: KSOILS | Solvent Extraction | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on KS Oils

M-Cap below 100cr DeciZen not available

KS Oils stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
20.2 Cr.
52-wk low:
0.4
52-wk high:
0.5

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of KS Oils:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'06Mar'07Mar'08Mar'09Mar'10Jun'11Dec'12Mar'14Mar'15Mar'16TTM
ROCE % 18.8%32.3%23.4%18.7%13.6%-3.6%-33.4%-35.2%-8.9%-16.1%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 6081,0712,0443,1684,0574,5002,54780772.524.44
Sales YoY Gr.-76%91%55%28.1%10.9%-43.4%-68.3%-91%-66.3%-
Adj EPS 12.63.65.75.1-6.7-19.9-15-2.4-3.2-12.5
YoY Gr.-171.6%39.9%58.2%-11.4%-232%NANANANA-
BVPS (₹) 2.77.419.425.533.821.5-3-29.9-42.4-45.7-58.3
Adj Net
Profit
1656.9120204207-284-915-687-110-146-573
Cash Flow from Ops. -7.8-2221.2326-373-506-22.4-241-2.4-5.5-
Debt/CF from Ops. -11.3-4.613.52.9-4-3.9-81.5-9.4-1100.8-481.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -30%-64%-78.8%-66.3%
Adj EPS -214.4%-191.1%NANA
BVPS-236.8%-206.3%NANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'06Mar'07Mar'08Mar'09Mar'10Jun'11Dec'12Mar'14Mar'15Mar'16TTM
Return on
Equity %
45.148.427.225.417.5-27.4-229.8122.478.324
Op. Profit
Mgn %
4.98.810.913111.1-14.2-33.8-3.4-484.2-934
Net Profit
Mgn %
2.65.35.96.45.1-6.3-35.9-85.2-151.1-598-14545.2
Debt to
Equity
1.90.60.411.12.151.2-2-1.6-1.5-
Working Cap
Days
9482951181621722445213,6409,616239
Cash Conv.
Cycle
64413356871111773329662,417-8,751

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - KS Oils Ltd.

Standalone Consolidated
TTM EPS (₹) -12.5 -2.8
TTM Sales (₹ Cr.) 3.9 42.1
BVPS (₹.) -58.3 -43.9
Reserves (₹ Cr.) -2,721 -2,062
P/BV -0.01 -13.78
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.41 / 0.45
All Time Low / High (₹) 0.10 / 142.40
Market Cap (₹ Cr.) 20.2
Equity (₹ Cr.) 45.9
Face Value (₹) 1
Industry PE 26.1

Management X-Ray of KS Oils:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Jun'11Dec'12Mar'14Mar'15Mar'16
Sales608.181,070.512,044.313,167.764,056.955,625.513,820.941,008.8472.4624.44
Operating Expenses 579.44976.411,822.982,804.873,611.965,563.714,364.081,349.6374.93142.77
Manufacturing Costs45.6428.9748.39112.3288.12146.9698.5747.2737.5214.39
Material Costs506.46907.301,687.412,562.403,345.365,296.633,797.131,26118.18114.71
Employee Cost 3.145.4111.9923.4734.3536.5228.1914.448.376.78
Other Costs 24.2034.7375.19106.68144.1383.60440.1926.9210.866.89
Operating Profit 28.7494.10221.33362.89444.9961.80-543.14-340.79-2.47-118.33
Operating Profit Margin (%) 4.7%8.8%10.8%11.5%11.0%1.1%-14.2%-33.8%-3.4%-484.0%
Other Income 0.441.0713.4110.3942.7413.3510.5611.596.1713.52
Interest 8.7316.7740.3685.59168.07339.65441.54180.416.232.24
Depreciation 2.854.5212.1526.7852.9280.0795.4976.0553.4336.61
Exceptional Items 000000-292.69-931.29-171.94-4.54
Profit Before Tax 17.6073.88182.23260.91266.74-344.57-1,362.30-1,516.95-227.90-148.20
Tax 2.4316.5661.5391.5542.3310.399.73-6.571.971.14
Profit After Tax 15.1757.32120.70169.36224.41-354.96-1,372.03-1,510.38-229.87-149.34
PAT Margin (%) 2.5%5.4%5.9%5.3%5.5%-6.3%-35.9%-149.0%-317.0%-611.0%
Adjusted EPS (₹)0.92.63.64.85.5-8.3-29.9-32.9-5.0-3.3
Dividend Payout Ratio (%)7%6%5%4%3%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Jun'11Dec'12Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund 45.71165.50643.29907.171,381.191,140.5953.34-1,457.17-1,685.57-1,840.68
Share Capital 8.4522.0933.2435.6340.9042.54305.80305.80305.80305.80
Reserves 37.26143.41610.05871.541,340.291,098.05-252.46-1,762.97-1,991.37-2,146.48
Minority Interest0000000000
Debt88.41101.18285.62931.881,477.322,271.432,364.532,839.662,664.042,659.80
Long Term Debt88.41101.18285.62931.881,477.32674.021,291.911,703.711,528.091,531.81
Short Term Debt000001,597.411,072.621,135.951,135.951,127.99
Trade Payables50.45121.52272.28362.93627.39566.06212.86168.43194.25183.96
Others Liabilities 41.6468.60163.20215.11302.26414.41703.53264.70248.22256.37
Total Liabilities 226.21456.801,364.392,417.093,788.164,392.493,334.261,815.621,420.941,259.45

Fixed Assets

Gross Block59.73137.79290.47692.031,173.781,256.521,270.271,286.05920.68886.03
Accumulated Depreciation15.9020.2932.4458.93111.78191.75286.78359.76292.67313.23
Net Fixed Assets43.83117.50258.03633.101,0621,064.77983.49926.29628.01572.80
CWIP 016.89183.69353.4778.6536.7526.2326.2426.2426.24
Investments 0018.4777.97195.98213.26155.11103.6948.9348.93
Inventories155.22247.69441.37974.671,717.391,715.921,036.13147.41133.9119.22
Trade Receivables15.4113.91106.37120.79230.98950.15769.62201.73127.19126.59
Cash Equivalents 6.0813.06149.6466.64123.62109.3826.1018.6113.3027.68
Others Assets5.6747.75206.82190.45379.54302.26337.58391.65443.36437.99
Total Assets 226.21456.801,364.392,417.093,788.164,392.493,334.261,815.621,420.941,259.45

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Jun'11Dec'12Mar'14Mar'15Mar'16
Cash Flow From Operating Activity -7.84-22.0421.23326.48-373.20-632.72-33.54-301.16-2.42-5.52
PBT 17.6073.88182.23260.91266.74-343.89-1,362.30-1,516.95-227.90-148.20
Adjustment 7.0819.4438.4167.43142.05364.811,097.931,171.98234.2337.05
Changes in Working Capital -25.37-100.01-163.41-1.86-781.99-653.64230.8343.81-8.75105.63
Tax Paid 0000000000
Cash Flow From Investing Activity -5.02-87.70-326.45-623.35-282.40-71.6891.66-4.34177.3810.52
Capex -5.28-74.49-152.68-401.83-448.63-66.52-14.04-18.13175.0314.07
Net Investments 00000-17.29-6.85000
Others 0.26-13.21-173.77-221.52166.2312.13112.5513.792.35-3.55
Cash Flow From Financing Activity 11.79116.72441.80213.87712.58686.98-60.31307.20-179.09-4.37
Net Proceeds from Shares 0000330.1142.74284.37000
Net Proceeds from Borrowing -2.808.1368.98245.73000000
Interest Paid 000-75.60-156.36-311.75-432.60-170.62-4.84-0.21
Dividend Paid -0.56-1.15-3.81-5.98-7.14-3.65-0.05-0.1700
Others 15.15109.74376.6349.72545.97959.6487.97477.99-174.25-4.16
Net Cash Flow -1.076.98136.58-8356.98-17.42-2.191.70-4.130.63
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Jun'11Dec'12Mar'14Mar'15Mar'16
Ratios
ROE (%)44.2754.9129.9321.8519.61-28.15-293.78N/AN/AN/A
ROCE (%)22.4642.9435.1424.5918.24-0.15-28.95N/AN/AN/A
Asset Turnover Ratio3.043.142.251.681.311.380.990.390.040.02
PAT to CFO Conversion(x)-0.52-0.380.181.93-1.66N/AN/AN/AN/AN/A
Working Capital Days
Receivable Days10511131638821768281,894
Inventory Days816961821211111312147081,143
Payable Days32354345544137553,641602

KS Oils Ltd Stock News

KS Oils Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of KS Oils on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of KS Oils stood at ₹20.20.
The latest P/E ratio of KS Oils as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of KS Oils as of 01-Jan-1970 05:30 is -0.01.
The 52-week high of KS Oils is ₹0.45 and the 52-week low is ₹0.41.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of KS Oils is ₹3.94 ( Cr.) .

About KS Oils Ltd

K S Oils was incorporated in the year 1985 with a production capacity of 60 Tonnes of oil per day. It is one of the India’s Leading integrated edible oil companies. K S Oils became first Indian company to acquire palm plantations abroad in the year 2008.  In the same year it added 28 windmills with capacity of 24 MWs.

Business area of the company

The company manufactures mustard oil, soybean oil, palm oil and vanaspati.  It is leader in mustard oil in India and commands 7% market share in the overall mustard oil segment with a dominant 25% market leadership in branded mustard oil. It has created brands like Kalash, Double Sher, K S Gold plus, K S Soya are amongst others.

Awards

  • K S Oils as one of the fastest growing companies in India by Economic Times and was included in its list of ET 500.
  • Business Today Magazine voted K S Oils as the 5th fastest growing mid-size company in 2007.
  • K S Oils honoured with Solvent Extractors Association (SEA) Awards for the year 2007-2008.

Subsidiary of the company

KS Natural Resources: K S Natural Resources (KSNR) Singapore is one of Asia's fastest growing agri-focused conglomerates, with diverse interests in agri-commodity trading, export and import of edible oils, oil palm plantation cultivations. It has interests in value added areas like oil mills, logistics, port facilities and ocean carriers. The Singapore headquartered company, KSNR, is a 100% subsidiary of K S Oils Limited, India's leading edible oil FMCG player.

Milestones

2010-11

  • K S Oils registers healthy FY 11 growth with Rs. 4,662 crores of sales and EBIDTA of Rs. 545 crores and Net Profit of Rs. 188 crores
  • K S Oils rides on a new brand launch and increased consumer demand to deliver higher volume growth and profitability
  • K S Oils registers volume growth and profits through its sustainable FMCG brands in the mustard and soybean edible oil segment

2009

  • Indian edible oil FMCG major K S Oils to drive global expansion from Singapore
  • K S Oils acquires additional 35,000 acres land for oil palm plantations in Indonesia, owning a total of 85,000 acres
  • K S Oils continues its South East Asia foray of adding palm oil plantations

2008

  • K S Oils journey as a global player begins; first Indian company to acquire palm plantations abroad
  • This plantation in Indonesia occupies 50,000 acres (20,000 ha) and is estimated to supply 80,000 tonnes of oil to the manufacturing the refining plants in India.
  • Crosses the magic Rs.2,000 crore turnover with net profit of Rs. 122 crore and marches ahead to become an integrated edible oil MNC from India
  • K S Oils adds 28 windmills with capacity of 24 MWs.

2007

  • Year 2007 was a very important year in the history of K S Oils.
  • K S Oils acquires an edible plant at Jodhpur, Rajasthan.
  • A strategic tie-up is made with an Alwar based plant in Rajasthan to increase production
  • K S Oils listed on the NSE in April 2007
  • The shares of the company was sub-divided to Re.1/- from Rs.10/-
  • Baring Private Equity Asia invested in the Company.
  • A GDR issue is floated and the GDRs get listed on the Singapore Stock Exchange

2006

  • Year 2006 was the year that exhibited new dimensions for expansion.
  • The Company acquires oil mills on lease with a capacity of 225 TPD production
  • Backward integration is implemented in power sector by commissioning Wind Turbines of 2.5 MW
  • Citigroup's venture capital arm 'Citigroup Venture Capital International Growth Partnership Mauritius Limited' (CVCIGPML) invest in K S Oils; first time a PE investing in a edible oil company in India

2001-02

  • A High Density Polythylene Jar manufacturing unit was started to enhance the packaging system
  • A Vanaspati Unit with a capacity of 150 Tonnes per day production was set up and commissioned.

1985-95

  • The refining operations of the Company was expanded
  • The Company goes public. It floats an IPO and gets listed on BSE, MPSE, JSE and DSE
  • Saw the first and major expansion with the building up and commissioning of its Solvent Extraction Unit
  • Ventured into Mustard oil with an oil mill of crushing capacity of 150 Tonnes of oil per day
  • Birth of K S Oils - a Refinery with a production capacity of 60 Tonnes of oil per day
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.