Krypton Industries Ltd - Stock Valuation and Financial Performance

BSE: 523550 | NSE: | Tyres & Allied | Small Cap

Krypton Industries Share Price

44.76 0.96 2.19%
as on 19-Apr'24 16:01

DeciZen - make an informed investing decision on Krypton Industries

M-Cap below 100cr DeciZen not available

Krypton Industries stock performance -

mw4me loader
P/E Ratio (SA):
42.17
Market Cap:
66.2 Cr.
52-wk low:
18.9
52-wk high:
46.6

Is Krypton Industries Ltd an attractive stock to invest in?

1. Is Krypton Industries Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Krypton Industries Ltd is a below average quality company.

2. Is Krypton Industries Ltd undervalued or overvalued?

The key valuation ratios of Krypton Industries Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Krypton Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Krypton Industries Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Krypton Industries:

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.
Krypton Industries Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 5%3.6%4.2%-5.2%2.7%5.3%4.7%0.5%5.4%5.7%-
Value Creation
Index
-0.6-0.7-0.7-1.4-0.8-0.6-0.7-1.0-0.6-0.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 42.636.338.433.429.336.228.530.440.632.437
Sales YoY Gr.--14.7%5.7%-13.1%-12.1%23.4%-21.2%6.7%33.3%-20.2%-
Adj EPS 0.60.20.3-2.7-0.20.70.5-0.80.60.91.1
YoY Gr.--76.6%113.3%-943.8%NANA-24.6%-267.4%NA42.6%-
BVPS (₹) 2020.220.417.617.518.418.81919.620.221.1
Adj Net
Profit
0.90.20.5-4-0.310.7-1.20.91.32
Cash Flow from Ops. 2-1.23.11.44.73.32.336.7-0.3-
Debt/CF from Ops. 7.1-15.15.813.23.34.46.85.31.7-53-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -3%2%4.3%-20.2%
Adj EPS 3.5%NA21.1%42.6%
BVPS0.1%2.8%2.3%3%
Share Price 14.6% 21.7% 68.7% 119%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
3.20.71.6-14.2-1.23.62.6-4.43.14.45.2
Op. Profit
Mgn %
9.89.611.4-2.18.810.610.64.512.712.812.7
Net Profit
Mgn %
2.20.61.2-11.9-12.72.5-42.23.94.2
Debt to
Equity
0.50.60.60.70.60.50.60.60.40.5-
Working Cap
Days
230297303358385293393402303381161
Cash Conv.
Cycle
13618720724926921027824715519695

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 5.20%

Net Profit is growing at healthy rate in last 3 years 21.09%

Sales growth is good in last 4 quarters at 10.30%

Sales growth has been subdued in last 3 years 4.31%

Latest Financials - Krypton Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 1.1 0.8
TTM Sales (₹ Cr.) 37.4 39
BVPS (₹.) 21.1 21.6
Reserves (₹ Cr.) 16 17
P/BV 2.14 2.08
PE 42.17 57.23
From the Market
52 Week Low / High (₹) 18.93 / 46.60
All Time Low / High (₹) 0.04 / 79.00
Market Cap (₹ Cr.) 66.2
Equity (₹ Cr.) 14.7
Face Value (₹) 10
Industry PE 26.6

Management X-Ray of Krypton Industries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Krypton Industries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales42.5736.3338.4033.3629.3236.1828.5230.4440.5832.37
Operating Expenses 38.4632.8334.2734.0726.7432.4225.5429.1635.5628.45
Manufacturing Costs5.194.264.844.573.755.203.713.786.805.62
Material Costs22.5218.6317.9716.7613.7417.0411.5015.8018.8812.39
Employee Cost 5.595.786.486.655.946.886.425.055.406.14
Other Costs 5.154.174.986.103.303.303.924.534.494.29
Operating Profit 4.113.494.13-0.712.583.762.981.285.023.92
Operating Profit Margin (%) 9.6%9.6%10.7%-2.1%8.8%10.4%10.4%4.2%12.4%12.1%
Other Income 0.360.620.340.631.050.480.842.514.020.42
Interest 1.732.072.202.262.091.731.812.011.961.62
Depreciation 1.381.641.791.711.671.591.721.602.041.65
Exceptional Items 00000000-3.630
Profit Before Tax 1.350.410.49-4.05-0.120.910.280.181.411.07
Tax 0.450.180.10-0.07-0.08-0.02-0.40-0.070.51-0.05
Profit After Tax 0.900.230.39-3.98-0.040.930.690.260.901.12
PAT Margin (%) 2.1%0.6%1.0%-11.9%-0.1%2.6%2.4%0.8%2.2%3.5%
Adjusted EPS (₹)0.60.20.3-2.70.00.60.50.20.60.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 29.5729.6830.0725.8025.7827.0427.6727.9028.8029.66
Share Capital 14.7014.7014.7014.7014.7014.7014.7014.7014.7014.70
Reserves 14.8714.9915.3711.1011.0812.3412.9713.2014.1014.96
Minority Interest0000000000
Debt10.5417.5215.9716.2814.2713.5013.6813.039.7013.07
Long Term Debt3.225.753.883.142.271.414.405.564.717.24
Short Term Debt7.3111.7712.0913.1412.0112.099.287.4655.83
Trade Payables6.524.395.234.853.082.362.415.154.743.13
Others Liabilities 6.173.333.925.834.894.806.656.836.296.39
Total Liabilities 52.7954.9255.1852.7648.0347.6950.4152.9149.5452.24

Fixed Assets

Gross Block33.7734.7635.1520.6120.8221.5423.0623.6124.7725.81
Accumulated Depreciation11.3513.1114.781.713.384.976.697.859.0410.69
Net Fixed Assets22.4221.6520.3718.9017.4516.5716.3615.7615.7415.12
CWIP 000.100.100.200.210.260.7000
Investments 0.090.040.040.060.060.070.380.390.400.44
Inventories13.4316.3517.8818.5717.5017.3518.1617.8214.0614.79
Trade Receivables9.879.6110.328.986.835.927.156.407.637.26
Cash Equivalents 1.961.811.650.811.291.741.151.180.881.64
Others Assets5.035.464.835.334.685.836.9510.6710.8213
Total Assets 52.7954.9255.1852.7648.0347.6950.4152.9149.5452.24

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 2.03-1.233.051.354.653.292.282.966.70-0.27
PBT 1.350.410.49-4.05-0.120.910.280.181.411.07
Adjustment 2.733.083.763.603.423.242.873.173.443.06
Changes in Working Capital -1.84-4.51-1.151.81.35-0.86-0.87-0.41.85-4.22
Tax Paid -0.22-0.21-0.04000000-0.19
Cash Flow From Investing Activity -2.96-1.27-0.07-0.18-0.24-0.65-1.39-1.31-0.75-0.54
Capex -3.11-0.99-0.46-0.24-0.21-0.72-1.52-1.66-1.47-0.72
Net Investments 00.07000-0.01-0.0200-0.02
Others 0.15-0.350.390.06-0.030.080.150.350.710.20
Cash Flow From Financing Activity -0.352.35-3.14-1.84-3.92-2.19-1.48-1.46-6.181.76
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 1.512.62-0.25-0.73-0.87-0.852.981.17-0.862.66
Interest Paid -1.59-2.03-2.07-2.17-1.91-1.42-1.59-1.57-1.36-1.46
Dividend Paid -0.10-0.0800000000
Others -0.171.84-0.821.06-1.130.08-2.88-1.05-3.970.56
Net Cash Flow -1.29-0.15-0.17-0.680.480.45-0.590.19-0.240.95
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)3.110.781.3-14.27-0.163.532.510.923.173.83
ROCE (%)7.235.385.6-3.924.646.44.945.078.076.39
Asset Turnover Ratio0.840.680.70.620.580.760.580.590.790.64
PAT to CFO Conversion(x)2.26-5.357.82N/AN/A3.543.311.387.44-0.24
Working Capital Days
Receivable Days809794105986484816384
Inventory Days110148161198224176227216143163
Payable Days941079811010558768796116

Krypton Industries Ltd Stock News

Krypton Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Krypton Industries on 19-Apr-2024 16:01 is ₹44.76.
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 19-Apr-2024 16:01 the market cap of Krypton Industries stood at ₹66.21.
The latest P/E ratio of Krypton Industries as of 19-Apr-2024 16:01 is 42.17.
The latest P/B ratio of Krypton Industries as of 19-Apr-2024 16:01 is 2.14.
The 52-week high of Krypton Industries is ₹46.60 and the 52-week low is ₹18.93.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Krypton Industries is ₹37.39 ( Cr.) .

About Krypton Industries Ltd

Krypton Industries was incorporated as a public limited company in the state of West Bengal at Calcutta on April 6, 1990 and obtained the certificate of commencement of business on April 20, 1990. The immediate object of the company is to set up a new Industrial undertaking at Falta Export Processing Zone (FEPZ), a Free Trade Zone, for manufacture of Multi-Cellular Polyurethane (MCP) tubeless cycle tyres. The licensed capacity of the plant is 10, 00,000 tyres per annum and the installed capacity is 8, 60,000 tyres per annum on two shift basis. The company has been promoted by J P Toshniwal, M L Kankaria and C L Sarawgli in collaboration with Canada-based Poly Air Tires Inc, a professionally managed company that is represented on the board by Edward R and Charlotte K Alsman. After extensive Research & Development, Poly Air has developed a technology for manufacture of MCP tyres and is presently operating a pilot plant successfully at Windsor, Canada. The company has also established a wide marketing network in USA, Canada and Europe. Jayshree Enterprises is a partnership firm, manufacturing portable generator sets for the Indian Railway. Kisan Krishi Yantra Udyog, a partnership firm, is manufacturing rice mill, dal mill, oil expellers and agricultural equipments. All the three units are running profitably.

Krypton Industries produces multi-cellular polyurethane tubeless cycle tires with technical knowhow obtained from Poly Air Tires of Canada. The company plants are located in Parganas, West Bengal. The unit is an export oriented unit. Poly Air agreed to buy back 75% of company's production. Accumulated losses led the company to seek a rehabilitation package from BIFR, which declared it a sick unit in 1998. The company has since come back into the black and has now accumulated reserves that almost equal its share capital. The registered office is in Kolkata. Jay Singh Bardia is the company chairman and managing director.

Business areas of the company:

The group's principal activity is to manufacture MCP tubeless tyres. It operates in two segments namely tyre rims and footwear. The Group's products include MCP tubeless tyres and shoe soles. It manufactures tubes for bicycles, wheelchairs, castors, industrial applications such as trolleys, fork lifts, load carriers, hand trucks, hand operated tractors and others.

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.