Krishna Defence and Allied Industries Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: KRISHNADEF | Defence | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Krishna Defence & Al

Overall Rating
Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Krishna Defence and Allied Industries stock performance -

mw4me loader
P/E Ratio (SA):
111.82
Market Cap:
592.2 Cr.
52-wk low:
0
52-wk high:
0

Is Krishna Defence and Allied Industries Ltd an attractive stock to invest in?

1. Is Krishna Defence and Allied Industries Ltd a good quality company?

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

2. Is Krishna Defence and Allied Industries Ltd undervalued or overvalued?

The key valuation ratios of Krishna Defence and Allied Industries Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Krishna Defence and Allied Industries Ltd a good buy now?

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

10 Year X-Ray of Krishna Defence & Al:

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.
Krishna Defence and Allied 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'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 8.2%5.2%7.4%8.7%11.4%-
Value Creation
Index
-0.4-0.6-0.5-0.4-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 58.4253549.963.764
Sales YoY Gr.--57.2%40.2%42.5%27.5%-
Adj EPS 2.50.92.22.94.53.9
YoY Gr.--63.7%148.3%33%54.1%-
BVPS (₹) 0021.824.73266.7
Adj Net
Profit
2.10.81.92.55.25
Cash Flow from Ops. 37.31.94-7.3-
Debt/CF from Ops. 9.23.513.55.9-2.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA36.6%27.5%
Adj EPS NANA72%54.1%
BVPSNANANA29.7%
Share Price - - - 139.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
13.44.810.811.6167.8
Op. Profit
Mgn %
9.815.613.213.814.2NAN
Net Profit
Mgn %
3.535.34.98.28.3
Debt to
Equity
1.81.61.41.10.5-
Working Cap
Days
06203742783010
Cash Conv.
Cycle
03331981521420

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 36.57%

Net Profit is growing at healthy rate in last 3 years 72.02%

Debt to equity has declined versus last 3 years average to 0.51

Return on Equity has declined versus last 3 years average to 7.80%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Krishna Defence and Allied Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 3.9 -
TTM Sales (₹ Cr.) 63.7 -
BVPS (₹.) 66.7 -
Reserves (₹ Cr.) 78 -
P/BV 6.48 -
PE 111.82 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 592
Equity (₹ Cr.) 13.7
Face Value (₹) 10
Industry PE 45.2

Management X-Ray of Krishna Defence & Al:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Krishna Defence & Al

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23
Sales5825355064
Operating Expenses 5321304355
Manufacturing Costs23477
Material Costs386162133
Employee Cost 55588
Other Costs 77576
Operating Profit 64579
Operating Profit Margin (%) 9.8%15.5%13.2%13.8%14.2%
Other Income 11101
Interest 22221
Depreciation 11122
Exceptional Items 00000
Profit Before Tax 31347
Tax 10111
Profit After Tax 21225
PAT Margin (%) 3.5%3.0%5.3%4.9%8.3%
Adjusted EPS (₹)2.50.92.22.94.6
Dividend Payout Ratio (%)0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1516182137
Share Capital 444811
Reserves 1112141225
Minority Interest00000
Debt2625252218
Long Term Debt14141576
Short Term Debt1210101511
Trade Payables171171423
Others Liabilities 8107118
Total Liabilities 6661566885

Fixed Assets

Gross Block1618192425
Accumulated Depreciation6791113
Net Fixed Assets1010101412
CWIP 02302
Investments 00000
Inventories1121151628
Trade Receivables3212132227
Cash Equivalents 91110128
Others Assets46557
Total Assets 6661566885

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 3724-7
PBT 31347
Adjustment 22232
Changes in Working Capital -14-3-2-15
Tax Paid -1000-1
Cash Flow From Investing Activity -8-40-41
Capex -4-3-3-2-3
Net Investments 00000
Others -4-13-24
Cash Flow From Financing Activity 5-3-2-16
Net Proceeds from Shares 00037
Net Proceeds from Borrowing 601-8-1
Interest Paid -2-1-2-1-1
Dividend Paid 00000
Others 1-1-151
Net Cash Flow 00000
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)13.454.7510.8312.618.45
ROCE (%)11.597.6410.5512.3815.01
Asset Turnover Ratio0.880.390.60.80.83
PAT to CFO Conversion(x)1.5712-1.4
Working Capital Days
Receivable Days198320132128140
Inventory Days70232187113127
Payable Days162804196179201

Krishna Defence and Allied Industries Ltd Stock News

Krishna Defence and Allied Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Krishna Defence & Al 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 Krishna Defence & Al stood at ₹592.2.
The latest P/E ratio of Krishna Defence & Al as of 01-Jan-1970 05:30 is 111.8.
The latest P/B ratio of Krishna Defence & Al as of 01-Jan-1970 05:30 is 6.48.
The 52-week high of Krishna Defence & Al is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Krishna Defence & Al is ₹63.65 ( Cr.) .

About Krishna Defence and Allied Industries Ltd

Krishna Defence And Allied Industries is engaged in the diversified business of manufacturing defence application products, dairy equipment products and kitchen equipments. It has entered into various licensing agreement with Defence Research and Development Organisation (DRDO) for obtaining the know-how and rights which enable it to manufacture and supply specialized defence application products for the Indian Armed Forces. Under defence application, it provides a wide array of high performance products for naval applications and other utilities such as ship building steel bulb bar, special steel alloy bricks used as ballast weight for critical applications, super alloys weld consumables like welding wire, flux and electrodes, food container and improved space heating device, which is also known as bukhari. In the year 2020, the company has also forayed in a new business vertical of manufacturing and marketing of Homeland & Security products, wherein it plans to manufacture products like Modular Vehicle Barrier, Automatic tyre Killer, Multi-purpose Launcher and Long Range LED Searchlight used by the Indian Armed Forces, for which it has entered into agreements with foreign vendors for import of critical component required to manufacture/assemble these products in its factory. It proposes to sell such product under MAKE IN INDIA Program.

The company has two manufacturing facilities in Gujarat, located at Kalol and Halol district near Vadodara. Its manufacturing facilities are accredited with ISO 9001:2015 quality management system as manufacturer and exporter of stainless-steel milk cans, milking machine, milk coolers, dairy and kitchen Equipment, milk testing Equipment, Galley Equipment, shipbuilding steel bulb bars, modular vehicle barrier & automatic tyre killer. It has diversified its products under various business verticals, mainly due to its strong research and development (R&D) and technological capabilities. Its R&D capabilities include product design, product engineering, product simulation, prototyping and testing. Its R&D activities are mainly undertaken at its manufacturing facilities. Its research activities are focused on creating new products and solutions which are customized to meet customer expectations and end-user preferences and also improving its production processes and improving the quality of its existing products. With its R&D capabilities, it is currently developing several new products for some of which it has secured orders as well.

Business area of the company

The company offers a wide range of products used in Defence industry for Indian Armed Forces, Dairy Equipment products to facilitate procurement, processing, distribution of milk, Kitchen Equipment Products to serve midday meals in large organizations and have also forayed into manufacturing of homeland security products to be used in defence industry for Indian Armed Forces.

Products portfolio:

  • Defence application equipment products: Bulb-bar, Food Container, Improved Space Heating Device or Bukhari, Welding Wire, Fused Flux, Welding Electrodes and Special Steel Alloy Bricks used as Ballast weight for critical applications.
  • Dairy equipment products: Robotic Milk Collection Unit (RMCU), Stainless Steel Milk Can, Bulk Milk Coolers (BMC), Milking Machines (With Spare Parts) and Cow Grooming Brush.
  • Kitchen equipment products: Rice Cauldron, Dal Cauldron, Braising Pan, Distribution Vessels, Rice Chute and Dal Storage Tank.

Key Events, Milestone and Achievements:

  • 1997: Started Dairy Equipment manufacturing business in partnership firm in the name and style of Krishna Industries.
  • 2002: Partnership deed dissolved w.e.f March 31, 2002 and the business Krishna Industries was taken over by AnkurAshwin Shah as a Proprietor.
  • 2006: Registered as an approved vendor for supply of Shipbuilding Steel Sections (Bulb Bars) with Defence Metallurgical Research Laboratory (DMRL), Hyderabad.
  • 2008: Appreciation Certificate received from DMRL, Hyderabad for successfully carrying out the Project of manufacturing of indigenized steel Bulb Bars used in hull construction of Naval warships. The project was of National Importance involving import substitution.
  • 2008: Signed Transfer of Technology Agreement with Defence Materials & Stores Research & Development Establishment, (DMSRDE) Kanpur for manufacture and sale of Food Container Plastic 5.5 Ltr to be used by Indian Armed forces at High Altitudes.
  • 2010: The company ventured into manufacturing of Kitchen Equipments for Midday Meal Program & Other projects.
  • 2011: Deed of partnership dated Apr 05, 2011 was formed to takeover the running proprietorship business in the name and style of Krishna Industries w.e.f April 01, 2011.
  • 2011: Accepted as approved vendor by Indian Navy, included in Naval Contractual Directives for supply of shipbuilding steel sections, Bulb Bars for Warships.
  • 2013: Converted from a partnership firm to a Private Limited Company under Part IX of Companies Act, 1956 in the name of Krishna Allied Industries Private Limited w.e.f. September 10, 2013.
  • 2014: Awarded Defence Technology Absorption Award, 2013 on August 20, 2014 along with Prize Money of Rs 5 lakh from Ministry of Defence (MoD) by the Honourable Prime Minister, Narendra Modi for pioneering efforts towards first time indigenous production of “Bulb Bars” in association with DRDO for meeting the requirements of Indian Navy.
  • 2015: Patent registered by company for invention of Automated Milk Analysis and Collection Apparatus called Robotic Milk Collection Unit for a term of 20 years.
  • 2017: Accepted as approved vendor for manufacture of steel bulb bars by the Indian Register of Shipping (IRS).
  • 2017: Received certificate of Steel Mills from American Bureau of Shipping for Facility and Process Approval for manufacturing section components of marine applications.
  • 2018: Awarded INDIA SME 100 Awards organized by India SME Forum and supported by Ministry of MSME in the overall evaluation of Financial & Non-Financial Parameters.
  • 2019: Signed TOT with Defence Institute of Pysiology and Allied Sciences, DIPAS, New Delhi for manufacture and sale of Improved Space Heating Device (Bukhari) used by Indian Armed forces at high altitude in very Cold conditions.
  • 2019: Signed TOT with DIPAS, New Delhi for manufacture and sale of Man Mounted Cooling System to be used by Indian Armed forces in extremely Hot Conditions.
  • 2019: Signed TOT with DIPAS, Delhi for manufacture and sale of Solar Snow Melter to be used by Indian Armed forces at high altitude.
  • 2019: Received Developmental Order for supply and manufacture of specialized Weld consumable for critical application of the Indian Navy.
  • 2020: Company ventured in a new business vertical of Homeland & Security Products.
  • 2021: Signed TOT with Research &Development Establishment Engineers, Pune for manufacture and sale of Improvised Explosive Device (IED) Containment Vessel to be used by Indian Armed forces for protection.
  • 2021: Successfully developed and delivered Steel Ballast Bricks used for critical application of Indian Navy for weight balancing.
  • 2021: Conversion of Company from Private Limited to Limited Company i.e. Krishna Allied Industries Ltd. w.e.f October20, 2021.
  • 2021: Change of Company name to Krishna Defence and Allied Industries Ltd w.e.f December 07, 2021.
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.