Invest in the best stock opportunities right now and every-time.
Start Systematic Stock Investing ...in less than a minute.
Worth Seeing!
Top Stocks to Buy: Get 13 Picks That We Think Will Soar
Claim Your Stock Picks
Claim Your Stock Picks
BSE: 518011 | NSE: | Cement & Construction Materials | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Keerthi Industries Ltd is a average quality company.
The key valuation ratios of Keerthi Industries Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Keerthi Industries Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | -9.2% | 22.8% | 18.4% | 12.9% | 11.3% | 3.9% | -0.8% | 21.5% | 16.2% | -3.7% | - |
| Value Creation Index ⓘ | -1.7 | 0.6 | 0.3 | -0.1 | -0.2 | -0.7 | -1.1 | 0.5 | 0.2 | -1.3 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 125 | 153 | 183 | 198 | 193 | 184 | 172 | 232 | 250 | 241 | 228 |
| Sales YoY Gr. | - | 22.3% | 19.4% | 8.6% | -2.9% | -4.3% | -6.8% | 35.2% | 7.6% | -3.8% | - |
| Adj EPS ⓘ | -20.5 | 22.4 | 23.4 | 14.2 | 10.6 | 0.1 | -6.5 | 24 | 19.4 | -9 | -16.3 |
| YoY Gr. | - | NA | 4.7% | -39.3% | -25.3% | -99.4% | -10866.7% | NA | -19% | -146.2% | - |
| BVPS (₹) ⓘ | 16.4 | 38.6 | 63.5 | 61.6 | 71.1 | 70.3 | 68.8 | 91.8 | 109.9 | 99.2 | 85.2 |
| Adj Net Profit ⓘ | -16.4 | 17.9 | 18.8 | 11.4 | 8.5 | 0.1 | -5.2 | 19.2 | 15.6 | -7.2 | -13 |
| Cash Flow from Ops. ⓘ | -11.3 | 17.7 | 25.4 | 33.8 | 26.1 | 7.9 | 12.2 | 37.7 | 8.8 | 6.3 | - |
| Debt/CF from Ops. ⓘ | -7.1 | 4.1 | 3.1 | 2 | 2.4 | 7.8 | 4.6 | 0.8 | 3.5 | 10.4 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 7.5% | 4.6% | 11.9% | -3.8% | ||||
| Adj EPS ⓘ | NA | -196.7% | NA | -146.2% | ||||
| BVPSⓘ | 22.1% | 6.9% | 13% | -9.8% | ||||
| Share Price | 31.9% | 12.9% | 10.4% | -13.8% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | -52.8 | 57.9 | 37.7 | 20.9 | 16 | 0.1 | -9.3 | 29.9 | 19.3 | -8.6 | -17.7 |
| Op. Profit Mgn % ⓘ | 2.5 | 16.8 | 22.6 | 16.1 | 13.7 | 4.2 | 4.9 | 20.9 | 12.5 | -0.2 | -0.3 |
| Net Profit Mgn % ⓘ | -13.1 | 11.7 | 10.3 | 5.8 | 4.4 | 0 | -3 | 8.3 | 6.2 | -3 | -5.7 |
| Debt to Equity ⓘ | 3.7 | 1.8 | 1.3 | 1.4 | 1.1 | 1.1 | 1 | 0.4 | 0.3 | 0.8 | - |
| Working Cap Days ⓘ | 89 | 76 | 77 | 87 | 87 | 93 | 89 | 65 | 78 | 92 | 43 |
| Cash Conv. Cycle ⓘ | -3 | -18 | -18 | -8 | -5 | 0 | 3 | 7 | 20 | 29 | -3 |
Sales growth is growing at healthy rate in last 3 years 11.87%
Debt to equity has declined versus last 3 years average to 0.82
Return on Equity is Poor
Sales growth is not so good in last 4 quarters at -5.43%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -16.3 | - |
| TTM Sales (₹ Cr.) | 228 | - |
| BVPS (₹.) ⓘ | 85.2 | - |
| Reserves (₹ Cr.) ⓘ | 60 | - |
| P/BV ⓘ | 1.42 | - |
| PE ⓘ | 0.00 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 106.35 / 152.00 |
| All Time Low / High (₹) | 0.80 / 265.00 |
| Market Cap (₹ Cr.) | 97 |
| Equity (₹ Cr.) | 8 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 42.7 |
| Pledged * | 40.04 | 40.04 | 40.04 | 40.04 | 40.04 | 40.04 | 40.04 | 40.04 | 40.04 | 40.04 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 125 | 153 | 183 | 198 | 193 | 184 | 172 | 232 | 250 | 241 |
| Operating Expenses ⓘ | 122 | 127 | 141 | 166 | 166 | 177 | 164 | 184 | 219 | 241 |
| Manufacturing Costs | 62 | 65 | 69 | 72 | 81 | 84 | 78 | 86 | 94 | 131 |
| Material Costs | 17 | 13 | 16 | 20 | 19 | 25 | 22 | 24 | 36 | 25 |
| Employee Cost | 10 | 10 | 11 | 14 | 14 | 15 | 17 | 19 | 21 | 23 |
| Other Costs ⓘ | 33 | 39 | 45 | 60 | 52 | 52 | 47 | 55 | 69 | 62 |
| Operating Profit ⓘ | 3 | 26 | 41 | 32 | 26 | 8 | 8 | 49 | 31 | 0 |
| Operating Profit Margin (%) | 2.5% | 16.8% | 22.6% | 16.1% | 13.7% | 4.2% | 4.8% | 20.9% | 12.5% | -0.2% |
| Other Income ⓘ | 1 | 1 | 1 | 2 | 3 | 4 | 3 | 3 | 4 | 2 |
| Interest ⓘ | 9 | 9 | 6 | 7 | 7 | 7 | 6 | 5 | 3 | 3 |
| Depreciation ⓘ | 14 | 8 | 8 | 9 | 11 | 11 | 11 | 10 | 9 | 9 |
| Exceptional Items ⓘ | -2 | 1 | 2 | 0 | -1 | 0 | 7 | -6 | 0 | 0 |
| Profit Before Tax ⓘ | -21 | 10 | 30 | 18 | 11 | -5 | 1 | 30 | 22 | -11 |
| Tax ⓘ | -3 | -8 | 10 | 7 | 3 | -5 | 1 | 11 | 7 | -4 |
| Profit After Tax | -18 | 19 | 20 | 11 | 8 | 0 | 0 | 19 | 16 | -7 |
| PAT Margin (%) | -14.4% | 12.3% | 10.9% | 5.7% | 4.1% | 0.0% | -0.2% | 8.3% | 6.3% | -3.0% |
| Adjusted EPS (₹) | -22.5 | 23.5 | 24.8 | 14.2 | 9.9 | 0.1 | -0.4 | 24.0 | 19.5 | -9.0 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 9% | 1,026% | -225% | 6% | 8% | 0% |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 22 | 40 | 60 | 49 | 57 | 56 | 55 | 74 | 88 | 80 |
| Share Capital ⓘ | 17 | 17 | 17 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves ⓘ | 5 | 23 | 43 | 41 | 49 | 48 | 47 | 66 | 80 | 71 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 76 | 67 | 72 | 59 | 59 | 58 | 52 | 24 | 29 | 62 |
| Long Term Debt | 59 | 51 | 45 | 35 | 27 | 22 | 10 | 24 | 21 | 51 |
| Short Term Debt | 18 | 16 | 27 | 24 | 32 | 36 | 42 | 0 | 8 | 11 |
| Trade Payables | 11 | 15 | 15 | 16 | 17 | 14 | 11 | 10 | 11 | 16 |
| Others Liabilities ⓘ | 44 | 28 | 29 | 51 | 38 | 28 | 25 | 42 | 35 | 31 |
| Total Liabilities ⓘ | 153 | 150 | 175 | 176 | 171 | 156 | 143 | 150 | 163 | 188 |
Fixed Assets | ||||||||||
| Gross Block | 204 | 204 | 207 | 235 | 238 | 242 | 246 | 248 | 252 | 248 |
| Accumulated Depreciation | 87 | 97 | 105 | 114 | 124 | 135 | 146 | 156 | 166 | 168 |
| Net Fixed Assetsⓘ | 116 | 107 | 102 | 121 | 114 | 107 | 100 | 92 | 86 | 80 |
| CWIP ⓘ | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 9 | 41 |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 3 | 3 |
| Inventories | 10 | 16 | 21 | 19 | 21 | 15 | 14 | 22 | 28 | 31 |
| Trade Receivables | 3 | 2 | 2 | 3 | 3 | 4 | 4 | 5 | 6 | 7 |
| Cash Equivalents | 3 | 3 | 3 | 10 | 8 | 1 | 3 | 10 | 3 | 4 |
| Others Assetsⓘ | 21 | 22 | 27 | 23 | 23 | 28 | 20 | 18 | 27 | 21 |
| Total Assets ⓘ | 153 | 150 | 175 | 176 | 171 | 156 | 143 | 150 | 163 | 188 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -11 | 18 | 25 | 34 | 26 | 8 | 12 | 38 | 9 | 6 |
| PBT ⓘ | -21 | 10 | 30 | 18 | 11 | -5 | 1 | 30 | 22 | -11 |
| Adjustment ⓘ | 22 | 17 | 14 | 14 | 14 | 15 | 8 | 19 | 11 | 11 |
| Changes in Working Capital ⓘ | -4 | -7 | -11 | 6 | 3 | -2 | 3 | -8 | -19 | 7 |
| Tax Paid ⓘ | 0 | -3 | -7 | -5 | -2 | 0 | 0 | -3 | -5 | 0 |
| Cash Flow From Investing Activity ⓘ | 3 | 0 | -23 | -9 | -3 | -4 | -4 | -1 | -14 | -35 |
| Capex | 0 | 0 | -3 | -7 | -4 | -5 | -3 | -3 | -13 | -35 |
| Net Investments | 0 | 0 | 0 | -3 | -1 | 0 | -1 | 1 | 0 | 0 |
| Others ⓘ | 2 | 0 | -20 | 1 | 1 | 1 | 1 | 1 | -1 | 0 |
| Cash Flow From Financing Activityⓘ | 9 | -17 | -2 | -18 | -24 | -9 | -5 | -29 | -4 | 30 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | -6 | -7 | -9 | -13 | -7 | -13 | -4 | -4 | 30 |
| Interest Paid ⓘ | 0 | -10 | -6 | -5 | -20 | -5 | -5 | -4 | -2 | -3 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 |
| Others ⓘ | 9 | -1 | 11 | -4 | 8 | 4 | 14 | -21 | 4 | 4 |
| Net Cash Flow ⓘ | 0 | 1 | 0 | 7 | -2 | -6 | 3 | 7 | -9 | 1 |
| PARTICULARS | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | -81.32 | 85.51 | 48.67 | 22.73 | 14.96 | 0.12 | -0.58 | 29.91 | 19.34 | -8.64 |
| ROCE (%) | -10.63 | 18.48 | 28.68 | 19.82 | 15.17 | 1.05 | 6.06 | 32.81 | 23.1 | -5.89 |
| Asset Turnover Ratio | 0.9 | 1.16 | 1.29 | 1.13 | 1.11 | 1.13 | 1.15 | 1.59 | 1.6 | 1.37 |
| PAT to CFO Conversion(x) | N/A | 0.95 | 1.25 | 3.09 | 3.25 | N/A | N/A | 2 | 0.56 | N/A | Working Capital Days |
| Receivable Days | 12 | 5 | 3 | 5 | 6 | 7 | 7 | 7 | 8 | 10 |
| Inventory Days | 27 | 26 | 31 | 37 | 38 | 36 | 31 | 28 | 36 | 45 |
| Payable Days | 253 | 367 | 339 | 283 | 320 | 227 | 212 | 161 | 111 | 200 |
Keerthi Industries, incorporated on May 17, 1982 was earlier known as Suvarna Cements, the company got its present name on Oct. 13, 2005.It is engaged in the manufacture and sale of cement.
Keerthi Industries is the leading manufacturer of reprocessed plastic granules in India. They also deal in Plastic scrap Re grind. Their current production is 6000 Metric tonne per year.
They are a customer oriented company, they work in close co-ordination with the customers to understand their specific requirements and deliver products in exact accordance. Their unrelenting efforts have made us a name to reckon with.
Since their inception they have been fully committed towards providing material of the highest quality standards, within the stipulated time. They have been fully committed towards providing material of the highest quality standards, within the stipulated time. With innovative thought process and unswerving commitment to quality and reliability, they have addressed the needs and wants of their clients. Their high quality products have made a massive impression across the industry verticals.
Keerthi industry’s core strength lies in creating tailor-made compounds for various applications, which are being approved and patronized by numerous quality conscious clients from all over the nation.
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Download APP
