Khoday India Ltd - Stock Valuation and Financial Performance

BSE: 507435 | NSE: | Breweries & Distilleries | Small Cap

Khoday India Share Price

116.25 0.00 0.00%
as on 04-Dec'23 17:59

DeciZen - make an informed investing decision on Khoday India

M-Cap below 100cr DeciZen not available

Khoday India stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
391.3 Cr.
52-wk low:
66
52-wk high:
124.3

Is an attractive stock to invest in?

1. Is a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Khoday India Ltd is a average quality company.

2. Is undervalued or overvalued?

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

3. Is a good buy now?

No data found

10 Year X-Ray of Khoday India:

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.
Khoday India Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
ROCE % 9.2%3%2.9%0.8%14.8%-2%10.7%-7.8%7.2%-1.4%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 121112132137165124170159200148135
Sales YoY Gr.--7.1%17.6%4.1%19.9%-24.7%37.1%-6.2%25.7%-26.3%-
Adj EPS 2.3-0.9-1.8-3.54.2-5.81-9.51-2.5-3.2
YoY Gr.--139%NANANA-236.6%NA-1030.4%NA-361.9%-
BVPS (₹) 26.825.925.121.525.719.620.54.152.50
Adj Net
Profit
8.6-3.3-6.7-13.315.8-21.63.9-323.3-8.6-11
Cash Flow from Ops. -16.2-9.52.744.715.335.428.5-63.75911.2-
Debt/CF from Ops. -5-11.246.42.47.53.23.9-3.43.719.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.3%-2.2%-4.6%-26.3%
Adj EPS -201.2%-190.4%-235.5%-361.9%
BVPS-23.3%-37.5%-50.7%-51.1%
Share Price 7.3% 11.1% 22.8% 54%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
Return on
Equity %
7.4-2.9-6-1315.5-22.34.4-56.612.5-36.2-260.4
Op. Profit
Mgn %
22109.77.427.36.718.80.714.21.2-0.9
Net Profit
Mgn %
7.1-3-5.1-9.79.6-17.42.3-201.6-5.8-7.9
Debt to
Equity
0.81.11.31.31.21.51.415.812.92625.8
Working Cap
Days
235226196198189184133136117111231
Cash Conv.
Cycle
42614447575839635448156

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 - Khoday India Ltd.

Standalone Consolidated
TTM EPS (₹) -3.2 -2.6
TTM Sales (₹ Cr.) 135 148
BVPS (₹.) 0 0
Reserves (₹ Cr.) -36 -26
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 66.00 / 124.25
All Time Low / High (₹) 4.05 / 425.05
Market Cap (₹ Cr.) 391
Equity (₹ Cr.) 33.7
Face Value (₹) 10
Industry PE 71.4

Management X-Ray of Khoday India:

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 Khoday India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Sales120.82112.23131.98137.43164.77124.01170.02159.46200.40147.67
Operating Expenses 94.25101.16119.21127.27119.80115.97138.17158.52172.11146.04
Manufacturing Costs16.8616.0421.8127.7726.4220.7626.9229.4026.0222.55
Material Costs42.0846.2658.0855.6142.4549.1860.6279.5492.3076.87
Employee Cost 10.7214.1315.0614.6714.3014.4315.6717.7718.8018.58
Other Costs 24.5824.7324.2629.2236.6331.6034.9731.813528.05
Operating Profit 26.5811.0712.7610.1644.988.0431.850.9428.291.63
Operating Profit Margin (%) 22.0%9.9%9.7%7.4%27.3%6.5%18.7%0.6%14.1%1.1%
Other Income 1.154.503.653.311.760.582.700.562.713.97
Interest 11.9913.6518.9221.5422.5124.9924.6521.2820.187.49
Depreciation 5.464.824.244.864.964.925.1111.487.636.74
Exceptional Items 00000-1.560-2.5700
Profit Before Tax 10.27-2.89-6.75-12.9219.26-22.864.78-33.823.19-8.62
Tax 1.700.30003.4300.9200.010.01
Profit After Tax 8.57-3.19-6.75-12.9215.83-22.863.86-33.823.18-8.64
PAT Margin (%) 7.1%-2.8%-5.1%-9.4%9.6%-18.4%2.3%-21.2%1.6%-5.9%
Adjusted EPS (₹)2.3-0.9-1.8-3.44.2-6.11.0-10.11.0-2.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17

Equity and Liabilities

Shareholders Fund 119.47113.90109.1695.07108.9285.2488.1224.7727.9519.32
Share Capital 37.5937.5937.5937.5937.5937.5937.5933.6633.6633.66
Reserves 81.8876.3171.5757.4871.3347.6550.53-8.89-5.71-14.34
Minority Interest0000000000
Debt81.66106.39124.5597.4898.6296.6697.31196.70206.33212.03
Long Term Debt81.66106.39124.5523.6127.7130.7630.74129137208.18
Short Term Debt00073.8770.9165.8966.5767.7169.333.85
Trade Payables25.4721.0733.1423.4623.5623.1820.2416.0817.2211.53
Others Liabilities 39.4332.9134.3682.6962.3978.3197.8373.0165.6351.64
Total Liabilities 266.04274.27301.21298.70293.49283.38303.50310.56317.13294.51

Fixed Assets

Gross Block143.60144.88146.42153.48157.34163.48167.22180.39183.44186.01
Accumulated Depreciation87.5394.4399.26102.15108.59114.11119.45131.10138.73145.44
Net Fixed Assets56.0750.4547.1651.3348.7449.3747.7749.2944.7240.57
CWIP 6.046.357.211.110.950.370.37000
Investments 62.1962.0461.8361.7361.6061.5361.5061.5261.2561.15
Inventories58.5568.8483.3285.9095.30101.02109.06107.2785.2472.93
Trade Receivables32.5430.3038.4637.6842.1132.9944.2349.2344.8547.38
Cash Equivalents 7.157.577.5312.051.783.774.295.4944.4945.01
Others Assets43.5048.7255.7048.884334.3336.2837.7636.5927.45
Total Assets 266.04274.27301.21298.70293.49283.38303.50310.56317.13294.51

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Cash Flow From Operating Activity -16.23-9.512.6944.7015.2835.4228.49-63.7458.9711.19
PBT 10.27-2.89-6.75-12.9219.26-22.864.78-33.823.19-8.62
Adjustment 16.7714.2720.0623.6828.7529.7933.5732.4828.0410.69
Changes in Working Capital -41.59-20.33-11.7234.97-32.7133.17-9.42-61.7128.329.37
Tax Paid -1.46-0.271.24-0.980-4.62-0.02-0.65-0.58-0.25
Cash Flow From Investing Activity -3.90-1.15-1.97-3.05-4.17-5.49-3.97-13.18-1.21-0.08
Capex -4-1.29-2.64-9.30-4.28-5.56-3.99-13.17-3.05-2.59
Net Investments 00.380.06-0.010-0.04-0.07-0.120.170
Others 0.11-0.230.616.270.100.110.090.111.682.51
Cash Flow From Financing Activity 14.8611.08-0.76-37.13-21.38-27.94-2478.12-18.76-10.58
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 26.8224.6918.130000000
Interest Paid -11.96-13.62-18.89-21.51-22.51-24.99-24.65-21.28-20.18-7.49
Dividend Paid 0000000000
Others 000-15.621.14-2.950.6699.391.42-3.09
Net Cash Flow -5.270.42-0.044.53-10.271.990.521.20390.53
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Ratios
ROE (%)8.88-3.22-7.05-14.7517.82-26.835.13-74.5520.83-68.79
ROCE (%)13.515.575.764.2220.861.0815.83-6.0210.06-0.5
Asset Turnover Ratio0.760.851.051.081.151.21.671.681.81.69
PAT to CFO Conversion(x)-1.89N/AN/AN/A0.97N/A7.38N/A18.54N/A
Working Capital Days
Receivable Days54504143434029333033
Inventory Days10110292969710378766256
Payable Days223184170186202173131836668

Khoday India Ltd Stock News

Khoday India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Khoday India on 04-Dec-2023 17:59 is ₹116.2.
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 04-Dec-2023 17:59 the market cap of Khoday India stood at ₹391.3.
The latest P/E ratio of Khoday India as of 04-Dec-2023 17:59 is 0.00.
The latest P/B ratio of Khoday India as of 04-Dec-2023 17:59 is 0.00.
The 52-week high of Khoday India is ₹124.2 and the 52-week low is ₹66.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Khoday India is ₹135.3 ( Cr.) .

About Khoday India Ltd

Khoday India  was incorporated in 1965 under the Companies Act, 1956 as a private limited company. The Khoday group company and manufactures whisky under the mark “Peter Scot” since May, 1968.

1906 was only the beginning and the beginning was silk from the Khoday group. The manufacture of this soft fine yarn and fabric was established by Shri Khoday Eshwarsa long ago in 1906, long before India could take her place among the Industrialized countries of the world. His sons Shri Khoday Venkusa, Shri Khoday Lakshmansa and Shri Khoday Krishnasa, inherited not just his business but their father’s dynamism as well, and The House of Khodays began an exciting and inspiring journey that has made it now, one of the leading business houses in India.

Today, the name of Khodays is associated with vision, dynamism and constant, tireless endeavour. It is a name borne proudly by a wide range of products from liquor to engineering, stationery to diamonds, tissue culture, construction and computer software. Khoday India is presently engaged in distilling and blending of whisky, rum and brandy. It is a name that also brings to mind a quality of philanthropy that extends itself without fanfare into education and social welfare.

The company is engaged in the production of brandy, whisky, malt whisky, white rum and XXX rum.

The company’s products have their reach in the overseas markets, too, AdiAdi”, brewed by Khodays, has been developed exclusively for the UK market by two venture capitalists from Kerala and Bangalore who have made their money in the telecom sector.

Kerala-born engineering graduate John Eipe and his Bangalore-based business partner, Pradip Kumar, will now focus their energies on beer business by importing two container loads every month. On Sunday their brew was the star attraction at an Indian fashion and business launch at London’s Cafe Royal where eager visitors jostled each other for a taste. “AdiAdi” is now only truly Indian-made beer available to customers in the UK and, judging by queues of customers lining up for a free sip, it is likely to be an outstanding success.

The House of Khodays is a multi-service, business group that employs over 6000 people engaged in activities that include distilling, brewing, malt sting, bottle manufacturing, transportation, engineering, construction, hotelier, tours and travels, exports, agricultural products, chemicals, paper manufacture, diamonds and jewellery crafting, computer software, tissue culture, financial services, and pharmaceuticals. Wide ranging activities all marked with the khoday symbol of crowning quality.

Different group companies:

Khoday Engineering -The construction division is self-contained with its own team of architects and engineers and its own machinery and equipment, all set to make its mark along the skyline.The engineering division, transforming concept into reality, is a rapidly growing venture with a 2000 member workforce trained to design and set up manufacturing plants and equipment. The group’s expertise ranges from establishing breweries and distilleries to dairies, hotels and food processing industries.

Ram Mohan Travels -Ram Mohan has since 1929 been renowned for its excellent services in show-casing India to every Indian and overseas traveller. Every customer is extra special. They ensure that your travel or holiday is a pleasant experience, filled with nothing but wonderful memories.

Palm Grove Nursery- Palm Grove Nursery, a part of 'Khoday group', has a commercial tissue culture laboratory with a production capacity of about 30 million plants per annum which includes Ornamental, Horticulture Crops & Tree Species.

'Palm Grove Nursery' has employed highly qualified technical staff experienced in the field of plant Biotechnology. The company was established in the year 1995, to produce tissue culture plants for export markets like Europe, USA, Asia Pacific, Latin American Countries and Africa. Palm Grove Nursery' is an 'ISO 9002' certified company by DNV, Rotterdam in the year 2000 and then recently obtained 'ISO 9001 -2000' certified by NQA U K in November 2003.

L K Power- The Khodays Group's power major is involved setting up of a gas terminal, a regasification plant, setting up pipeline facilities and a power project based in Gokarn in north coastal Karnataka. The project was cleared by the state government and the total estimated cost of the project is currently Rs 3,140 crore.

Khodaya Silks -Khodays International Limited (Silk Division) is one of the diversified divisions from the House of Khodays a well known and reputed industrial group with nearly a century long existence encompassing various diversified industries.  The group enjoys an icon-like position in the industrial field with its group assets having a market value of over $500 millions.

Recent development

The Supreme Court in February 2009 has dismissed a petition filed by the Scotch Whisky Association seeking a review of an earlier judgment that allowed the Khoday group to use word ‘Scot’ as part of the whisky brand. The apex court had last year allowed the Khoday group to use the word 'Scot' on its premium whisky brand Peter Scot.

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.