KRBL Ltd - Stock Valuation and Financial Performance

BSE: 530813 | NSE: KRBL | Consumer Food | Small Cap

KRBL Share Price

290.05 0.30 0.10%
as on 19-Mar'24 15:14

DeciZen - make an informed investing decision on KRBL

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

KRBL stock performance -

mw4me loader
P/E Ratio (SA):
11.06
Market Cap:
6,632.1 Cr.
52-wk low:
275.8
52-wk high:
471

Is KRBL Ltd an attractive stock to invest in?

1. Is KRBL Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that KRBL Ltd is a good quality company.

2. Is KRBL Ltd undervalued or overvalued?

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

3. Is KRBL Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of KRBL 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 KRBL:

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.
KRBL Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 15.5%13.6%14.3%15.7%15.7%14.5%15.4%15.1%11.3%15.9%-
Value Creation
Index
0.10.00.00.20.20.10.10.1-0.20.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2,7913,1133,3483,1463,2464,1204,4993,9924,2115,3635,344
Sales YoY Gr.-11.5%7.6%-6%3.2%26.9%9.2%-11.3%5.5%27.4%-
Adj EPS 11.112.113.91719.621.723.623.819.23026.2
YoY Gr.-8.5%15.6%22.3%15.2%10.6%8.6%0.9%-19.3%56.5%-
BVPS (₹) 43.353.56279.596.8115.4132.5156.6172.6199206.9
Adj Net
Profit
262284328401462510554559451706599
Cash Flow from Ops. -21232443226535.8-1151,212384561-360-
Debt/CF from Ops. -6.54.22.74.134.8-12.40.40.80.2-0.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.5%10.6%6%27.4%
Adj EPS 11.7%8.9%8.4%56.5%
BVPS18.5%15.5%14.5%15.3%
Share Price 19.5% -4% 16.3% -20.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
28.824.924.124.122.320.41916.411.716.212.9
Op. Profit
Mgn %
14.515.713.520.62420.919.420.615.717.714.4
Net Profit
Mgn %
9.49.19.812.714.212.412.31410.713.211.2
Debt to
Equity
1.41.10.80.60.60.50.20.100-
Working Cap
Days
232250233256290287286306291262162
Cash Conv.
Cycle
206223207218256268259269255241139

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 12.90%

Sales growth has been subdued in last 3 years 6.03%

Net Profit has been subdued in last 3 years 8.40%

Sales growth is not so good in last 4 quarters at 7.56%

Latest Financials - KRBL Ltd.

Standalone Consolidated
TTM EPS (₹) 26.2 26.2
TTM Sales (₹ Cr.) 5,344 5,344
BVPS (₹.) 206.9 207.2
Reserves (₹ Cr.) 4,712 4,720
P/BV 1.40 1.40
PE 11.06 11.06
From the Market
52 Week Low / High (₹) 275.75 / 471.00
All Time Low / High (₹) 1.30 / 673.00
Market Cap (₹ Cr.) 6,632
Equity (₹ Cr.) 22.9
Face Value (₹) 1
Industry PE 65.7

Management X-Ray of KRBL:

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

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
Sales2,7913,1133,3483,1463,2464,1204,4993,9924,2115,363
Operating Expenses 2,3882,6252,8982,4972,4673,2693,6273,1683,5484,425
Manufacturing Costs42505667232272263256283337
Material Costs2,1822,3602,6292,2282,0112,7103,0582,5982,8803,551
Employee Cost 4150627067748288101118
Other Costs 122165151132157213224226284418
Operating Profit 403488450649779850872824663939
Operating Profit Margin (%) 14.5%15.7%13.4%20.6%24.0%20.6%19.4%20.6%15.7%17.5%
Other Income 623926401522224293
Interest 76816755696862241315
Depreciation 58535061686473727476
Exceptional Items 5-400000000
Profit Before Tax 337353425539682733759751618941
Tax 717298138221230199190158240
Profit After Tax 265281327401462503559560460701
PAT Margin (%) 9.5%9.0%9.8%12.7%14.2%12.2%12.4%14.0%10.9%13.1%
Adjusted EPS (₹)11.311.913.917.019.621.423.823.819.529.8
Dividend Payout Ratio (%)11%14%14%12%12%12%12%15%18%3%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 1,0201,2591,4601,8722,2792,7173,1193,6854,0634,684
Share Capital 24242424242424242424
Reserves 9961,2351,4371,8482,2562,6943,0953,6624,0404,661
Minority Interest0000000000
Debt1,3191,2811,0951,0521,2161,41548229489201
Long Term Debt20823620387523320600
Short Term Debt1,1111,0458919651,1641,38246328889201
Trade Payables147155142254111224385219181120
Others Liabilities 201304245207242270428420406576
Total Liabilities 2,6872,9992,9423,3863,8494,6274,4134,6194,7395,581

Fixed Assets

Gross Block8791,0111,1841,4811,5161,5401,6451,6751,7181,765
Accumulated Depreciation321376424483549610678741810882
Net Fixed Assets558635760998967930967935908883
CWIP 14114100221129216
Investments 11111214131210232535
Inventories1,6901,8581,7932,0192,4623,1292,8522,9642,8164,186
Trade Receivables279316157231247397230201289285
Cash Equivalents 6471836945116139047
Others Assets715910111889154290326308129
Total Assets 2,6872,9992,9423,3863,8494,6274,4134,6194,7395,581

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -21132443226536-1151,212384561-360
PBT 337353425539682733759751618941
Adjustment 6813528111106128128816213
Changes in Working Capital -547-8874-273-562-757513-24756-1062
Tax Paid -69-77-96-112-190-220-188-201-175-253
Cash Flow From Investing Activity -125-231-85-202-2420-54-12-206206
Capex -177-232-172-201-36-21-30-41-41-59
Net Investments 00-2-2-2435-2925-170189
Others 51089136764477
Cash Flow From Financing Activity 388-150-335-782560-1,148-227-3225
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 13128-39-115-45-34-14-14-14-6
Interest Paid -76-81-60-49-69-63-59-32-13-15
Dividend Paid -19-28-840-49-54-117-8-82-82
Others 352-68-15286188211-959-173-213109
Net Cash Flow 51-5711-1536-361014532-149
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)29.1924.6524.0824.0822.2520.1419.1716.4711.8716.02
ROCE (%)20.2917.3318.8121.2623.1720.8821.1720.3615.521.15
Asset Turnover Ratio1.21.11.130.990.90.9710.910.931.08
PAT to CFO Conversion(x)-0.81.151.320.660.08-0.232.170.691.22-0.51
Working Capital Days
Receivable Days31352623272925192119
Inventory Days193208199221252248243259244229
Payable Days19232132291111131110

KRBL Ltd Stock News

KRBL Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of KRBL on 19-Mar-2024 15:14 is ₹290.1.
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-Mar-2024 15:14 the market cap of KRBL stood at ₹6,632.1.
The latest P/E ratio of KRBL as of 19-Mar-2024 15:14 is 11.06.
The latest P/B ratio of KRBL as of 19-Mar-2024 15:14 is 1.40.
The 52-week high of KRBL is ₹471.0 and the 52-week low is ₹275.8.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of KRBL is ₹5,344 ( Cr.) .

About KRBL Ltd

Pioneering the concept of having an integrated rice manufacturing facility, KRBL Limited is a globally renowned manufacturer and seller of basmati and non-basmati rice products under its flagship brand India Gate and other celebrated brands such as Unity, Doon, Nur Jahan and Bemisal among others. The company’s scale and focus on execution mean that it can provide its clients and consumers with the best value in terms of quality and cost as well as the most exciting and innovative products. Further, the company evolved in a multi-segment rice player with its foray into the health food segment and introduced a wide range of health food products such as India Gate Basmati Brown Rice, India Gate Non-Basmati Brown Rice, Chia seeds, Flax seeds and Quinoa.

The company is equally committed to enhancing its capacities and introducing the latest milling techniques to the basmati industry.  The result has been equally rewarding-having the largest installed capacity in the industry with quality certifications to ensure satisfaction to both the buyers and the eventual consumers. Today, the company’s flagship brand India Gate is recognized both in India and abroad with strong presence and impressive market share. It has earned respect and patronage amongst consumers and retailers over the years and today it’s a matter of pride to be the preferred brand amongst global households. It has its two manufacturing facilities spread across the states of Uttar Pradesh (Gautam Budh Nagar) and Punjab (Dhuri). The four state-of-the-art grading, sorting, and packaging facilities of KRBL are located at Sonipat, Gautam Budh Nagar, Dhuri, and Alipur.

Business area of the company

The company, the largest integrated rice miller of the country, is one of the major producers of rice products (both basmati and non-basmati rice). Further the company is engaged in the production of milling by-products like bran oil, furfural, rice bran, and de-oiled cakes. Besides rice and agri products, it is also engaged in the business of power generation. The company’s energy division comprises power generation from wind turbines, solar power plants and rice husk-based (biomass) power plants. This strategy helps the company meet its power requirement from captive sources and reduce dependency on external sources while maximising returns from the non-core operations.

Awards

  • 1996: KRBL was awarded the ‘Super Star Trading House’ for its increasing export success.
  • 1997: Agricultural and Processed Foods Exports Development Authority (APEDA) award for the largest exporter of Basmati rice.
  • 1998-99: APEDA award for the largest exporter of Basmati rice.
  • 1999-2000: KRBL was awarded ‘Largest and Best exporter’ award, by the Govt. of U.P, India.
  • 2000: APEDA award for the largest exporter of Basmati rice.
  • 2000-01: APEDA award for the largest exporter of Basmati rice.
  • 2002: Le livre Guinness des records for the world’s biggest kabsa, Bahrain.
  • 2002-03: Awarded Golden trophy by FIEO for export excellence.
  • 2002-03: APEDA award for the largest exporter of Basmati rice.
  • 2002-03: APEDA export award 2002-03 for export promotion & quality.
  • 2004-05: APEDA award for the largest exporter of Basmati rice.
  • 2005: KRBL earned recognition of a Four Star Export House.
  • 2005: ‘MERA BRAND’, by Consumer World Awards as India’s most preferred brand.
  • 2006: INDIASTAR 2006 for excellence in Packaging in India.
  • 2006-07: APEDA for the largest exporter of Basmati rice.
  • 2007-08: CONCOR ‘Best Exporter’ award in the north-central region.
  • 2007-08: APEDA Award, Golden Trophy, for the largest exporter of Basmati rice.
  • 2008: MERA BRAND’, by ConsumerWorld Awards as India’s most preferred brand.
  • 2008: PFFCASTAR for excellence in packaging for India Gate Window Metallized Pack with Mat Finish.
  • 2008-09: APEDA Award, Golden Trophy, for the largest exporter of Basmati rice.
  • 2015: NAAS India, Silver Jubilee Award for the Basmati rice trade development in India.
  • 2016: Guinness World Records for the world’s heaviest bag of rice, UAE.

Key events and milestones

  • 1889: KRBL started its journey at Lyallpur, Pakistan.
  • 1890 to 1990: Shifted focus from oil, wheat and cotton to rice production. Also shifted base from Lyallpur to Lahori Gate, Delhi.
  • 1992: Established KRBL’s first state-of-the-art basmati processing plant at Gautam Budh Nagar, Uttar Pradesh.
  • 1993: Registered as a Public Limited Company.
  • 1995: KRBL got listed at BSE, Delhi Stock Exchange and Ahmedabad Stock Exchange.
  • 1998: Received ISO-9002 certification for the Alipur, Delhi plant.
  • 1998: KRBL entered the Indian FMCG market with India Gate and Doon as its rice brands.
  • 2001: Received ISO9002 certification for the Gautam Budh Nagar Plant, Uttar Pradesh.
  • 2003: KRBL is the first Indian company to receive FDI approval in the Indian rice industry.
  • 2004: Received the HACCP & SQF certification.
  • 2004: Set up KRBL’s processing, grading, and packaging facility at Dhuri, Punjab.
  • 2006: KRBL issued depositary receipts (DR) worth $ 12 million.
  • 2006: KRBL entered into wind power business.
  • 2009: Crossed the Rs 1,000 crore revenue landmark.
  • 2013: Crossed the Rs 2,000 crores revenue landmark.
  • 2013: KRBL entered into solar power business.
  • 2016: Received the Halal certification for its manufacturing facilities.
  • 2016: KRBL set up its fourth facility at Haryana.
  • 2017: Strengthened KRBL’s energy portfolio with total capacity of 112.25 MW in wind power, 15 MW in solar projects and 17.59 MW in biomass.
  • 2017: KRBL’s rice mill and processing unit received certification for complying with SOP for export of rice products to China and the US.
  • 2019-2020: Crossed the Rs 4,000 crore revenue landmark.
  • 2019-2020: Trademark registration of its flagship brand ‘INDIA GATE’ registered on August 12, 2019 with a user claim since January 01, 1979.
  • 2019-2020: A moment of pride for the company, as KRBL got featured on Discovery Channel in Flagship series ‘Inside Out’ ‘God of Grains’.
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.