Price
Financials
Standalone, Rs crore| Mar 2014 | Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 149.70 | 151.40 | 144.48 | 145.55 | 147.77 | 131.90 | 136.26 | 112.66 | 131.38 | 143.91 | 122.17 | 87.93 |
| Expenses | 136.88 | 135.97 | 129.20 | 130.00 | 132.87 | 115.35 | 121.72 | 98.62 | 114.73 | 127.08 | 102.81 | 71.69 |
| Operating Profit | 12.82 | 15.43 | 15.28 | 15.55 | 14.90 | 16.55 | 14.54 | 14.04 | 16.65 | 16.83 | 19.36 | 16.24 |
| OPM % | 8.56% | 10.19% | 10.58% | 10.68% | 10.08% | 12.55% | 10.67% | 12.46% | 12.67% | 11.69% | 15.85% | 18.47% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest | 9.99 | 9.35 | 9.17 | 9.31 | 11.96 | 11.01 | 9.19 | 8.97 | 9.36 | 9.49 | 12.41 | 10.33 |
| Depreciation | 5.93 | 5.03 | 5.04 | 5.03 | 2.12 | 4.34 | 4.27 | 4.31 | 4.31 | 4.29 | 4.30 | 4.29 |
| Profit before tax | -3.10 | 1.05 | 1.07 | 1.21 | 0.82 | 1.20 | 1.08 | 0.76 | 2.98 | 3.05 | 2.65 | 1.62 |
| Tax % | -16.77% | 20.00% | 19.63% | 19.83% | 23.17% | 20.00% | 21.30% | 18.42% | 47.32% | 21.31% | 21.51% | 20.99% |
| Net Profit | -2.58 | 0.84 | 0.86 | 0.97 | 0.63 | 0.96 | 0.85 | 0.62 | 1.57 | 2.40 | 2.08 | 1.28 |
| EPS in Rs | -2.29 | 0.75 | 0.76 | 0.86 | 0.56 | 0.85 | 0.76 | 0.55 | 1.34 | 2.05 | 1.78 | 1.09 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 229 | 259 | 277 | 309 | 316 | 371 | 412 | 440 | 525 | 586 | 509 | 485 |
| Expenses | 194 | 222 | 239 | 290 | 283 | 326 | 376 | 382 | 470 | 528 | 450 | 416 |
| Operating Profit | 34 | 37 | 39 | 19 | 33 | 45 | 36 | 58 | 55 | 58 | 59 | 69 |
| OPM % | 15% | 14% | 14% | 6% | 11% | 12% | 9% | 13% | 10% | 10% | 12% | 14% |
| Other Income | 2 | 6 | 10 | 33 | 17 | 5 | 13 | 3 | 8 | 3 | 3 | 0 |
| Interest | 19 | 21 | 24 | 27 | 27 | 27 | 27 | 38 | 41 | 40 | 39 | 42 |
| Depreciation | 6 | 8 | 9 | 10 | 10 | 11 | 11 | 15 | 20 | 17 | 17 | 17 |
| Profit before tax | 11 | 14 | 16 | 15 | 15 | 13 | 11 | 8 | 2 | 4 | 6 | 10 |
| Tax % | 38% | 52% | 24% | 38% | 44% | 40% | 24% | 44% | 53% | 7% | 34% | |
| Net Profit | 7 | 7 | 12 | 10 | 8 | 8 | 9 | 5 | 1 | 4 | 4 | 7 |
| EPS in Rs | 6.82 | 7.65 | 4.05 | 1.00 | 3.44 | 3.41 | 6.26 | |||||
| Dividend Payout % | 14% | 15% | 8% | 0% | 12% | 0% | 13% | 25% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 8% | 7% | 5% | -8% | ||
| Compounded Profit Growth | -6% | -13% | -5% | 140% | ||
| Stock Price CAGR | -3% | % | % | % | ||
| Return on Equity | 4% | 2% | 2% | 2% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 12 |
| Reserves | 50 | 56 | 67 | 76 | 83 | 139 | 147 | 150 | 151 | 148 | 158 |
| Borrowings | 136 | 189 | 179 | 202 | 249 | 213 | 244 | 298 | 276 | 290 | 271 |
| Other Liabilities | 81 | 86 | 86 | 84 | 42 | 96 | 97 | 114 | 199 | 183 | 179 |
| Total Liabilities | 277 | 341 | 341 | 372 | 385 | 460 | 499 | 574 | 637 | 632 | 620 |
| Fixed Assets | 85 | 131 | 139 | 130 | 127 | 178 | 163 | 255 | 263 | 253 | 246 |
| CWIP | 18 | 0 | 0 | 16 | 28 | 13 | 62 | 10 | 7 | 4 | 7 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 6 |
| Other Assets | 174 | 210 | 202 | 226 | 230 | 269 | 273 | 309 | 361 | 368 | 361 |
| Total Assets | 277 | 341 | 341 | 372 | 385 | 460 | 499 | 574 | 637 | 632 | 620 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 10 | 5 | 39 | 46 | 33 | 16 | 31 | 35 | 113 | 50 | 60 |
| Cash from Investing Activity | -27 | -37 | -8 | -23 | -17 | -47 | -39 | -79 | -24 | -9 | -10 |
| Cash from Financing Activity | 21 | 30 | -30 | -16 | -13 | 43 | 1 | 34 | -66 | -48 | -40 |
| Net Cash Flow | 3 | -2 | 1 | 7 | 3 | 12 | -8 | -10 | 23 | -7 | 10 |
| Free Cash Flow | -17 | -31 | 30 | 22 | 16 | -32 | -10 | -45 | 88 | 38 | 47 |
| CFO/OP | 40% | 20% | 109% | 282% | 119% | 36% | 85% | 61% | 206% | 86% | 101% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 82 | 101 | 81 | 113 | 96 | 82 | 68 | 89 | 81 | 77 | 89 |
| Inventory Days | 232 | 237 | 227 | 193 | 202 | 187 | 173 | 206 | 177 | 164 | 175 |
| Days Payable | 128 | 114 | 98 | 95 | 18 | 11 | 3 | 20 | 90 | 64 | 65 |
| Cash Conversion Cycle | 186 | 224 | 210 | 212 | 281 | 258 | 238 | 275 | 169 | 177 | 199 |
| Working Capital Days | 153 | 187 | 167 | 171 | 217 | 51 | 47 | 35 | -1 | 8 | 11 |
| ROCE % | 16% | 16% | 10% | 14% | 11% | 8% | 11% | 10% | 10% | 10% |
| Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | |
|---|---|---|---|---|---|---|
| Promoters | 72.46% | 72.46% | 64.46% | 61.58% | 61.58% | 61.58% |
| Public | 27.54% | 27.54% | 35.54% | 38.42% | 38.42% | 38.42% |
| No. of Shareholders | 1,686 | 1,649 | 1,637 | 1,638 | 1,652 | 1,658 |
Fundamentals
Market Cap₹ 54.5 Cr.
Current Price₹ 46.5
Stock P/E7.43
Book Value₹ 149
ROCE9.95 %
ROE2.36 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-8%
Compounded Profit Growth (TTM)140%
Standalone figures.
Valuation
P/E, 3-year average20.11x
P/B, 3-year average0.35x
P/E, 5-year average13.97x
P/B, 5-year average0.28x
Profitability
Operating margin (excl. other income)11.57%
Operating margin (incl. other income)12.13%
EBITDA margin14.23%
Pre-tax margin2.12%
Net profit margin1.51%
Net margin, latest quarter1.46%
ROE2.43%
ROCE10.01%
ROA0.64%
ROE, 3-year average1.84%
ROCE, 3-year average9.83%
ROA, 3-year average0.48%
ROE, 5-year average2.79%
ROCE, 5-year average10.02%
ROA, 5-year average0.82%
ROIC (approx.)8.58%
Tax rate33.55%
Other income / net worth1.68%
Growth
Sales growth (latest year)-13.13%
Profit growth (latest year)3.36%
Sales CAGR, 3 years5.01%
Sales CAGR, 5 years6.56%
Profit CAGR, 3 years-4.27%
Profit CAGR, 5 years-12.21%
Sales growth QoQ-28.03%
Profit growth QoQ-38.46%
Sales growth YoY (latest quarter)-21.95%
Profit growth YoY (latest quarter)106.45%
Per share
EPS (TTM)Rs 6.26
EPS (latest year)Rs 3.41
EPS (latest quarter)Rs 1.09
EPS, 3-year averageRs 2.62
EPS, 5-year averageRs 3.91
Book value per shareRs 145.19
Sales per shareRs 414.27
Cash flow per shareRs 50.98
Free cash flow per shareRs 40.11
Dividend per share, 5-year averageRs 1.00
Dividends
Dividend payout, 5-year average18.78%
Efficiency
Asset turnover0.82x
Fixed asset turnover2.07x
Inventory turnover2.36x
Inventory days155 days
Debtor days89 days
Debtors turnover4.11x
Creditor days65 days
Cash conversion cycle199 days
Working capital days11 days
Leverage
Total debtRs 271 Cr
Cash and bankRs 40 Cr
Net debtRs 232 Cr
Debt to equity1.59x
Net debt / EBITDA3.35x
Interest coverage1.25x
Owners' fund to total sources27.43%
Debt to assets43.75%
Cash flow
Cash from Operating Activity (latest year)Rs 60 Cr
Cash from Investing Activity (latest year)Rs -10 Cr
Cash from Financing Activity (latest year)Rs -40 Cr
Net Cash Flow (latest year)Rs 10 Cr
Free cash flow (latest year)Rs 47 Cr
FCFE (approx.: FCF + change in debt)Rs 28 Cr
Cash from ops / profit, 5 years12.57x
Sales to cash flow8.52x
Statement figures
Net sales (TTM)Rs 485 Cr
Net sales (latest year)Rs 509 Cr
Sales (latest quarter)Rs 88 Cr
Operating profit excl. other income (latest year)Rs 59 Cr
Operating profit (latest quarter)Rs 16 Cr
Other income (TTM)Rs 3 Cr
EBITDA (TTM)Rs 69 Cr
PBDT (TTM)Rs 27 Cr
Profit before tax (TTM)Rs 10 Cr
Tax (latest year)Rs 2 Cr
Net profit (TTM)Rs 7 Cr
Net profit (latest year)Rs 4 Cr
Net profit (latest quarter)Rs 1 Cr
Depreciation (TTM)Rs 17 Cr
Depreciation (latest quarter)Rs 4 Cr
Interest (TTM)Rs 42 Cr
Cost of goods sold (latest year)Rs 413 Cr
Total expenditure (latest year)Rs 450 Cr
Total income (latest year)Rs 512 Cr
Share capitalRs 12 Cr
ReservesRs 158 Cr
Shareholders' fundsRs 170 Cr
Total assetsRs 620 Cr
Net blockRs 246 Cr
Capital work in progressRs 7 Cr
InvestmentsRs 6 Cr
ReceivablesRs 124 Cr
InventoryRs 175 Cr
Other liabilitiesRs 179 Cr
Shares outstanding (crore)1.17
Ownership
Promoter holding61.58% (-10.88 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 6 of 8| explain | Low interest cover Interest cover 1.2x in 2016 |
| look | Profit leans on other income Other income was 47% of pre-tax profit in 2016 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Dec 2016Sales ₹88 Cr -22.0% vs Dec 2015.
Net profit ₹1 Cr +106.5%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| EPL Ltd | 7,465 | 18.2 | 17.8 % |
| AGI Greenpac Ltd | 5,130 | 13.9 | 19.5 % |
| Uflex Ltd | 4,668 | 6.75 | 7.03 % |
| TCPL Packaging Ltd | 3,748 | 31.0 | 17.9 % |
| Polyplex Corporation Ltd | 3,329 | 21.4 | 0.89 % |
| Jindal Poly Films Ltd | 2,938 | 50.2 | -1.99 % |
| XPRO India Ltd | 2,724 | 83.4 | 3.78 % |
| Cosmo First Ltd | 2,188 | 12.8 | 11.2 % |
| Knack Packaging Ltd | 2,161 | 21.2 | 34.1 % |
| Mold-Tek Packaging Ltd | 2,134 | 28.1 | 13.3 % |
| Huhtamaki India Ltd | 1,780 | 13.0 | 12.0 % |
| Arrow Greentech Ltd | 1,314 | 20.6 | 29.6 % |
| Commercial Syn Bags Ltd | 1,099 | 34.8 | 15.0 % |
| Dhunseri Ventures Ltd | 1,002 | 5.25 | 6.74 % |
| Ester Industries Ltd | 882 | 2.75 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Karur KCP Packkagings Ltd?
Karur KCP Packkagings Ltd (531363) has a market capitalisation of Rs 54.5 Cr. at the close.
What is the P/E ratio of Karur KCP Packkagings Ltd?
Karur KCP Packkagings Ltd trades at a P/E of 7.43 on trailing twelve-month profit, at the close.
What were Karur KCP Packkagings Ltd's latest quarterly results?
In the Dec 2016 quarter, Karur KCP Packkagings Ltd sales was Rs 88 Cr (-22.0% vs Dec 2015) and net profit was Rs 1 Cr.