KECL Financial Statements

Kirloskar Electric Company Profit & Loss Statement

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (12) (15) (35) 4.34
Op profit growth 5,470 (99) 244 189
EBIT growth (123) (279) 532 (44)
Net profit growth (206) (152) 66.60 32.50
Profitability ratios (%)        
OPM (6.30) (0.10) (10) (2)
EBIT margin (6.50) 24.90 (12) (1.20)
Net profit margin (17) 14.40 (24) (9.20)
RoCE (8.50) 31.60 (12) (2.60)
RoNW 173 (37) (77) 21.60
RoA (5.60) 4.58 (5.80) (5)
Per share ratios ()        
EPS (7.20) 6.82 -- --
Dividend per share -- -- -- --
Cash EPS (8.50) 5.83 (15) (9.70)
Book value per share 5.04 (7.10) (2.20) 10.70
Valuation ratios        
P/E (1.70) 1.13 -- --
P/CEPS (1.50) 1.32 (1.90) (4.20)
P/B 2.45 (1.10) (13) 3.76
EV/EBIDTA (25) 2.59 (15) 102
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- (0.10)
Liquidity ratios        
Debtor days 67.40 71.50 104 99.50
Inventory days 60.20 61.20 65 55.80
Creditor days (124) (114) (97) (74)
Leverage ratios        
Interest coverage 0.60 (1.80) 1.01 0.15
Net debt / equity 4.79 (3.60) (20) 3.83
Net debt / op. profit (9.20) (539) (7.40) (24)
Cost breakup ()        
Material costs (72) (67) (78) (77)
Employee costs (20) (20) (18) (13)
Other costs (13) (13) (14) (13)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 278 314 370 572
yoy growth (%) (12) (15) (35) 4.34
Raw materials (201) (212) (289) (437)
As % of sales 72.50 67.40 77.90 76.50
Employee costs (57) (63) (68) (72)
As % of sales 20.50 20 18.30 12.60
Other costs (37) (40) (53) (73)
As % of sales 13.30 12.60 14.30 12.80
Operating profit (17) (0.30) (39) (11)
OPM (6.30) (0.10) (10) (2)
Depreciation (8.40) (6.60) (12) (12)
Interest expense (30) (43) (43) (45)
Other income 7.70 85.10 6.70 16.60
Profit before tax (48) 35.50 (87) (52)
Taxes -- -- -- 0.03
Tax rate -- -- -- (0.10)
Minorities and other -- -- -- --
Adj. profit (48) 35.50 (87) (52)
Exceptional items -- 9.82 -- --
Net profit (48) 45.30 (87) (52)
yoy growth (%) (206) (152) 66.60 32.50
NPM (17) 14.40 (24) (9.20)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax (48) 35.50 (87) (52)
Depreciation (8.40) (6.60) (12) (12)
Tax paid -- -- -- 0.03
Working capital (381) (307) (183) (45)
Other operating items -- -- -- --
Operating cashflow (437) (278) (282) (110)
Capital expenditure 172 (5.60) 13.80 332
Free cash flow (265) (284) (268) 222
Equity raised 214 (9) 93.60 (167)
Investments (0.50) (0.80) (0.40) 0.51
Debt financing/disposal 73.60 48.80 144 181
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 22.10 (245) (32) 236
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Equity capital 66.40 66.40 66.40 66.40
Preference capital -- -- -- --
Reserves 9.56 (33) (114) (158)
Net worth 76 33.50 (47) (92)
Minority interest
Debt 142 179 188 266
Deferred tax liabilities (net) 46.80 55.20 18.60 21.10
Total liabilities 265 267 159 196
Fixed assets 443 481 322 328
Intangible assets
Investments 1.66 1.58 1.34 1.24
Deferred tax asset (net) 6.98 7.74 8.46 10.50
Net working capital (234) (241) (192) (159)
Inventories 48.30 41.50 50.20 47.40
Inventory Days -- 54.50 58.20 --
Sundry debtors 38.40 47.90 54.70 42.60
Debtor days -- 62.90 63.50 --
Other current assets 37.20 37.30 40.10 43.10
Sundry creditors (111) (103) (97) (107)
Creditor days -- 136 112 --
Other current liabilities (247) (265) (240) (185)
Cash 47.50 18.30 19.20 15.60
Total assets 265 267 159 196
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2022 Jun-2022 Mar-2022 Dec-2021 Sep-2021
Gross Sales 110 102 105 82.10 85.90
Excise Duty -- -- -- -- --
Net Sales 110 102 105 82.10 85.90
Other Operating Income -- -- -- -- --
Other Income 15.80 2.37 116 0.50 1.83
Total Income 126 105 221 82.60 87.70
Total Expenditure ** 98.50 102 105 84.20 90.50
PBIDT 27.80 2.31 116 (1.60) (2.80)
Interest 5 5.79 8.87 7.95 7.13
PBDT 22.80 (3.50) 107 (9.60) (9.90)
Depreciation 1.25 1.23 1.30 1.32 1.30
Minority Interest Before NP -- -- -- -- --
Tax -- -- -- -- --
Deferred Tax -- -- -- -- --
Reported Profit After Tax 21.50 (4.70) 106 (11) (11)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 21.50 (4.70) 106 (11) (11)
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 21.50 (4.70) 106 (11) (11)
EPS (Unit Curr.) 3.24 (0.70) 15.90 (1.60) (1.70)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 66.40 66.40 66.40 66.40 66.40
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 25.10 2.26 110 (1.90) (3.30)
PBDTM(%) 20.60 (3.40) 102 (12) (12)
PATM(%) 19.50 (4.60) 101 (13) (13)
Open ZERO Brokerage Demat Account
Open Demat Account

Invest wise with Expert advice

By continuing, I accept the Terms & Conditions and agree to receive updates on Whatsapp