Karur KCP Packkagings Peer Comparison

NSE: KARURKCP | BSE: 531363

₹46.50

₹-2.40 (-4.91%)

As on 19-Jun-2017IST

Market cap

₹54 Cr

Revenue (TTM)

₹485 Cr

P/E Ratio

7.4

P/B Ratio

0.3

Div. Yield

0 %

Edit

	Karur KCP Packkagings	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Market cap (₹ Cr)	54	5,065	1,229	643	551
Revenue (₹ Cr)	485	2,763	406	741	265
Net Profit (₹ Cr)	7.33	362.16	29.70	45.17	25.48
Net Margin (%)	1.51	12.78	7.27	5.98	9.53
RoE (%)	4.25	15.83	17.48	18.27	14.77
Price to Earnings	7.43	13.99	41.37	14.23	21.62
Price-To-Book	0.31	2.24	6.59	2.29	2.97

Income Statement (₹ Cr)

	Karur KCP Packkagings	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Operating Revenue	713.22	1,978.73	117.21	248.61	106.77
Total Income	716.77	1,993.45	118.01	249.84	108.41
Total Expenditure	645.12	1,663.48	103.49	212.31	91.76
EBITDA	68.09	315.26	13.72	36.31	15.01
Depreciation	17.23	114.57	3.13	4.11	13.69
EBIT	50.87	200.69	10.59	32.19	1.32
Interest	50.07	41.25	3.25	7.66	6.99
Other Income	3.55	14.72	0.79	1.22	1.64
Exceptional Items	--	--	--	--	13.19
Profit before Tax	4.34	174.16	8.14	25.76	9.16
Provision for Tax	2.02	65.67	2.21	9.31	-1.83
Profit after Tax	2.33	108.49	5.93	16.46	10.98

	Karur KCP Packkagings	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Shareholder's Funds	166.36	1,386.49	28.84	70.58	17.87
Minority Interest	--	--	--	--	--
Non-Current Liabilities	300.76	443.74	9.53	26.75	126.33
Current Liabilities	318.81	824.41	31.23	75.77	27.55
Total Liabilities	785.92	2,654.64	69.61	173.09	171.75

	Karur KCP Packkagings	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Non-Current Assets	256.82	1,703.08	31.51	74.17	109.97
Current Assets	529.11	951.57	38.10	98.85	61.79
Total Assets	785.92	2,654.64	69.61	173.09	171.75
Total Debt*	443.77	622.46	24.64	65.49	125.74
Net Current Assets	210.30	127.16	6.87	23.09	34.24
Contingent Liabilities	--	35.82	0.19	45.57	198.46

	Karur KCP Packkagings	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Cash From Operating Activities	50.28	310.60	9.30	24.08	7.85
Cash Flow from Investing Activities	-10.33	-66.37	-3.32	-6.40	-1.87
Cash from Financing Activities	-30.52	-246.99	-6.13	-18.17	-14.23
Net Cash Inflow / Outflow	9.43	-2.76	-0.15	-0.49	-8.25

	Karur KCP Packkagings	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
ROCE (%)	8.90	10.46	21.77	25.18	10.86
ROE (%)	1.43	8.01	22.93	26.85	182.56
ROA (%)	0.29	3.99	8.44	9.74	6.18
EBIT Margin (%)	10.05	16.68	12.38	15.10	15.60
Net Margin (%)	0.32	5.44	5.02	6.59	10.13
Cash Profit Margin (%)	2.62	10.48	7.41	8.15	21.03

	Karur KCP Packkagings	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Revenue Growth (%)	-6.71	-0.10	4.50	1.06	-0.99
EBIT Growth (%)	-4.95	-1.82	7.12	28.23	49.00
Net Profit Growth (%)	-74.02	26.98	12.89	43.73	234.31
EPS Growth (%)	-75.06	26.98	12.89	44.67	234.31
Book Value Growth (%)	5.40	4.79	26.17	26.64	1,210.09

	Karur KCP Packkagings	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Price / Earnings	41.04	18.54	0.00	2.49	3.41
Price / Book Value	0.57	1.45	0.00	1.45	3.35
Dividend Yield (%)	0.00	1.44	--	1.45	0.00
EV/EBITDA	6.83	7.92	2.13	4.41	9.43
Market Cap (₹ Cr)	95.43	2,011.65	0.00	99.01	37.51

	Karur KCP Packkagings	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Debt to Equity	2.67	0.45	0.85	0.93	7.03
Short term debt to equity ratio	1.37	0.21	0.48	0.61	0.96
Current Ratio	1.66	1.15	1.22	1.30	2.24
Quick Ratio	1.11	0.56	0.72	0.92	1.46
Interest Coverage	1.09	5.22	3.51	4.36	2.31

	Karur KCP Packkagings	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Debtors to sales (%)	40.03	19.71	12.21	17.90	21.98
Asset Turnover	0.94	0.78	1.74	1.49	0.66
Receivable days	134.25	68.92	43.87	63.66	64.20
Inventory Days	90.42	82.69	44.86	44.62	67.75
Payable days	46.05	71.72	33.45	21.74	53.53
Cash Conversion Cycle	178.61	79.89	55.29	86.54	78.42

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.