Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 18 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Kokuyo Camlin Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 18, 2024, 5:46 pm

Market Cap 1,373 Cr.
Current Price 138
High / Low231/110
Stock P/E63.6
Book Value 29.6
Dividend Yield0.36 %
ROCE17.0 %
ROE14.5 %
Face Value 1.00
PEG Ratio1.10

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Kokuyo Camlin Ltd

Competitors of Kokuyo Camlin Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
H T Media Ltd 530 Cr. 22.836.9/21.6 72.20.00 %0.32 %1.91 % 2.00
Gala Global Products Ltd 18.7 Cr. 3.434.63/2.8021.3 8.050.00 %1.23 %0.33 % 5.00
DB Corp Ltd 5,342 Cr. 300405/23612.0 1204.35 %25.1 %20.2 % 10.0
Vasa Retail and Overseas Ltd (VASA) 3.75 Cr. 6.258.55/4.10 29.70.00 %5.30 %% 10.0
Sandesh Ltd 1,208 Cr. 1,5952,058/9695.55 1,7790.30 %20.9 %16.3 % 10.0
Industry Average1,718.64 Cr425.6948.00216.861.05%10.97%9.60%6.44

All Competitor Stocks of Kokuyo Camlin Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales100.79132.0770.59131.27142.67163.95196.15189.85172.69216.25235.79194.84168.03
Expenses93.05120.9179.55121.03135.11156.26182.61175.19163.75199.09211.57177.54155.52
Operating Profit7.7411.16-8.9610.247.567.6913.5414.668.9417.1624.2217.3012.51
OPM %7.68%8.45%-12.69%7.80%5.30%4.69%6.90%7.72%5.18%7.94%10.27%8.88%7.45%
Other Income0.050.010.050.060.050.550.160.041.710.254.960.200.13
Interest1.961.541.371.110.751.031.110.831.001.521.150.480.81
Depreciation4.564.654.464.504.474.274.234.244.144.244.244.444.56
Profit before tax1.274.98-14.744.692.392.948.369.635.5111.6523.7912.587.27
Tax %0.00%-1.00%0.00%0.00%0.00%0.00%0.00%60.33%36.48%24.81%22.78%24.64%23.52%
Net Profit1.265.03-14.744.692.382.948.353.833.508.7618.379.485.57
EPS in Rs0.130.50-1.470.470.240.290.830.380.350.871.830.950.56

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales384436468544614630630689634403508775815
Expenses371440465527590606591637597394492721744
Operating Profit13-431725243951379175471
OPM %3%-1%1%3%4%4%6%7%6%2%3%7%9%
Other Income2018532110026
Interest7791011121012109444
Depreciation78911121217181918181717
Profit before tax2-19-1347215239-18-53555
Tax %16%28%12%-15%28%33%34%33%50%20%0%30%
Net Profit1-13-1255210154-15-52442
EPS in Rs0.13-1.32-1.150.490.520.150.981.520.43-1.46-0.472.444.21
Dividend Payout %0%0%0%0%0%0%0%0%0%0%0%21%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-1400.00%7.69%141.67%0.00%-60.00%400.00%50.00%-73.33%-475.00%66.67%580.00%
Change in YoY Net Profit Growth (%)0.00%1407.69%133.97%-141.67%-60.00%460.00%-350.00%-123.33%-401.67%541.67%513.33%

Kokuyo Camlin Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:6%
5 Years:3%
3 Years:26%
TTM:-4%
Compounded Profit Growth
10 Years:23%
5 Years:22%
3 Years:68%
TTM:-46%
Stock Price CAGR
10 Years:8%
5 Years:13%
3 Years:28%
1 Year:-6%
Return on Equity
10 Years:4%
5 Years:4%
3 Years:8%
Last Year:14%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 9:31 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital7101010101010101010101010
Reserves112199203208218228239239234229253286287
Borrowings657173991381381731267870568039
Other Liabilities91113132130114108132106687912411691
Total Liabilities274393418447481485555481390389442493427
Fixed Assets7079107105102159165178165149140161159
CWIP161255000001000
Investments21001011651414131011
Other Assets201307309317320316383297211225290322258
Total Assets274393418447481485555481390389442493427

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-4881261486562182719
Cash from Investing Activity +-17-56-5410-26-12-31-7-3-6-7-18
Cash from Financing Activity +1799-815-8-1024-57-56-12-190
Net Cash Flow-452-5437-28-81-02011

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow13.00-69.00-68.00-56.00-74.00-114.00-99.00-122.00-89.00-69.00-53.00-2.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days565552546263624346433537
Inventory Days119130131119129152178176196148119141
Days Payable85105106957371806859565549
Cash Conversion Cycle9080767811814516115218413699129
Working Capital Days7566626482102114103115986986
ROCE %-6%0%5%6%4%7%9%5%-3%-0%12%17%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters74.99%74.99%74.99%74.99%74.99%74.99%74.99%74.99%74.99%74.99%74.99%74.99%
FIIs0.06%0.10%0.12%0.11%0.18%0.13%0.18%0.54%0.57%0.55%0.52%0.36%
DIIs0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.20%0.04%0.00%0.00%
Public24.95%24.91%24.89%24.90%24.82%24.88%24.83%24.46%24.24%24.43%24.49%24.66%
No. of Shareholders34,09034,05433,31232,76031,16631,76030,76229,38230,05331,28330,95631,273

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 19Mar 18Mar 17Mar 16Mar 15
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)1.520.980.150.520.50
Diluted EPS (Rs.)1.520.980.150.520.50
Cash EPS (Rs.)3.302.621.351.711.58
Book Value[Excl.RevalReserv]/Share (Rs.)24.8123.7622.7221.8121.29
Book Value[Incl.RevalReserv]/Share (Rs.)24.8123.7622.7221.8121.29
Revenue From Operations / Share (Rs.)68.6762.7662.7761.2354.22
PBDIT / Share (Rs.)5.204.092.602.982.49
PBIT / Share (Rs.)3.412.441.401.801.40
PBT / Share (Rs.)2.271.480.220.720.42
Net Profit / Share (Rs.)1.520.970.140.520.49
NP After MI And SOA / Share (Rs.)1.520.970.150.520.50
PBDIT Margin (%)7.566.514.144.864.60
PBIT Margin (%)4.973.892.222.932.58
PBT Margin (%)3.302.360.351.190.78
Net Profit Margin (%)2.201.550.230.850.90
NP After MI And SOA Margin (%)2.201.550.240.850.92
Return on Networth / Equity (%)6.104.110.662.392.35
Return on Capital Employeed (%)12.009.635.666.955.94
Return On Assets (%)2.742.020.311.161.20
Long Term Debt / Equity (X)0.100.040.060.110.04
Total Debt / Equity (X)0.670.550.560.430.32
Asset Turnover Ratio (%)1.321.301.361.421.34
Current Ratio (X)1.321.251.181.571.59
Quick Ratio (X)0.570.560.570.900.90
Inventory Turnover Ratio (X)1.471.581.881.911.97
Interest Coverage Ratio (X)4.534.272.222.792.56
Interest Coverage Ratio (Post Tax) (X)2.322.021.131.491.50
Enterprise Value (Cr.)1125.921289.551011.53855.59732.38
EV / Net Operating Revenue (X)1.632.051.611.391.35
EV / EBITDA (X)21.6131.4538.7928.6129.27
MarketCap / Net Operating Revenue (X)1.411.841.431.351.36
Price / BV (X)3.894.873.943.793.46
Price / Net Operating Revenue (X)1.411.841.431.351.36
EarningsYield0.010.010.000.010.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Kokuyo Camlin Ltd as of November 18, 2024 is: 273.95

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 18, 2024, Kokuyo Camlin Ltd is Undervalued by 98.51% compared to the current share price 138.00

Intrinsic Value of Kokuyo Camlin Ltd as of November 18, 2024 is: 432.35

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 18, 2024, Kokuyo Camlin Ltd is Undervalued by 213.30% compared to the current share price 138.00

Last 5 Year EPS CAGR: 57.82%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (225.77 cr) compared to borrowings (92.77 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (579.23 cr) and profit (7.46 cr) over the years.
  1. The stock has a low average ROCE of 4.67%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 86.33, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 120.67, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Kokuyo Camlin Ltd:
    1. Net Profit Margin: 2.2%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 12% (Industry Average ROCE: 10.97%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 6.1% (Industry Average ROE: 9.6%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 2.32
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.57
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 63.6 (Industry average Stock P/E: 48)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.67
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Kokuyo Camlin Ltd. is a Public Limited Listed company incorporated on 24/12/1946 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L24223MH1946PLC005434 and registration number is 005434. Currently company belongs to the Industry of Printing/Publishing/Stationery. Company’s Total Operating Revenue is Rs. 508.47 Cr. and Equity Capital is Rs. 10.03 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Printing/Publishing/StationeryHilton House, 48/2, Central Road, Mumbai Maharashtra 400093investorrelations@kokuyocamlin.com
http://www.kokuyocamlin.com
Management
NamePosition Held
Mr. Subhash DandekarChairman Emeritus
Mr. Dilip DandekarChairman & Non-Exe.Director
Mr. Masaharu InoueSenior Vice Chairman
Mr. Shriram DandekarVice Chairman & Exe.Director
Mr. Satish VeerappaManaging Director
Mr. Takeo lguchiExecutive Director
Ms. Nandini ChopraIndependent Director
Ms. Naho ShigetaIndependent Director
Mr. Nilesh ModiIndependent Director
Mr. Naganath Subramanian IyerIndependent Director
Mr. Tomoya OkadaIndependent Director

FAQ

What is the latest intrinsic value of Kokuyo Camlin Ltd?

The latest intrinsic value of Kokuyo Camlin Ltd as on 18 November 2024 is ₹273.95, which is 98.51% higher than the current market price of ₹138.00.

What is the Market Cap of Kokuyo Camlin Ltd?

The Market Cap of Kokuyo Camlin Ltd is 1,373 Cr..

What is the current Stock Price of Kokuyo Camlin Ltd as on 18 November 2024?

The current stock price of Kokuyo Camlin Ltd as on 18 November 2024 is ₹138.

What is the High / Low of Kokuyo Camlin Ltd stocks in FY 2024?

In FY 2024, the High / Low of Kokuyo Camlin Ltd stocks is 231/110.

What is the Stock P/E of Kokuyo Camlin Ltd?

The Stock P/E of Kokuyo Camlin Ltd is 63.6.

What is the Book Value of Kokuyo Camlin Ltd?

The Book Value of Kokuyo Camlin Ltd is 29.6.

What is the Dividend Yield of Kokuyo Camlin Ltd?

The Dividend Yield of Kokuyo Camlin Ltd is 0.36 %.

What is the ROCE of Kokuyo Camlin Ltd?

The ROCE of Kokuyo Camlin Ltd is 17.0 %.

What is the ROE of Kokuyo Camlin Ltd?

The ROE of Kokuyo Camlin Ltd is 14.5 %.

What is the Face Value of Kokuyo Camlin Ltd?

The Face Value of Kokuyo Camlin Ltd is 1.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Kokuyo Camlin Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE