Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 15 October, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Kothari Products Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: October 15, 2024, 11:16 pm

Market Cap 487 Cr.
Current Price 160
High / Low228/111
Stock P/E18.7
Book Value 401
Dividend Yield0.00 %
ROCE2.42 %
ROE2.21 %
Face Value 10.0
PEG Ratio-1.15

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

View Share Price Target for Kothari Products Ltd

Competitors of Kothari Products Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Kothari Products Ltd 487 Cr. 160228/11118.7 4010.00 %2.42 %2.21 % 10.0
Industry Average487.00 Cr160.0018.70401.000.00%2.42%2.21%10.00

All Competitor Stocks of Kothari Products Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales773.78958.091,566.92755.66512.06562.21413.65324.03326.21323.08224.33265.79225.95
Expenses853.68984.701,563.92753.21517.13563.99417.66327.96324.12344.26223.52268.46225.93
Operating Profit-79.90-26.613.002.45-5.07-1.78-4.01-3.932.09-21.180.81-2.670.02
OPM %-10.33%-2.78%0.19%0.32%-0.99%-0.32%-0.97%-1.21%0.64%-6.56%0.36%-1.00%0.01%
Other Income5.39110.1421.384.679.2020.0510.2011.338.0122.1114.774.9910.32
Interest9.0410.7710.468.776.366.272.803.712.673.722.171.491.20
Depreciation0.650.750.640.650.640.830.630.580.650.530.470.460.44
Profit before tax-84.2072.0113.28-2.30-2.8711.172.763.116.78-3.3212.940.378.70
Tax %-1.43%-0.24%45.11%19.57%72.82%10.30%23.55%69.77%23.89%9.04%9.51%-18.92%-2.30%
Net Profit-85.4072.187.29-1.85-0.7810.022.110.945.16-3.0211.710.448.90
EPS in Rs-28.6224.192.44-0.62-0.263.360.710.311.73-1.013.920.152.98

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
Sales3,9405,0445,7486,6346,8666,3346,3675,7194,1133,1173,3971,3871,139
Expenses3,8354,8885,6106,4786,6806,1606,2645,5764,1713,2003,3861,4031,160
Operating Profit105156138156186175103143-58-8311-16-21
OPM %3%3%2%2%3%3%2%2%-1%-3%0%-1%-2%
Other Income1517109-221138116676434150
Interest30415354757845595043321310
Depreciation1222333333322
Profit before tax89129931091061156816255-5419917
Tax %31%33%32%32%37%34%19%24%37%-4%24%44%
Net Profit6187637467765512435-5615514
EPS in Rs20.5329.3221.1924.9522.4725.3718.5541.4111.64-18.874.921.744.79
Dividend Payout %16%15%6%16%13%12%8%2%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)42.62%-27.59%17.46%-9.46%13.43%-27.63%125.45%-71.77%-260.00%126.79%-66.67%
Change in YoY Net Profit Growth (%)0.00%-70.21%45.05%-26.92%22.89%-41.06%153.09%-197.23%-188.23%386.79%-193.45%

Kothari Products 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:-16%
5 Years:-30%
3 Years:-32%
TTM:-15%
Compounded Profit Growth
10 Years:-8%
5 Years:-27%
3 Years:31%
TTM:76%
Stock Price CAGR
10 Years:0%
5 Years:20%
3 Years:15%
1 Year:29%
Return on Equity
10 Years:4%
5 Years:0%
3 Years:2%
Last Year:2%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital7720303030303030303030
Reserves7357928408689289831,1001,1411,0301,0531,1241,166
Borrowings3303242653952835281,1411,1051,02534327582
Other Liabilities2,7373,2314,1043,4762,6482,0231,0175324643415155
Total Liabilities3,8094,3535,2294,7693,8893,5633,2882,8082,5491,7671,4791,333
Fixed Assets546159358614716616481797047
CWIP0000001000015
Investments1,6831,7712,0571,87327333850241259236325
Other Assets2,0722,5213,1122,8623,5293,0783,0702,6202,4561,6301,173946
Total Assets3,8094,3535,2294,7693,8893,5633,2882,8082,5491,7671,4791,333

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity -123126295-22412-781-1,272-63120670241162
Cash from Investing Activity 132-98-283232135550814597413-16835
Cash from Financing Activity 90-54-10357-190189548-89-138-714-81-198
Net Cash Flow99-26-9065-42-4190-9356-31-8-1

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow105.00-174.00-186.00-109.00-209.00-108.00-425.00142.00-59.00-84.00-332.00-291.00

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 Days10912113812497107150187240136215252
Inventory Days14131112111310130122
Days Payable153170173175156117664450341117
Cash Conversion Cycle-31-36-24-39-49294155190103206238
Working Capital Days-67-60-63-432733106164202112257291
ROCE %16%13%14%15%15%8%12%5%-2%3%2%2%

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%
FIIs0.00%0.00%0.01%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.00%
Public25.01%25.01%25.00%25.01%25.00%25.01%25.01%25.01%25.01%25.01%25.01%25.01%
No. of Shareholders9,1868,9778,6568,6067,9387,9197,9288,2888,5918,7349,9719,946

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)10.891.744.92-18.8611.64
Diluted EPS (Rs.)10.891.744.92-18.8611.64
Cash EPS (Rs.)7.091.905.61-13.6612.87
Book Value[Excl.RevalReserv]/Share (Rs.)400.86386.78362.94375.48392.52
Book Value[Incl.RevalReserv]/Share (Rs.)400.86386.78362.94375.48392.52
Revenue From Operations / Share (Rs.)332.56464.801138.351044.591378.43
PBDIT / Share (Rs.)9.457.6117.831.6536.40
PBIT / Share (Rs.)8.826.8116.910.6435.34
PBT / Share (Rs.)6.762.486.23-13.8918.52
Net Profit / Share (Rs.)6.451.104.69-14.6711.80
NP After MI And SOA / Share (Rs.)10.891.744.92-18.8711.64
PBDIT Margin (%)2.841.631.560.152.64
PBIT Margin (%)2.651.461.480.062.56
PBT Margin (%)2.030.530.54-1.331.34
Net Profit Margin (%)1.940.230.41-1.400.85
NP After MI And SOA Margin (%)3.270.370.43-1.800.84
Return on Networth / Equity (%)2.710.441.35-5.022.96
Return on Capital Employeed (%)2.081.563.770.126.29
Return On Assets (%)2.430.350.83-2.151.23
Long Term Debt / Equity (X)0.050.120.230.360.42
Total Debt / Equity (X)0.060.230.310.910.94
Asset Turnover Ratio (%)0.700.850.580.770.96
Current Ratio (X)12.676.063.502.132.23
Quick Ratio (X)12.586.023.492.132.10
Dividend Payout Ratio (NP) (%)0.000.000.000.0010.36
Dividend Payout Ratio (CP) (%)0.000.000.000.009.49
Earning Retention Ratio (%)0.000.000.000.0089.64
Cash Earning Retention Ratio (%)0.000.000.000.0090.51
Interest Coverage Ratio (X)4.591.761.670.112.17
Interest Coverage Ratio (Post Tax) (X)4.141.251.44-0.011.70
Enterprise Value (Cr.)391.89573.54610.951111.231082.68
EV / Net Operating Revenue (X)0.390.410.170.350.26
EV / EBITDA (X)13.8925.2711.48225.409.97
MarketCap / Net Operating Revenue (X)0.340.240.110.060.02
Retention Ratios (%)0.000.000.000.0089.63
Price / BV (X)0.280.290.350.160.08
Price / Net Operating Revenue (X)0.340.240.110.060.02
EarningsYield0.090.010.03-0.290.33

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Kothari Products Ltd as of October 15, 2024 is: ₹169.04

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 October 15, 2024, Kothari Products Ltd is Undervalued by 5.65% compared to the current share price ₹160.00

Intrinsic Value of Kothari Products Ltd as of October 15, 2024 is: ₹141.54

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 October 15, 2024, Kothari Products Ltd is Overvalued by 11.54% compared to the current share price ₹160.00

Last 5 Year EPS CAGR: -16.27%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (980.00 cr) compared to borrowings (508.00 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (4.15 cr) and profit (70.54 cr) over the years.
  1. The stock has a low average ROCE of 8.58%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 79.92, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 67.42, 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 Kothari Products Ltd:
    1. Net Profit Margin: 1.94%
      • 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: 2.08% (Industry Average ROCE: 2.42%)
      • 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%: 2.71% (Industry Average ROE: 2.21%)
      • 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): 4.14
      • 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: 12.58
      • 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: 18.7 (Industry average Stock P/E: 18.7)
      • 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: 0.06
      • 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

Kothari Products Ltd. is a Public Limited Listed company incorporated on 17/09/1983 and has its registered office in the State of Uttar Pradesh, India. Company’s Corporate Identification Number(CIN) is L16008UP1983PLC006254 and registration number is 006254. Currently Company is involved in the business activities of Wholesale of computers, computer peripheral equipment and software. Company’s Total Operating Revenue is Rs. 1079.00 Cr. and Equity Capital is Rs. 29.84 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Pan Masala/Tobacco ProductsPan Parag House, 24/19, The Mall, Kanpur Uttar Pradesh 208001info@kothariproducts.in
http://www.kothariproducts.in
Management
NamePosition Held
Mr. Deepak KothariChairman & Managing Director
Mr. Mitesh KothariExecutive Director
Dr. Avinash GuptaDirector
Mr. Pramod Kumar TandonDirector
Mr. Vikas ChaturvediDirector
Mrs. Poonam AcharyaDirector
Mr. Deepak Gambhirdas GandhiDirector

FAQ

What is the latest fair value of Kothari Products Ltd?

The latest fair value of Kothari Products Ltd is ₹169.04.

What is the Market Cap of Kothari Products Ltd?

The Market Cap of Kothari Products Ltd is 487 Cr..

What is the current Stock Price of Kothari Products Ltd as on 15 October 2024?

The current stock price of Kothari Products Ltd as on 15 October 2024 is ₹160.

What is the High / Low of Kothari Products Ltd stocks in FY 2024?

In FY 2024, the High / Low of Kothari Products Ltd stocks is 228/111.

What is the Stock P/E of Kothari Products Ltd?

The Stock P/E of Kothari Products Ltd is 18.7.

What is the Book Value of Kothari Products Ltd?

The Book Value of Kothari Products Ltd is 401.

What is the Dividend Yield of Kothari Products Ltd?

The Dividend Yield of Kothari Products Ltd is 0.00 %.

What is the ROCE of Kothari Products Ltd?

The ROCE of Kothari Products Ltd is 2.42 %.

What is the ROE of Kothari Products Ltd?

The ROE of Kothari Products Ltd is 2.21 %.

What is the Face Value of Kothari Products Ltd?

The Face Value of Kothari Products Ltd is 10.0.

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 Kothari Products 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