Stock KSE KSE LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials KSE Limited

Equities

KSE

INE953E01014

Fishing & Farming

Market Closed - Bombay S.E.
Other stock markets
 03:30:53 26/04/2024 pm IST 		5-day change 1st Jan Change
2,054 INR -2.25% Intraday chart for KSE Limited +7.80% +20.81%
08/02 KSE Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 CI
2023 KSE Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 8,392 4,478 3,520 7,360 6,782 5,220
Enterprise Value (EV) 1 7,810 4,246 3,006 6,542 6,371 4,690
P/E ratio 12.1 x 47.5 x 18.6 x 6.52 x 103 x -219 x
Yield 2.29% 1.07% 1.82% 4.35% 0.94% 1.23%
Capitalization / Revenue 0.64 x 0.37 x 0.25 x 0.48 x 0.41 x 0.32 x
EV / Revenue 0.6 x 0.35 x 0.21 x 0.42 x 0.38 x 0.29 x
EV / EBITDA 7.16 x 30 x 11.1 x 4.7 x 54.9 x -190 x
EV / FCF 12.9 x -29.8 x 9.98 x 47.4 x -43.4 x 28 x
FCF Yield 7.76% -3.36% 10% 2.11% -2.3% 3.57%
Price to Book 5.84 x 3.45 x 2.48 x 3.03 x 3.04 x 2.44 x
Nbr of stocks (in thousands) 3,200 3,200 3,200 3,200 3,200 3,200
Reference price 2 2,622 1,399 1,100 2,300 2,120 1,631
Announcement Date 30/05/18 08/08/19 11/11/20 06/09/21 03/08/22 01/08/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 13,049 12,102 14,292 15,438 16,707 16,104
EBITDA 1 1,090 141.4 269.7 1,391 116.1 -24.62
EBIT 1 1,055 108.1 241.9 1,368 86.33 -67.67
Operating Margin 8.09% 0.89% 1.69% 8.86% 0.52% -0.42%
Earnings before Tax (EBT) 1 1,087 146.3 260.8 1,497 92.79 -29.86
Net income 1 696.3 94.26 189 1,129 65.71 -23.81
Net margin 5.34% 0.78% 1.32% 7.31% 0.39% -0.15%
EPS 2 217.6 29.46 59.06 352.9 20.54 -7.442
Free Cash Flow 1 606.3 -142.7 301.2 138.1 -146.8 167.5
FCF margin 4.65% -1.18% 2.11% 0.89% -0.88% 1.04%
FCF Conversion (EBITDA) 55.61% - 111.65% 9.93% - -
FCF Conversion (Net income) 87.08% - 159.36% 12.23% - -
Dividend per Share 2 60.00 15.00 20.00 100.0 20.00 20.00
Announcement Date 30/05/18 08/08/19 11/11/20 06/09/21 03/08/22 01/08/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 582 232 514 818 412 531
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 606 -143 301 138 -147 168
ROE (net income / shareholders' equity) 60.4% 6.89% 13.9% 58.6% 2.82% -1.09%
ROA (Net income/ Total Assets) 34.2% 3.17% 7.81% 32.6% 1.75% -1.54%
Assets 1 2,037 2,978 2,420 3,467 3,749 1,544
Book Value Per Share 2 449.0 406.0 444.0 760.0 696.0 669.0
Cash Flow per Share 2 58.70 73.30 2.090 19.70 45.80 27.90
Capex 1 24.1 22.9 18.2 38.6 174 132
Capex / Sales 0.18% 0.19% 0.13% 0.25% 1.04% 0.82%
Announcement Date 30/05/18 08/08/19 11/11/20 06/09/21 03/08/22 01/08/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Animal Feed

1st Jan change Capi.
KSE LIMITED Stock KSE Limited
+20.81% 78.8M
GUANGDONG HAID GROUP CO., LIMITED Stock Guangdong Haid Group Co., Limited
+11.33% 11.43B
NEW HOPE LIUHE CO.,LTD. Stock New Hope Liuhe Co.,Ltd.
-0.75% 5.77B
PT CHAROEN POKPHAND INDONESIA TBK Stock PT Charoen Pokphand Indonesia Tbk
-4.08% 4.87B
CHAROEN POKPHAND FOODS Stock Charoen Pokphand Foods
-5.10% 4.14B
BEIJING DABEINONG TECHNOLOGY GROUP CO.,LTD. Stock Beijing Dabeinong Technology Group Co.,Ltd.
-23.66% 2.58B
AKTIESELSKABET SCHOUW & CO. Stock Aktieselskabet Schouw & Co.
-5.06% 1.75B
TANGRENSHEN GROUP CO., LTD Stock Tangrenshen Group Co., Ltd
-24.53% 1.11B
FUJIAN TIANMA SCIENCE AND TECHNOLOGY GROUP CO., LTD Stock Fujian Tianma Science and Technology Group Co., Ltd
-23.66% 882M
WELLHOPE FOODS CO., LTD. Stock Wellhope Foods Co., Ltd.
-18.46% 865M
Animal Feed
  1. Stock Market
  2. Equities
  3. KSE Stock
  4. Financials KSE Limited