| Key Financial Ratios of Stove Kraft (in Rs. Cr.) |
Mar 25 |
Mar 24 |
Mar 23 |
Mar 22 |
Mar 21 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
11.65 |
10.30 |
10.87 |
17.21 |
26.61 |
|
| Diluted EPS (Rs.) |
11.64 |
10.30 |
10.86 |
17.21 |
26.25 |
|
| Cash EPS (Rs.) |
33.18 |
25.24 |
20.42 |
23.10 |
29.28 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
142.35 |
132.88 |
122.13 |
110.75 |
92.88 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
142.35 |
132.88 |
122.13 |
110.75 |
92.88 |
|
| Dividend / Share(Rs.) |
3.00 |
2.50 |
0.00 |
0.00 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
438.33 |
412.78 |
388.73 |
345.73 |
263.56 |
|
| PBDIT/Share (Rs.) |
45.67 |
35.96 |
28.91 |
28.38 |
35.06 |
|
| PBIT/Share (Rs.) |
24.13 |
21.05 |
19.32 |
22.38 |
30.69 |
|
| PBT/Share (Rs.) |
14.75 |
13.78 |
14.32 |
19.03 |
24.91 |
|
| Net Profit/Share (Rs.) |
11.64 |
10.33 |
10.83 |
17.10 |
24.91 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
10.41 |
8.71 |
7.43 |
8.20 |
13.30 |
|
| PBIT Margin (%) |
5.50 |
5.10 |
4.97 |
6.47 |
11.64 |
|
| PBT Margin (%) |
3.36 |
3.33 |
3.68 |
5.50 |
9.45 |
|
| Net Profit Margin (%) |
2.65 |
2.50 |
2.78 |
4.94 |
9.45 |
|
| Return on Networth / Equity (%) |
8.17 |
7.77 |
8.86 |
15.44 |
26.82 |
|
| Return on Capital Employed (%) |
12.32 |
12.27 |
13.31 |
18.18 |
28.76 |
|
| Return on Assets (%) |
3.19 |
3.11 |
3.98 |
7.71 |
14.21 |
|
| Total Debt/Equity (X) |
0.38 |
0.33 |
0.32 |
0.22 |
0.17 |
|
| Asset Turnover Ratio (%) |
1.26 |
1.37 |
1.58 |
1.75 |
150.43 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
0.94 |
0.96 |
1.04 |
1.16 |
1.41 |
|
| Quick Ratio (X) |
0.29 |
0.36 |
0.46 |
0.49 |
0.71 |
|
| Inventory Turnover Ratio (X) |
2.44 |
2.88 |
3.24 |
3.76 |
5.51 |
|
| Dividend Payout Ratio (NP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Cash Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
2,496.93 |
1,516.82 |
1,348.68 |
2,081.11 |
1,505.90 |
|
| EV/Net Operating Revenue (X) |
1.72 |
1.11 |
1.05 |
1.83 |
1.75 |
|
| EV/EBITDA (X) |
16.53 |
12.76 |
14.12 |
22.31 |
13.18 |
|
| MarketCap/Net Operating Revenue (X) |
1.60 |
1.02 |
0.97 |
1.77 |
1.74 |
|
| Retention Ratios (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Price/BV (X) |
4.94 |
3.16 |
3.07 |
5.54 |
4.93 |
|
| Price/Net Operating Revenue |
1.60 |
1.02 |
0.97 |
1.77 |
1.74 |
|
| Earnings Yield |
0.02 |
0.02 |
0.03 |
0.03 |
0.05 |
|
Source : Dion Global Solutions Limited
