Company | Price | Marketcap | Sales | Profit | F-EPS | FV | Equity | Reserve | DEBT | LEASE | CUR.ASSETS | CUR.LIABILITIES | ASSETS | LIABILITIES | TRADE REC | |||||||||
KAJARIACER | 1,169 | 18,589 | 5,558 | 555 | 34 | 1 | 16 | 2107 | 128 | 37 | 1451 | 569 | 2987 | 709 | 513 | |||||||||
GROWTH | LIQUIDITY | SOLVENCY | PROFITABILITY | VALUATIONS | ||||||||||||||||||||
SALES GROWTH | P-MARGIN | CUR.RATIO | TRADE CYC | DEBT2EQUITY | DEBTRATIO | ICR | ROE | ROPE | ROA | F-PE | YIELD | BOOKVALUE | PBV | PEG | ||||||||||
79% | 9% | 2.6 | 9.2% | 6% | 24% | 30 | 26% | 34.9 | 19% | 34.0 | 2.9% | 133 | 8.8 | 0.4 | ||||||||||
KAJARIACERA | Year | Total Income | Net Profit | EPS | FAIRVALUE | |||||||||||||||||||
2035 | 21652 | 2158 | 134 | 3917 | ||||||||||||||||||||
2030 | 12286 | 1224 | 76 | 2222 | ||||||||||||||||||||
2025 | 6971 | 695 | 43 | 1261 | ||||||||||||||||||||
2023 | 5558 | 555 | 34 | 1005 | ||||||||||||||||||||
Expected Growth | Year | Total Income | Net Profit | EPS | ||||||||||||||||||||
LongTerm | 12% | 12% | 12% | |||||||||||||||||||||
2023 | 50% | 45% | 45% | Q2 | Q3 | Q4 | Q1 | TRAILEPS | ||||||||||||||||
7.31 | 7.68 | 6.02 | 5.8 | 26.81 | ||||||||||||||||||||
ACTUAL GROWTH | 29 | |||||||||||||||||||||||
Current YearH1 | Year | Total Income | Expenditure | Net Profit | Equity | EPS | NPM % | High Price | Low Price | High PE | LOW PE | TREND | H1 | 9M | FY_22 | Q1FY23 | EST-FY23 | |||||||
20 YEARS | 16% | 17% | 29% | 27% | 7% | 36% | 38% | 23 | 11 | SALES | 55% | 42% | 33% | 79% | 50% | |||||||||
10YEARS | 11% | 11% | 17% | 9% | 40 | 21 | PROFIT | 182% | 61% | 24% | 121% | 45% | ||||||||||||
5 YEARS | 6% | 7% | 7% | 7% | 9% | 47 | 22 | MARGIN | 10% | 11% | 10% | 9% | 9% | |||||||||||
CY | 33% | 35% | 24% | 22% | 10% | 35% | 188% | 58 | 36 | |||||||||||||||
RAWDATA | 229 | 13750 | 8510 | |||||||||||||||||||||
Actual | Year | Total Income | Expenditure | Net Profit | Equity | EPS | NPM % | High Price | Low Price | High PE | LOW PE | Q1_FY_23 | Q1FY23 | Q1FY22 | GROWTH | MAJORCOST | Q1FY23 | Q1FY22 | SHARE | GROWTH | ||||
2022 | 3705 | 3223 | 383 | 16 | 23.7 | 10% | 1375 | 851 | 58 | 36 | SALES | 1008 | 562 | 79% | POWERFUEL | 269 | 130 | 30% | 107% | |||||
2021 | 2781 | 2390 | 309 | 16 | 19.4 | 11% | 1020 | 296 | 53 | 15 | COST | 891 | 511 | 74% | MATERIAL | 253 | 169 | 28% | 50% | |||||
2020 | 2808 | 2520 | 254 | 16 | 16.1 | 9% | 650 | 332 | 40 | 21 | FINANCE | 4 | 3 | 33% | STOCKINTRADE | 203 | 99 | 23% | 105% | |||||
2019 | 2974 | 2611 | 229 | 16 | 14.3 | 8% | 598 | 316 | 42 | 22 | PROFIT | 93 | 42 | 121% | EMPLOYEE | 114 | 93 | 13% | 23% | |||||
2018 | 2652 | 2209 | 229 | 16 | 15.9 | 9% | 743 | 535 | 47 | 34 | EPS | 5.8 | 2.7 | 114% | OTHERCOST | 98 | 62 | 11% | 58% | |||||
2017 | 2746 | 2286 | 270 | 16 | 17.0 | 10% | 1425 | 437 | 84 | 26 | MARGIN | 9% | 7% | 23% | D&A | 32 | 27 | 4% | 19% | |||||
2016 | 2466 | 2058 | 235 | 16 | 29.6 | 10% | 995 | 607 | 34 | 21 | ICR | 30 | 18 | 68% | FINANCE | 4.0 | 3.0 | 0% | 33% | |||||
2015 | 2242 | 1953 | 168 | 16 | 21.8 | 7% | 840 | 345 | 39 | 16 | INVENTORY | -82 | -72 | -9% | 14% | |||||||||
2014 | 1884 | 1645 | 117 | 15 | 15.7 | 6% | 355 | 177 | 23 | 11 | ||||||||||||||
2013 | 1588 | 1370 | 101 | 15 | 13.7 | 6% | 262 | 153 | 19 | 11 | TOTAL | 891 | 511 | 100% | 74% | |||||||||
2012 | 1313 | 1112 | 81 | 15 | 11.0 | 6% | 173 | 74 | 16 | 7 |