KSE Ltd.

Financial

	KSE	Godrej Agrovet	Godrej Industries
Operational Metrics
Edible Oils & Fats
Realization/Tonne - De-oiled Cake	27839.2 Rs/MT	n/a	n/a
Realization/Tonne - Refined Coconut	112954.09 Rs/MT	n/a	n/a
FMCG Sector
Realization/Kilolitre - Ice Cream	124087.16 Rs/Kilolitre	n/a	n/a
Realization/Kilolitre - Milk	50219.83 Rs/Kilolitre	n/a	n/a
Meat & Sea Food Sector
Realization/Tonne - Animal Feed	27397.8 Rs/MT	30815.24 Rs/MT	n/a
Financials
5 yr Average ROE	13.89 %	15.66 %	7.25 %
5yr average Equity Multiplier	1.29	2.33	6.05
5yr Average Asset Turnover Ratio	6.03	1.58	0.32
5yr Avg Net Profit Margin	1.99 %	4.28 %	3.88 %
Price to Book	2.55	6.08	3.92
P/E	6.8	31.83	39.5
5yr Avg Cash Conversion Cycle	27.61 Days	36.11 Days	3809.37 Days
Inventory Days	30.06 Days	51.08 Days	306.98 Days
Days Receivable	0.26 Days	20.26 Days	26.32 Days
Days Payable	3.53 Days	34.28 Days	-927.51 Days
5yr Average Interest Coverage Ratio	24.11	7.14	2.41
5yr Avg ROCE	18.72 %	16.9 %	8.52 %
5yr Avg Operating Profit Margin	2.64 %	7.7 %	7.59 %
5 yr average Debt to Equity	0.11	0.56	2.62
5yr CAGR Net Profit	-1.4 %	6.49 %	24.01 %
5yr Average Return on Assets	10.29 %	6.7 %	1.31 %
Shareholdings
Promoter Holding	23.1 %	67.53 %	70.97 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-2.51 %	-6.17 %	3.79 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.28 %	-0.57 %

Business

	KSE	Godrej Agrovet	Godrej Industries
Product Wise Break-Up	Product Wise Break-Up Ready-Mixed Cattle Feed And Feed Supplement 88.14 Refined Coconut Oil 5.22 De-Oiled Cake 2.71 Milk Products 1.74 Ice Cream 1.25 Solvent Extracted Coconut Oil 0.13 Raw Materials 0.11 Real Estate 0 Poutry and Processed Food 0 CREAMLINE DAIRY 0 ASTEC LIFESCIENCES 0 Crop Protection 0 Vegetable Oil 0 Animal Feed 0 Dairy 0 Finance & Investments 0 Estate & Property Development 0 Veg Oils 0 Chemicals 0 Others 0.7	Product Wise Break-Up Crop Protection 12.02 Milk Products 0 Finance & Investments 0 0 CREAMLINE DAIRY 17.06 Chemicals 0 Veg Oils 0 Raw Materials 0 Poultry And Poultry Products 7.94 De-Oiled Cake 0 ASTEC LIFESCIENCES 0 Refined Coconut Oil 0 Vegetable Oil 10.83 Animal Feed 50.89 Dairy 0 Real Estate 0 Estate & Property Development 0 Ice Cream 0 Solvent Extracted Coconut Oil 0 Others 1.26	Product Wise Break-Up Crop Protection 4.07 Milk Products 0 Financial Services 9.77 0 CREAMLINE DAIRY 0 Chemicals 14.28 Vegetable Oil 4.96 Raw Materials 0 Poutry and Processed Food 0 De-Oiled Cake 0 ASTEC LIFESCIENCES 0 Refined Coconut Oil 0 Vegetable Oil 0 Animal Feed 17.21 Dairy 5.77 Real Estate 0 Real Estate 40.16 Ice Cream 0 Solvent Extracted Coconut Oil 0 Others 3.78
Segment Break-Up	Segment Break-Up Animal Feed 71.15 Oil Cake 25.66 Dairy Products 3.19	-	-
Operating Profit Break-Up	Operating Profit Break-Up Animal Feed 52.95 Oil Cake 47.05 Dairy 0 Real Estate 0 Poultry and Processed Food 0 Crop protection 0 Vegetable Oil 0 Crop Protection 0 Finance & Investments 0 Estate & Property Development 0 Veg Oils 0 Chemicals 0	Operating Profit Break-Up Oil Cake 0 Real Estate 0 Crop Protection 0 Veg Oils 0 Animal Feed 46.36 Estate & Property Development 0 Finance & Investments 0 Chemicals 0 Poultry And Poultry Products 2.88 Crop Protection 32.36 Dairy 4.68 Vegetable Oil 13.01 Others 0.71	Operating Profit Break-Up Oil Cake 0 Real Estate 0 Crop Protection 4.87 Vegetable Oil 1.4 Animal Feed 7.02 Real Estate 67.38 Financial Services 9.15 Chemicals 7.91 Poultry and Processed Food 0 Crop protection 0 Dairy 0.7 Vegetable Oil 0 Others 1.57
Capex	Capex Oil Cake 81.62 Diary Products 8.7 Animal Feed 6.03 Real Estate 0 Poultry and Processed Food 0 Dairy 0 Crop protection 0 Vegetable Oil 0 Others 3.65	Capex Oil Cake 0 Diary Products 0 Real Estate 0 Animal Feed 25.18 Poultry And Poultry Products 7.46 Crop Protection 19.47 Dairy 18.6 Vegetable Oil 27.69 Others 1.6	-
Asset Break-Up	Asset Break-Up Animal Feed 34.82 Oil Cake 12.09 Diary Products 4.96 Real Estate 0 Poultry and Processed Food 0 Dairy 0 Crop Protection 0 Vegetable Oil 0 Finance & Investments 0 Estate & Property Dev 0 Veg Oils 0 Chemicals 0 Others 48.13	Asset Break-Up Oil Cake 0 Diary Products 0 Real Estate 0 Crop Protection 29.34 Estate & Property Dev 0 Veg Oils 0 Animal Feed 29.3 Finance & Investments 0 Chemicals 0 Poultry And Poultry Products 8.93 Dairy 14.29 Vegetable Oil 10.65 Others 7.49	Asset Break-Up Oil Cake 0 Diary Products 0 Real Estate 0 Crop Protection 1.84 Estate & Property Dev 63.16 Veg Oils 0.96 Animal Feed 1.84 Finance & Investments 26.48 Chemicals 2.52 Poultry and Processed Food 0 Dairy 0.9 Vegetable Oil 0 Others 2.3

KSE Ltd.

SIGN UP FOR FREE