equitymaster.comFalseFalseKIRAN VYAPAR |
|
Price History |
Price | Rs | 177.8 | | % ch | % | 0.3 |
Mkt Cap | Rs m | 4,850 | | No. of
shares | m | 27.28 |
Vol | '000 | 1.3 | | % ch week | % | -1.6 |
P/E | X | 13.4 | | % ch 1-mth | % | 0.1 |
P/CF | X | 7.2 | | % ch 12-mth | % | 26.2 |
EPS (TTM) | Rs | 13.2 | | 52 week H/L | Rs | 194.7/130.0 |
(As on Mar 28, 2024 (Close)) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 186 | 115 | 110 | 175 | 175 |
Low | Rs | 92 | 41 | 42 | 87 | 120 |
Income per share (Unadj.) | Rs | 37.3 | 29.8 | 52.2 | 58.9 | 24.9 |
Earnings per share (Unadj.) | Rs | 8.4 | -3.0 | 36.2 | 43.8 | 14.3 |
Diluted earnings per share | Rs | 8.3 | -2.9 | 35.8 | 43.3 | 14.1 |
Cash flow per share (Unadj.) | Rs | 28.4 | 1.9 | 55.5 | 65.3 | 12.3 |
Dividends per share (Unadj.) | Rs | 2.50 | 0.75 | 1.50 | 1.50 | 1.00 |
Adj. dividends per share | Rs | 2.47 | 0.74 | 1.48 | 1.48 | 0.99 |
Avg Dividend yield | % | 1.8 | 1.0 | 2.0 | 1.1 | 0.7 |
Book value per share (Unadj.) | Rs | 399.1 | 355.4 | 451.4 | 530.0 | 543.0 |
Adj. book value per share | Rs | 394.6 | 351.4 | 446.4 | 524.1 | 536.9 |
Shares outstanding (eoy) | m | 26.98 | 26.98 | 26.98 | 26.98 | 26.98 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Avg Price / Income ratio | x | 3.7 | 2.6 | 1.5 | 2.2 | 5.9 |
Avg P/E ratio | x | 16.6 | -26.4 | 2.1 | 3.0 | 10.3 |
Avg P/CF ratio | x | 8.4 | 4.5 | 2.0 | 2.9 | 4.9 |
Avg Price/Bookvalue ratio | x | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 |
Dividend payout | % | 29.8 | -25.4 | 4.1 | 3.4 | 7.0 |
Avg Mkt Cap | Rs m | 3,755 | 2,107 | 2,051 | 3,536 | 3,973 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages & salary | Rs m | 243 | 86 | 77 | 78 | 72 |
Avg. income/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Interest income | Rs m | 1,007 | 803 | 1,409 | 1,588 | 673 |
Other income | Rs m | 12 | 2 | 10 | 70 | 6 |
Interest expense | Rs m | 27 | 39 | 30 | 49 | 62 |
Net interest income | Rs m | 980 | 764 | 1,379 | 1,539 | 611 |
Operating expense | Rs m | 722 | 604 | 402 | 401 | 291 |
Gross profit | Rs m | 259 | 160 | 977 | 1,139 | 320 |
Gross profit margin | % | 25.7 | 19.9 | 69.3 | 71.7 | 47.5 |
Provisions/contingencies | Rs m | 219 | 544 | 61 | 30 | 421 |
Profit before tax | Rs m | 249 | 140 | 1,156 | 1,390 | 462 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Minority Interest | Rs m | -11 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 25 | -148 | 0 | 0 | 0 |
Tax | Rs m | 37 | 71 | 180 | 209 | 77 |
Profit after tax | Rs m | 226 | -80 | 975 | 1,181 | 385 |
Net profit margin | % | 22.5 | -9.9 | 69.2 | 74.4 | 57.3 |
BALANCE SHEET DATA |
Advances | Rs m | 0 | 0 | 0 | 0 | 0 |
Deposits | Rs m | 0 | 0 | 0 | 0 | 0 |
Credit/Deposit ratio | x | 0 | 0 | 0 | 0 | 0 |
Yield on advances | % | 0 | 0 | 0 | 0 | 0 |
Cost of deposits | % | 0 | 0 | 0 | 0 | 0 |
Net Interest Margin | % | 8.8 | 7.9 | 10.9 | 10.3 | 3.7 |
Net fixed assets | Rs m | 493 | 412 | 411 | 340 | 231 |
Share capital | Rs m | 270 | 270 | 270 | 270 | 270 |
Free reserves | Rs m | 10,497 | 9,318 | 11,910 | 14,029 | 14,380 |
Net worth | Rs m | 10,767 | 9,588 | 12,180 | 14,299 | 14,649 |
Borrowings | Rs m | 328 | 269 | 309 | 368 | 1,311 |
Investments | Rs m | 11,121 | 9,686 | 12,703 | 14,881 | 16,554 |
Total assets | Rs m | 12,045 | 10,568 | 13,611 | 15,969 | 17,332 |
Debt/equity ratio | x | 0 | 0 | 0 | 0 | 0.1 |
Return on assets | % | 1.9 | -0.8 | 7.2 | 7.4 | 2.2 |
Return on equity | % | 2.1 | -0.8 | 8.0 | 8.3 | 2.6 |
Capital adequacy ratio | % | 0 | 82.1 | 84.9 | 89.0 | 74.4 |
Net NPAs | % | 0 | 0.3 | 0.4 | 0.4 | 0 |
CASH FLOW |
From Operations | Rs m | 226 | -304 | -98 | 653 | -453 |
From Investments | Rs m | -3 | 532 | 74 | -400 | -707 |
From Financial Activity | Rs m | -186 | -146 | 2 | -8 | 942 |
Net Cashflow | Rs m | 37 | 82 | -21 | 245 | -218 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 75.0% |
Foreign collaborators: | 0.0% |
Indian inst/Mut Fund: | 0.0% |
FIIs: | 0.0% |
ADR/GDR: | 0.0% |
Free float: | 25.0% |
Shareholders: | 3,354 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | 7. Munshi Premchand Sarani, Hastings, Kolkata - 700022 |
E-MAIL: | kvl@lnbgroup.com |
WEB: | www.lnbgroup.com |
TELEPHONE: | 033-22230016 / 18 |
FAX: | 033-22231569 |
SECTOR: | INVESTMENT & FINANCE |
GROUP: | Private sector |
TR AGENT: | Maheshwari Datamatics Pvt Ltd, 23 RN Mukherjee Road, 5th Floor (Old Address: 6 Mangaoe Lane 2nd Floor) |
CHM: | Lakshmi Niwas Bangur |
COMP SEC: | Pradip Kumar Ojha |
YEAR OF INC: | 1995 |
BSE CODE: | 537750 |
FV (Rs): | 10 |
DIV YIELD (%): | 0.6 |