Kabra Extrusiontechnik Limited
NSE:KABRAEXTRU.NS
435 (INR) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,280.04 | 882.021 | 1,679.838 | 1,238.59 | 1,823.875 | 1,336.448 | 1,779.584 | 2,068.467 | 1,800.463 | 1,051.564 | 1,551.957 | 1,053.581 | 831.044 | 553.368 | 1,020.777 | 619.999 | 690.817 | 365.082 | 485.111 | 663.375 | 626.166 | 353.817 | 921.118 | 551.963 | 469.9 | 437.328 | 475.62 | 1,071.188 | 535.565 | 668.576 | 485.404 | 1,213.356 | 671.773 | 594.894 | 473.239 | 1,197.201 | 507.101 | 558.102 | 403.41 | 802.54 | 558.229 | 460.305 | 386.971 | 698.485 | 361.992 | 371.362 | 331.803 | 595.52 | 509.976 |
Cost of Revenue
| 751.182 | 732.671 | 1,237.609 | 854.177 | 1,393.866 | 929.543 | 1,244.695 | 1,531.131 | 1,359.751 | 726.119 | 1,200.115 | 699.799 | 525.797 | 339.578 | 720.451 | 371.096 | 460.018 | 235.819 | 373.132 | 398.187 | 379.092 | 226.227 | 611.95 | 347.018 | 278.777 | 280.354 | 308.559 | 663.249 | 351.119 | 428.511 | 308.158 | 813.325 | 441.791 | 373.625 | 295.007 | 853.986 | 321.778 | 344.813 | 249.485 | 517.567 | 392.784 | 297.803 | 252.012 | 486.54 | 226.961 | 315.264 | 284.598 | 432.79 | 367.752 |
Gross Profit
| 528.858 | 149.35 | 442.229 | 384.413 | 430.009 | 406.905 | 534.889 | 537.336 | 440.712 | 325.445 | 351.842 | 353.782 | 305.247 | 213.79 | 300.326 | 248.903 | 230.799 | 129.263 | 111.979 | 265.188 | 247.074 | 127.59 | 309.168 | 204.945 | 191.123 | 156.974 | 167.061 | 407.939 | 184.446 | 240.065 | 177.246 | 400.031 | 229.982 | 221.269 | 178.232 | 343.215 | 185.323 | 213.289 | 153.925 | 284.973 | 165.445 | 162.502 | 134.959 | 211.945 | 135.031 | 56.098 | 47.205 | 162.73 | 142.224 |
Gross Profit Ratio
| 0.413 | 0.169 | 0.263 | 0.31 | 0.236 | 0.304 | 0.301 | 0.26 | 0.245 | 0.309 | 0.227 | 0.336 | 0.367 | 0.386 | 0.294 | 0.401 | 0.334 | 0.354 | 0.231 | 0.4 | 0.395 | 0.361 | 0.336 | 0.371 | 0.407 | 0.359 | 0.351 | 0.381 | 0.344 | 0.359 | 0.365 | 0.33 | 0.342 | 0.372 | 0.377 | 0.287 | 0.365 | 0.382 | 0.382 | 0.355 | 0.296 | 0.353 | 0.349 | 0.303 | 0.373 | 0.151 | 0.142 | 0.273 | 0.279 |
Reseach & Development Expenses
| 0 | 0 | 182.651 | 0 | 0 | 0 | 149.174 | 0 | 0 | 0 | 114.579 | 0 | 0 | 0 | 79.884 | 0 | 0 | 0 | 121.545 | 0 | 0 | 0 | 100.599 | 0 | 0 | 0 | 0 | 86.767 | 0 | 0 | 0 | 67.299 | 0 | 0 | 0 | 79.879 | 0 | 0 | 0 | 65.49 | 0 | 0 | 0 | 38.787 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 168.905 | 0 | 0 | 0 | 147.59 | 0 | 0 | 0 | 146.166 | 0 | 0 | 0 | 80.637 | 0 | 0 | 0 | 73.081 | 0 | 0 | 0 | 74.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.667 | 0 | 0 | 0 | 12.911 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 34.758 | 0 | 0 | 0 | 27.464 | 0 | 0 | 0 | 2.631 | 0 | 0 | 0 | 0.391 | 0 | 0 | 0 | 16.956 | 0 | 0 | 0 | 30.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86.977 | 0 | 0 | 0 | 72.61 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 174.882 | 111.37 | 203.663 | 161.246 | 174.176 | 140.157 | 175.054 | 192.369 | 140.29 | 112.748 | 148.797 | 92.63 | 93.122 | 65.897 | 81.028 | 73.101 | 70.524 | 56.152 | 90.037 | 79.549 | 82.317 | 85.38 | 104.565 | 88.76 | 91.217 | 87.144 | 0 | 95.257 | 76.081 | 81.601 | 73.136 | 99.227 | 73.862 | 71.338 | 66.835 | 104.961 | 60.341 | 60.419 | 59.541 | 221.609 | 47.056 | 45.059 | 48.794 | 152.819 | 52.466 | 52.392 | 0 | 0 | 0 |
Other Expenses
| 358.516 | 16.639 | 15.76 | 17.305 | 24.004 | 12.87 | 2.373 | 10.144 | 13.331 | 5.886 | 2.347 | 2.797 | 12.134 | 5.214 | 12.835 | 6.051 | 5.081 | 4.709 | -104.438 | 6.761 | 9.902 | 4.64 | -223.678 | 4.266 | 134.554 | 3.362 | 0 | 0 | 0 | 0 | 0 | -208.929 | 124.9 | 78.148 | 5.97 | -18.548 | -0.8 | 15.603 | 6.079 | -19.306 | 5.334 | 8.415 | 5.57 | -45.455 | 4.609 | 0 | 0 | -28.834 | 9.777 |
Operating Expenses
| 358.516 | 111.37 | 203.663 | 337.542 | 353.434 | 319.964 | 336.838 | 350.663 | 294.363 | 251.994 | 182.673 | 219.874 | 211.573 | 171.702 | 138.615 | 159.196 | 155.042 | 125.73 | 118.846 | 216.923 | 194.818 | 189.25 | 160.651 | 190.613 | 198.958 | 179.671 | 183.71 | 222.129 | 191.605 | 191.751 | 65.43 | 176.426 | 201.665 | 185.701 | 171.089 | 186.153 | 165.054 | 171.453 | 153.331 | 153.258 | 154.126 | 139.942 | 128.611 | 99.755 | 126.666 | 19.667 | 56.224 | 99.677 | 127.188 |
Operating Income
| 170.342 | 37.98 | 238.566 | 67.848 | 99.215 | 86.941 | 202.471 | 193.327 | 159.897 | 77.529 | 172.029 | 135.98 | 104.522 | 44.479 | 122.501 | 95.562 | 80.53 | 8.538 | 1.435 | 54.214 | 62.715 | -57.136 | 198.693 | 18.149 | 126.716 | -19.35 | -22.372 | 178.784 | -11.916 | 43.941 | 108.657 | 236.142 | 150.484 | 106.401 | 7.442 | 197.379 | 13.465 | 52.453 | 4.874 | 127.363 | 12.964 | 28.297 | 6.348 | 90.381 | 12.974 | 36.431 | -9.019 | 67.669 | 24.813 |
Operating Income Ratio
| 0.133 | 0.043 | 0.142 | 0.055 | 0.054 | 0.065 | 0.114 | 0.093 | 0.089 | 0.074 | 0.111 | 0.129 | 0.126 | 0.08 | 0.12 | 0.154 | 0.117 | 0.023 | 0.003 | 0.082 | 0.1 | -0.161 | 0.216 | 0.033 | 0.27 | -0.044 | -0.047 | 0.167 | -0.022 | 0.066 | 0.224 | 0.195 | 0.224 | 0.179 | 0.016 | 0.165 | 0.027 | 0.094 | 0.012 | 0.159 | 0.023 | 0.061 | 0.016 | 0.129 | 0.036 | 0.098 | -0.027 | 0.114 | 0.049 |
Total Other Income Expenses Net
| -7.565 | -7.546 | -9.504 | -23.709 | -24.41 | -9.539 | -29.891 | -24.643 | -20.506 | -15.574 | -5.222 | -7.215 | -4.605 | -4.946 | 28.07 | -8.836 | -6.38 | -7.465 | 12.558 | -3.674 | -4.64 | -3.143 | 1.281 | -7.076 | -6.522 | -4.288 | 0 | -5.319 | -2.882 | 0.359 | 103.951 | -185 | 122.167 | 70.833 | 0.299 | 2.334 | -6.804 | 10.617 | 4.28 | 0.014 | 1.645 | 5.737 | -0.232 | 4.699 | -2.034 | -2.996 | -2.047 | 5.13 | -2.564 |
Income Before Tax
| 162.777 | 30.434 | 229.062 | 44.139 | 74.805 | 77.402 | 172.58 | 168.684 | 139.391 | 61.955 | 166.807 | 128.765 | 99.917 | 39.533 | 150.571 | 86.726 | 74.15 | 1.073 | 13.993 | 50.54 | 58.075 | -60.279 | 199.974 | 11.073 | 120.194 | -23.638 | -22.372 | 178.784 | -11.916 | 43.941 | 108.657 | 51.142 | 150.484 | 106.401 | 7.442 | 199.713 | 13.465 | 52.453 | 4.874 | 127.377 | 12.964 | 28.297 | 6.116 | 95.08 | 10.94 | 33.435 | -11.066 | 72.799 | 22.249 |
Income Before Tax Ratio
| 0.127 | 0.035 | 0.136 | 0.036 | 0.041 | 0.058 | 0.097 | 0.082 | 0.077 | 0.059 | 0.107 | 0.122 | 0.12 | 0.071 | 0.148 | 0.14 | 0.107 | 0.003 | 0.029 | 0.076 | 0.093 | -0.17 | 0.217 | 0.02 | 0.256 | -0.054 | -0.047 | 0.167 | -0.022 | 0.066 | 0.224 | 0.042 | 0.224 | 0.179 | 0.016 | 0.167 | 0.027 | 0.094 | 0.012 | 0.159 | 0.023 | 0.061 | 0.016 | 0.136 | 0.03 | 0.09 | -0.033 | 0.122 | 0.044 |
Income Tax Expense
| 39.519 | 8.411 | 57.486 | 9.666 | 18.554 | 19.628 | 48.695 | 54.032 | 44.487 | 20.416 | 44.866 | 41.14 | 34.277 | 12.002 | 23.812 | 28.669 | 14.914 | 3.26 | 6.551 | -6.997 | -11.226 | -0.139 | 36.628 | -2.081 | 29.333 | -0.004 | 0.964 | 11.026 | 4.757 | 8.7 | 22.8 | 37.224 | 31.5 | 20.8 | 1.2 | 34.517 | 2.5 | 8.75 | 0.75 | 24.924 | 2.6 | 4.6 | 0.5 | 14.67 | 5.1 | 0 | 0 | 14.321 | 7 |
Net Income
| 123.257 | 20.111 | 189.671 | 34.473 | 56.251 | 57.774 | 123.885 | 114.652 | 94.905 | 41.539 | 121.94 | 87.625 | 65.64 | 27.532 | 126.759 | 58.057 | 59.236 | -2.187 | 7.442 | 57.537 | 69.301 | -60.139 | 163.347 | 13.154 | 90.861 | -23.634 | -23.336 | 167.758 | -11.916 | 35.241 | 85.857 | 198.918 | 118.984 | -99.399 | 6.242 | 165.197 | 10.965 | 43.703 | 4.124 | 102.452 | 10.364 | 23.697 | 5.616 | 80.409 | 5.84 | 33.435 | -11.066 | 58.478 | 15.249 |
Net Income Ratio
| 0.096 | 0.023 | 0.113 | 0.028 | 0.031 | 0.043 | 0.07 | 0.055 | 0.053 | 0.04 | 0.079 | 0.083 | 0.079 | 0.05 | 0.124 | 0.094 | 0.086 | -0.006 | 0.015 | 0.087 | 0.111 | -0.17 | 0.177 | 0.024 | 0.193 | -0.054 | -0.049 | 0.157 | -0.022 | 0.053 | 0.177 | 0.164 | 0.177 | -0.167 | 0.013 | 0.138 | 0.022 | 0.078 | 0.01 | 0.128 | 0.019 | 0.051 | 0.015 | 0.115 | 0.016 | 0.09 | -0.033 | 0.098 | 0.03 |
EPS
| 3.52 | 0.57 | 5.42 | 0.99 | 1.63 | 1.72 | 3.71 | 3.57 | 2.71 | 1.19 | 3.82 | 2.75 | 2.06 | 0.86 | 4.09 | 1.82 | 1.86 | -0.07 | 0.25 | 1.8 | 2.17 | -1.89 | 5.12 | 0.41 | 2.85 | -0.74 | -0.73 | 5.26 | -0.37 | 1.1 | 2.69 | 6.23 | 3.73 | -3.12 | 0.2 | 5.18 | 0.34 | 1.37 | 0.13 | 3.22 | 0.32 | 0.74 | 0.18 | 2.52 | 0.18 | 1.05 | -0.35 | 1.84 | 0.48 |
EPS Diluted
| 3.52 | 0.57 | 5.42 | 0.99 | 1.61 | 1.65 | 3.54 | 3.28 | 2.71 | 1.19 | 3.7 | 2.75 | 2.06 | 0.86 | 4.09 | 1.82 | 1.86 | -0.07 | 0.25 | 1.8 | 2.17 | -1.89 | 5.12 | 0.41 | 2.85 | -0.74 | -0.73 | 5.26 | -0.37 | 1.1 | 2.69 | 6.23 | 3.73 | -3.12 | 0.2 | 5.18 | 0.34 | 1.37 | 0.13 | 3.22 | 0.32 | 0.74 | 0.18 | 2.52 | 0.18 | 1.05 | -0.35 | 1.84 | 0.48 |
EBITDA
| 239.639 | 88.485 | 279.402 | 107.356 | 137.923 | 139.098 | 238.2 | 227.788 | 193.266 | 110.186 | 201.795 | 164.332 | 132.529 | 70.842 | 149.007 | 118.533 | 103.717 | 32.565 | 21.572 | 73.314 | 81.828 | -38.308 | 217.786 | 35.806 | 144.312 | -1.372 | 1.004 | 203.651 | 10.845 | 65.661 | 128.519 | 62.076 | 175.305 | 135.217 | 34.495 | 217.074 | 38.834 | 76.117 | 24.953 | 134.866 | 31.591 | 45.927 | 26.664 | 105.281 | 27.673 | 51.027 | 5.18 | 82.979 | 35.393 |
EBITDA Ratio
| 0.187 | 0.1 | 0.166 | 0.087 | 0.076 | 0.104 | 0.134 | 0.11 | 0.107 | 0.105 | 0.13 | 0.156 | 0.159 | 0.128 | 0.146 | 0.191 | 0.15 | 0.089 | 0.044 | 0.111 | 0.131 | -0.108 | 0.236 | 0.065 | 0.307 | -0.003 | 0.002 | 0.19 | 0.02 | 0.098 | 0.265 | 0.051 | 0.261 | 0.227 | 0.073 | 0.181 | 0.077 | 0.136 | 0.062 | 0.168 | 0.057 | 0.1 | 0.069 | 0.151 | 0.076 | 0.137 | 0.016 | 0.139 | 0.069 |