STOVE KRAFT LIMITED Financials Stove Kraft Limited Bombay S.E.
Equities
STOVEKRAFT
INE00IN01015
Appliances, Tools & Housewares
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 642.4 INR | +0.68% |
|
+8.47% | +42.75% |
| Jun. 10 | Stove Kraft Limited Launches Vacuum Cleaner | CI |
| Jun. 10 | Stove Kraft Limited Announces New Corporate Office in Bangalore | CI |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 14,915 | 20,179 | 12,384 | 21,107 | - | - |
| Enterprise Value (EV) 1 | 14,915 | 20,179 | 13,474 | 13,867 | 21,107 | 21,107 |
| P/E ratio | 17.4 x | 36.2 x | 34.5 x | 40.7 x | 39.7 x | 24.7 x |
| Yield | - | - | - | 0.78% | 1.57% | 1.57% |
| Capitalization / Revenue | 1.74 x | 1.78 x | 0.96 x | 1.02 x | 1.36 x | 1.17 x |
| EV / Revenue | 1.74 x | 1.78 x | 1.05 x | 1.02 x | 1.36 x | 1.17 x |
| EV / EBITDA | 13.2 x | 21.8 x | 14.2 x | 11.7 x | 14.6 x | 11.3 x |
| EV / FCF | 32 x | -17.8 x | -63.2 x | 36.7 x | 23.2 x | 20.9 x |
| FCF Yield | 3.13% | -5.62% | -1.58% | 2.73% | 4.31% | 4.78% |
| Price to Book | 4.95 x | 5.54 x | 3.07 x | - | 4.59 x | 4.12 x |
| Nbr of stocks (in thousands) | 32,548 | 32,868 | 33,025 | 33,052 | - | - |
| Reference price 2 | 458.2 | 614.0 | 375.0 | 638.6 | 638.6 | 638.6 |
| Announcement Date | 5/25/21 | 5/30/22 | 5/29/23 | 5/24/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,699 | 8,590 | 11,364 | 12,838 | 13,643 | 15,553 | 18,042 |
| EBITDA 1 | - | 1,130 | 927 | 947.6 | 1,188 | 1,441 | 1,876 |
| EBIT 1 | - | 987.4 | 729.7 | 630.8 | 695.3 | 909 | 1,291 |
| Operating Margin | - | 11.5% | 6.42% | 4.91% | 5.1% | 5.84% | 7.16% |
| Earnings before Tax (EBT) | - | 814.6 | 625.4 | 472.8 | - | 710 | 1,141 |
| Net income 1 | - | 814.6 | 562.2 | 357.7 | 341.4 | 531 | 854 |
| Net margin | - | 9.48% | 4.95% | 2.79% | 2.5% | 3.41% | 4.73% |
| EPS 2 | - | 26.33 | 16.96 | 10.86 | 10.30 | 16.10 | 25.90 |
| Free Cash Flow 1 | - | 466.2 | -1,133 | -213.2 | 600 | 909 | 1,009 |
| FCF margin | - | 5.43% | -9.97% | -1.66% | 4.47% | 5.84% | 5.59% |
| FCF Conversion (EBITDA) | - | 41.24% | - | - | 52.08% | 63.08% | 53.78% |
| FCF Conversion (Net income) | - | 57.24% | - | - | 177.51% | 171.19% | 118.15% |
| Dividend per Share 2 | - | - | - | - | 5.000 | 10.00 | 10.00 |
| Announcement Date | 1/20/21 | 5/25/21 | 5/30/22 | 5/29/23 | 5/24/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,980 | 2,613 | 2,751 | - | 3,245 | - | 4,387 | 6,775 | 3,025 | 3,130 |
| EBITDA 1 | - | 185.5 | 131.2 | 216.2 | - | 225.1 | - | 564 | 639.2 | 211 | 255 |
| EBIT 1 | - | 129.4 | 79.14 | 131.4 | - | 141.8 | - | 464 | - | 79 | - |
| Operating Margin | - | 4.34% | 3.03% | 4.78% | - | 4.37% | - | 10.58% | - | 2.61% | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 229.2 | 111.1 | 86.46 | 80.79 | 259 | 77.93 | 81.98 | - | - | 23 | 59 |
| Net margin | - | 3.73% | 3.31% | 2.94% | - | 2.4% | - | - | - | 0.76% | 1.88% |
| EPS | 6.930 | - | - | - | 7.810 | - | 2.480 | - | - | - | 1.800 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/2/21 | 2/8/22 | 5/30/22 | 8/4/22 | 11/8/22 | 2/2/23 | 7/29/23 | - | 11/7/23 | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 1,090 | 900 | - | - |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 1.15 x | 0.7812 x | - | - |
| Free Cash Flow 1 | - | 466 | -1,133 | -213 | 600 | 909 | 1,009 |
| ROE (net income / shareholders' equity) | - | 67.5% | 16.9% | 9.32% | 8% | 11.8% | 17.6% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | - | 92.50 | 111.0 | 122.0 | - | 139.0 | 155.0 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 634 | 1,080 | 985 | 605 | 600 | 504 |
| Capex / Sales | - | 7.38% | 9.5% | 7.68% | 4.51% | 3.86% | 2.79% |
| Announcement Date | 1/20/21 | 5/25/21 | 5/30/22 | 5/29/23 | 5/24/24 | - | - |
1INR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
638.6
INR
Average target price
780
INR
Spread / Average Target
+22.14%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +11.01% | 9.43B | |
| +47.81% | 3.05B | |
| +8.13% | 1.68B | |
| +20.17% | 1.43B | |
| -12.63% | 969M | |
| -23.58% | 699M | |
| +33.70% | 493M | |
| +3.54% | 490M | |
| -11.94% | 479M |
- Stock Market
- Equities
- STOVEKRAFT Stock
- STOVEKRAFT Stock
- Financials Stove Kraft Limited
