Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

KFO    


Nashik, India

KFO do only fundamental based research for Investors. Our belief is in the top down approach and fundamentally strong company and industry .

Read More..
Contributor since: 2022

25

Articles

6

Likes

3

Followers

CARYSIL

Comments: 0 | Likes: 0 | Current Price: ₹ 797


Equity Research Report - Acrysil Limited

Leader in Lifestyle Kitchen Products


Company Overview:

·         Acrysil is engaged in manufacturing and trading of Quartz kitchen Sinks, Stainless Steel Kitchen Sinks, Bath Products, tiles, kitchen Appliances and Accessories.

·         Acrysil is the only “Composite Quartz Sink” manufacturer with the German Technology that is patented by Schock; only four other companies in the world have the license to use this technology.

·         Acrysil has a total quartz sink capacity of 5L units. The company also has a Stainless Steel sinks capacity of 90,000 per annum. The global capacity of “composite quartz sink” is around 50-55L; which gives a global market share of 9-10% to Acrysil.

·         The company has enough land bank to reach 8-9L sinks in the existing land.

Key Statistics:

Market Cap: Rs. 1815 Cr.

Current Price: Rs. 677.8/-

52W High: Rs. 927.9/-

Stock P/E : 25.9

Book Value: Rs. 100.4/-

Dividend Yield: 0.35%

P/B: 6.8

Face Value: Rs. 2/-

52W Low: Rs. 471/-

Source: www.sharescart.com

Returns (%):

Particular 3Months 6Months 12Months
Acrysil 68.00% 239.00% 346.00%
Sensex 3.43% 9.64% 21.70%

Source: www.bseindia.com

Shareholding Pattern (%):

Source: www.sharescart.com

Product wise revenue (%):

Source: Company's Earning Presentation 

Peer Comparison:

# Company CMP M Cap 52W High 52W Low PE PB ROCE Last Yr ROE Last Yr PAT TTM Div Yield
1 Hindustan Unilever Ltd. 2528.2 594012 2859.3 1901.8 64.8 12.1 24.8 18.4 9178 1.7
2 Dabur India Ltd. 546.4 96809 659 482.2 55.5 11.7 26.8 22.1 1747 1
3 Godrej Consumer Products Ltd. 890.2 90502 1112 660.2 53.1 7.9 18.7 17 1714 0
4 Procter & Gamble Hygiene  14375.2 46663 16466.4 12801 81 68.2 93.6 71.6 576 2.4
5 Colgate-Palmolive (India) Ltd. 1563.2 42268 1740 1375.6 40.3 24.5 97.6 74.4 1055 2.6
6 Emami Ltd. 485.7 21427 600 393.6 25.8 10.3 33.7 44.3 849 1.8
7 Gillette India Ltd. 5421.4 17666 6070 4750 61.1 22.7 51.1 36.9 289 2.1
8 Sheela Foam Ltd. 3038.6 14795 4054 2226 63.2 10.6 20.1 17 236 0
9 Galaxy Surfactants Ltd. 3163.6 11589 3495 2585 39.2 7.1 19.5 18.3 286 0.6

Source: www.sharescart.com

Industry Structure and Development:

Factors paving way for the Industry:

Rising Consumer Aspirations.

Increase in spending on home improvement products.

Home improvement trends during the coronavirus outbreak in the United States in 2020.

Surge in e-commerce post pandemic.

Rise in disposable income.

Continued urbanization.

Growth in Real estate industry.

Internet of Things (IoT).

Ø  The global market for kitchen sinks was valued at USD 3.1 billion in 2020 and estimated to witness a CAGR of 4% over 2021-2030.

Source: Company's Earning Presentation

Q1-23 Highlights : Sustained Momentum in Business

 

  1. Domestic business has increase by 117% YoY to Rs. 38 crores for Q1 FY23 contributing 22.2% of the revenue. Company has witnessed substantial demand in domestic market and going ahead, expect Momentum to continue in domestic market.

    2. Company increased dealer network in domestic market from 1,500 to 1,880 dealers during Q1FY23 and plans to increase by 3000 by end of FY23.

    3. Company’s order to IKEA for supply of Quartz kitchen sinks has been doubled. Production and supplies of additional order started in July 2022.

    4. Capacity expansion of 1,60,000 units of Quartz kitchen sinks completed in July 2022. The manufacturing capacity now stands at 10, 00,000 units p.a. commercial production commenced from 28th July 2022. Further, board has approved 3 MW solar plant to be set up in bhav nagar, Gujarat for captive use. This is in addition to existing 0.44 MW Solar power plant.

    5. Our export order book continues to be at normal levels with sustained uptick in demand for our products. However, exports sales witness some moderation in Q2 FY23 owing to macro challenges and revenge travel trends in exports markets. On a full year basis, company will continue to witness healthy growth in overall business.

    6. Exports business has increased by 25% YoY to Rs. 100 crores for Q1 FY23 contributing to 72% of the revenue. Company has strengthened its presence in newer geographics of Australia, New Zealand, Singapore, Vietnam, Gulf countries and other South East Asia countries.

    7. The company is doubling production capacity of stainless steel sink from 90,000 units p.a. from 1,80,000 p.a. units with proposed Capex of Rs.11 crores. Commercial production expected to commence by end of September 2022.

    8. Currently catering to 55+ countries strives to spread the wings to 70 countries in next three years by exploring the un-catered geographics. 

Source: Company's Earning Presentation

Financial Snapshot:

Balance Sheet (Rs. in Crores):

  Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
Shareholder's Funds 118 135 158 191 254
Minority's Interest 1 2 2 3 3
Total current Liabilities 119 135 140 166 243
Borrowings 19 17 21 22 39
Other Liabilities & Provisions 3 3 3 9 15
Total Liabilities 260 291 325 391 553
Fixed Assets 111 119 125 152 206
Total Current Assets 142 164 186 221 308
Non Other Current Assets 6 7 14 18 39
Total Assets 260 291 325 391 553

Profit and Loss Account ( Rs.in Crores):

 

  Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
Net Sales 196 252 276 310 484
Other Income 5 2 5 8 10
Total Income 201 254 281 318 494
Total Expenditure 169 209 229 243 379
Operating Profit 32 45 52 75 115
Interest 8 12 10 8 11
Depreciation 7 9 12 13 18
Exceptional Income/Expenses 0 0 0 0 0
Profit Before Tax 17 24 30 54 86
Provision for Tax 5 7 8 15 21
Profit After Tax 12 17 23 39 65
Adjustments 0 0 -1 0 0
Profit After Adjustments 12 17 22 39 65
Adjusted Earnings Per Share 4.6 6.6 8.3 14.7 24.3

Cash Flow Statement (Rs. in Crores):

  Mar-18 Mar-19 Mar-20 Mar-21 Mar-22
Opening Cash & Cash Equivalents 22 3 5 6 8
Cash Flow from Operating Activities 16 24 30 45 52
Cash Flow from Investing Activities -20 -17 -19 -35 -73
Cash Flow from Financing Activities 0 -4 -10 -9 18
Net Cash Inflow / Outflow -5 2 1 2 -2
Closing Cash & Cash Equivalent 17 5 6 8 5

Source: www.sharescart.com

VALUATIONS:

On the basis of Discount Cash Flow Valuation Method, we

are recommending ‘Buy’ for the stock. Since the stock

offers good opportunity, we initiate a ‘BUY’ signal on the

stock with 12-month price target of Rs 750/- share an

upside of 11.00 % from current levels.

 

Disclosure:

I/we have no positions in any stocks mentioned, and no plans to initiate any positions within the next 72 hours.

Business relationship disclosure:

I wrote this article myself, and it expresses my own opinions. I am not receiving compensation for it (other than from Stocx Research Club). I have no business relationship with any company whose stock is mentioned in this article.

Disclosure legality:

I am not a SEBI Registered individual/entity and the above research article is only for educational purpose and is never intended as trading/investment advice.

Articles

Updated : Nov, 2024

From Coal to Clean: Tata Power’s Roadmap to Renewa...

Imagine a future where every kilowatt powering your devices, cooling your home, or lighting your workplace comes from clean, renewable energy. One of the leaders, Tata Power is rewriting its playbook, from coal-centric beginnings to a future dominated ...

Author : LEKISHA KATYAL

Updated : Nov, 2024

Waaree Renewable shines among all green Stocks with ...

Investors are buzzing about Waaree Renewable Technologies: trading at a fraction of its potential, boasting robust revenue growth projections, and a PE ratio that suggests it’s still flying under the radar! Waaree Renewable Technologies is position...

Author : Ramya Naidu

Updated : Oct, 2024

Kaynes Technology Forays into Semiconductors!

Take a moment to consider how much our world revolves around electronics. From the phone in your pocket to the car you drive, electronics are embedded in nearly every aspect of daily life. At the heart of it all is the semiconductor—the tiny but migh...

Author : LEKISHA KATYAL

Updated : May, 2024

Equity Research: Whirlpool Of India Limited

Whirlpool of India Ltd is an totally India-based producer of domestic home equipment. The Company is in general engaged in manufacturing and buying and selling of Refrigerators, Washing Machines, Air Conditioners, Microwave Ovens and small home equipme...

Author : Akshita

Updated : May, 2024

Tata Capital Unveiled: Strategies, Success, and Futu...

Tata Capital Limited, a subsidiary of Tata Sons Pvt Ltd, is a financial services company that operates in commercial finance, wealth services, consumer finance, and Tata Cards. Additionally, it has a business in distribution and marketing. This company...

Author : Nikhil Singh

Updated : May, 2024

Equity Research: Sheela Foam Limited

Sheela Foam Ltd, formerly Sheela Foam Private Ltd, manufactures mattresses underneath the Sleepwell logo. The Company manufactures other foam-based home comfort products focusing primarily on Indian retail consumers, in addition to technical grades of ...

Author : Akshita

Updated : May, 2024

Equity Research: Sheela Foam Limited

Sheela Foam Ltd, formerly Sheela Foam Private Ltd, manufactures mattresses underneath the Sleepwell logo. The Company manufactures other foam-based home comfort products focusing primarily on Indian retail consumers, in addition to technical grades of ...

Author : Akshita

Updated : Sep, 2023

Hindustan Unilever Limited: Strong market presence a...

Financial risk profile of Hindustan Unilever Limited is strong and is being supported by healthy operating cash flow, nil gearing, largely unutilised bank lines and stable net worth. The company has high operating efficiency due to its strong distribut...

Author : TheAsianInvestor

Updated : Jun, 2023

Godrej Consumer Products Ltd. (GCPL)

Q4FY23 and FY23 Result Analysis

Author : Aditya Sharma

Updated : Feb, 2023

EQUITY RESEARCH: HINDUSTAN UNILEVER LIMITED

With over 50 brands spread across 15 different categories, the company offers a wide range of products, including fabric solutions, home & hygiene, life necessities, skincare, cosmetics, hair care, oral care, deodorants, tea, coffee, ice cream & frozen...

Author : Akshita

Updated : Jan, 2023

Godrej Consumer Products Limited

Godrej Consumer Products Limited: A Q3FY23 Business Updates

Author : Akshay Rajawat

Updated : Dec, 2022

Hindustan Unilever Limited

Hindustan Unilever Limited; A FMCG Giant

Author : Aditya Sharma

Updated : Jun, 2022

Equity Research Report: Sakar Healthcare

Sakar Healthcare Ltd is engaged in manufacturing of pharmaceutical formulations in the form of liquid injectables, tablets/ capsules, oral liquid syrups, dry powder injectables and syrups. Presently, its domestic sales accounts for 31% of revenues and ...

Author : Akshita

Updated : Jun, 2022

EQUITY RESEARCH REPORT: NEWGEN SOFTWARE

Newgen Software Technologies is a global software Company and is engaged in the business of software product development including designing and delivering end-to-end software solutions covering the entire spectrum of software services from workflow au...

Author : Akshita

Updated : Jun, 2022

Nifty and Bank Nifty Tumbles Due to Weak Global Cues...

Nifty and Bank Nifty tumbles due to weak global cues lead by higher inflation data, higher crude oil prices and weakening currency.

Author : Shalom Martin

Updated : Jun, 2022

Equity Research Report: Shree Renuka Sugar

Shree Renuka Sugars is a global agribusiness and bio-energy corporation. The Company is one of the largest sugar producers in the world, the leading manufacturer of sugar in India, and one of the largest sugar refineries in the world.

Author : Akshita

Updated : Jul, 2022

Equity Research : Tata Consumer Products Limited

TCPL future ambitions remain aggressive, At 17% EPS CAGR over FY22-25e, TCPL should deliver industry-leading growth within indian FMCG.

Author : Shalom Martin

Updated : Jul, 2022

Equity Research: Birlasoft Ltd

Birlasoft, a small-cap IT company, has an upside potential of 35%. The company’s repeated demonstration of ‘walking the talk’ makes us believe that it is on track to achieve its stated target of USD1bn revenue by FY25E.

Author : Shalom Martin

Comments

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....