Stove Kraft Limited has informed the Exchange about Investor Presentation
30TH May 2023
BSE Limited
National Stock Exchange of India Ltd.
Phiroze Jeejeebhoy Towers,
Exchange Plaza, Plot no. C/1, G Block,
Dalal Street,
Mumbai- 400 001
Scrip Code: 543260
Dear Sir/Madam,
Bandra-Kurla Complex
Bandra (E), Mumbai - 400 051
NSE Symbol: STOVEKRAFT
Sub: Investor Presentation for Conference Call – Regulation 30(6).
This has reference to our letter dated 24th May, 2023 informing about conference call being
organized by Orient Capital. In this connection please find attached a presentation to be made
to analysts and the institutional investors at the conference call scheduled today.
After the conference call, a transcript of the discussion shall also be posted on the website of
the Company, www.stovekraft.com for information of the investors.
Thanking you,
Yours faithfully, For Stove Kraft Limited
Shrinivas P Harapanahalli Company Secretary & Compliance Officer
[Type here]
[Type here]
[Type here]
STOVE KRAFT LIMITED
Q4 & FY23 INVESTOR PRESENTATION
Safe Harbor
This presentation has been prepared by and is the sole responsibility of Stove Kraft Limited (the “Company”). By accessing this presentation, you are agreeing to be bound by
the trailing restrictions.
This presentation does not constitute or form part of any offer or invitation or inducement to sell or issue, or any solicitation of any offer or recommendation to purchase or
subscribe for, any securities of the Company, nor shall it or any part of it or the fact of its distribution form the basis of, or be relied on in connection with, any contract or
commitment thereof. In particular, this presentation is not intended to be a prospectus or offer document under the applicable laws of any jurisdiction, including India. No
representation or warranty, express or implied, is made as to, and no reliance should be placed on, the fairness, accuracy, completeness or correctness of the information or
opinions contained in this presentation. Such information and opinions are in all events not current after the date of this presentation. There is no obligation to update, modify
or amend this communication or to otherwise notify the recipient if the information, opinion, projection, forecast or estimate set forth herein, changes or subsequently becomes
inaccurate.
Certain statements contained in this presentation that are not statements of historical fact constitute “forward-looking statements.” You can generally identify forward-looking
statements by terminology such as “aim”, “anticipate”, “believe”, “continue”, “could”, “estimate”, “expect”, “intend”, “may”, “objective”, “goal”, “plan”, “potential”, “project”,
“pursue”, “shall”, “should”, “will”, “would”, or other words or phrases of similar import. These forward-looking statements involve known and unknown risks, uncertainties,
assumptions and other factors that may cause the Company’s actual results, performance or achievements to be materially different from any future results, performance or
achievements expressed or implied by such forward-looking statements or other projections. Important factors that could cause actual results, performance or achievements to
differ materially include, among others: (a) our ability to successfully implement our strategy, (b) our growth and expansion plans, (c) changes in regulatory norms applicable to
the Company, (d) technological changes, (e) investment income, (f) cash flow projections, and (g) other risks.
This presentation is for general information purposes only, without regard to any specific objectives, financial situations or informational needs of any particular person. The
Company may alter, modify or otherwise change in any manner the content of this presentation, without obligation to notify any person of such change or changes.
2
- Steve Jobs“
The only way to do great work is to love what you do
”
Q4 & FY23 FINANCIAL PERFORMANCE
3
FY23 Performance (Y-o-Y)
FY23 Revenues
INR 1283.8 crores
+13.0% Y-o-Y
FY23 Gross Profit
INR 420.4 crores
+ 15.8% Y-o-Y
FY23 EBITDA
INR 99.0 crores
+4.4% Y-o-Y
Annual growth in Product Category
Revenue Breakup: FY23
Product Category
Cooker
Induction Cooktops
Non-stick Cookware
Small Appliance
Gas Cooktops
Y-o-Y Growth
19.6 %
13.4 %
16.8 %
11.1 %
4.3 %
30.8%
23.5%
6.1%
12.5%
Pressure Cookers
LED
Induction Cooktop
Gas Cooktp
Nonstick Cookware
9.2%
Mixers / Small Appliances / Others
17.9%
4
Q4FY23 Performance (Y-o-Y)
Q4FY23 Revenues
INR 278.1 crores
+6.4 % y-o-y
Q4FY23 Gross Profit
INR 89.4 crores
+14.0% Y-o-Y
Q4FY23 EBITDA
INR 5.9 crores
-62.0% Y-o-Y
Quarterly growth in Product Category
Revenue Breakup: Q4 FY23
Product Category
Cooker
Induction Cooktops
Non-stick Cookware
Small Appliance
Gas Cooktops
Q-o-Q Growth
22.0%
(10.0%)
(12.0%)
24.0%
12.0%
25.6%
4.1%
11.4%
35.8%
13.5%
9.6%
Pressure Cookers
LED
Induction Cooktop
Gas Cooktp
Nonstick Cookware
Mixers / Small Appliances / Others
5
Profit & Loss Statement – Q4 & FY23
Profit & Loss Statement (Rs. Crs.) Revenue from Operations Cost of Materials Consumed
Purchase of stock-in-trade
Changes in Inventories of Finished Goods and Work in Progress Gross Profit GP % Employee Benefits Expense Other Expenses Allowance for ECL EBITDA EBITDA % Other Income Depreciation and Amortisation Expense EBIT Finance Costs PBT Total Tax Expense Profit for the year PAT %
Q4 FY23 278.1 161.0
Q4 FY22 261.3 149.5
17.3
10.3
89.4 32.2% 36.5 45.5 1.5 5.9 2.1% 1.7 9.4 -1.8 6.2 -8.0 -2.0 -6.0 -2.2%
20.1
13.4
78.4 30.0% 24.8 32.5 5.6 15.5 5.9% -2.2 5.2 8.1 1.2 6.9 -1.7 8.6 3.3%
Y-o-Y 6.4%
14.0%
-62.0%
-122.3%
-215.4%
-169.4%
FY23 1,283.8 746.1
113.8
3.5
420.4 32.7% 142.9 174.2 4.3 99.0 7.7% -3.5 31.7 63.8 16.5 47.3 11.5 35.8 2.8%
FY22 1,136.4 702.6
110.9
-40.1
362.9 31.9% 112.4 142.4 13.3 94.8 8.3% -1.6 19.7 73.6 11.0 62.5 6.3 56.2 4.9%
Y-o-Y 13.0%
15.8%
4.4%
-13.2%
-24.4%
-36.4%
6
Balance Sheet as on 31st March 2023
Equity and Liabilities (Rs. Crs.) Equity share capital Other equity Total Equity Financial liabilities Borrowings Lease liabilities Other financial liabilities Provisions Total Non-Current Liabilities Financial liabilities Borrowings Lease liabilities Trade payables Suppliers Credit Other financial liabilities Provisions Other current liabilities Current tax liabilities (net) Total Current Liabilities Total Liabilities Total Equity and Liabilities
31-Mar-23 33.0 370.3 403.4
31-Mar-22 32.9 331.1 364.0
10.0 32.3 27.3 6.5 76.0
118.8 2.2 177.5 44.2 27.1 6.9 41.3 0.1 418.1 494.1 897.5
15.3 0.0 19.0 6.2 40.5
63.1 0.0 127.4 57.9 27.9 5.4 42.0 0.4 324.0 364.5 728.5
Assets (Rs. Crs.) Property, plant and equipment Capital work-in-progress Intangible Assets Right of use Goodwill on Amalgamation Financial Assets Investments Other Financial assets Income Tax Assets (Net) Current Tax Assets Other non‐current assets Total Non-Current assets Inventories Financial Assets Trade receivables Cash and cash equivalents Bank balances Loans Other current financial assets Other current assets Total Current Assets Total Assets
31-Mar-23 362.4 9.5 4.0 35.6 0.1
31-Mar-22 309.4 9.2 3.0 0.0 0.0
- 8.1 1.4 1.3 39.7 462.2 243.3
140.9 2.5 17.2 - 1.0 30.3 435.3 897.5
- 8.2 3.2 0.2 20.7 353.8 217.4
96.7 0.4 11.6 - 1.5 46.9 374.6 728.5
7
Cash Flow Statement
Cash Flow Statement (Rs. Crs.)
Cash Flow from Operating Activities
Profit before Tax
Adjustment for Non-Operating Items
Operating Profit before Working Capital Changes
Changes in Working Capital
Cash Generated from Operations
Less: Direct Taxes paid
Net Cash from Operating Activities
Cash Flow from Investing Activities
Cash Flow from Financing Activities
Net increase/ (decrease) in Cash & Cash equivalent
Add: Cash and cash equivalents as at 1st April
Cash and cash equivalents as at 31st March
Mar-23
Mar-22
47.3
52.9
100.1
-12.6
87.6
-11.3
76.3
-104.0
29.8
2.1
0.4
2.5
62.5
45.9
108.5
-104.8
3.7
-9.0
-5.3
-115.3
91.6
-29.0
29.4
0.4
8
Success is walking from failure to failure with no loss of enthusiasm
- Winston Churchill“
”
ABOUT STOVE KRAFT LIMITED
Key Milestones
Granted trademark registrations for Gilma
Investments by SIDBI Commenced production at Harohalli facility
Commenced exports to retailers in the USA
Achieved sales of 9.1 million units
IPO with listing on NSE and BSE
2001
2008
2014
2018
2021
1999
2003
2010
2015
2019
Incorporated Stove Kraft as a Pvt. Limited
Granted trademark registrations for Pigeon
First Investment by Sequoia
Certificate of registration of design was granted for our product ‘Super cooker’
LED Plant in Bangalore & Inner Lid Cooker Plant in Baddi, HP
10
Diverse range of products across consumer preferences…
Cookware–Pressure cooker, wonder cast cookware, non-stick cookware, electric rice cookers and titanium hard anodized cookware
Cooktops and other kitchen solutions –Hobs, glass cooktops, stainless steel cooktops, induction cooktops and chimneys
Small appliances –Mixer grinders, rice cookers, electric kettles, food toasters, sandwich makers, knives, steam irons, steamers, air fryers and electric grills
juicers,
Other products –Emergency lamps, water bottles and flasks, aluminum ladders, cloth dryers, water heaters, dustbins and mops
LPG Stoves
Massage apparatus
Water heaters
Chimney
Hobs
Cooktops
Kitchen sinks
appliances
– juicers,
Food Small processors, hand blenders, hand mixers, mini choppers, oven toaster grills, rice cookers, coffee makers, toasters, sandwich makers and kettles
Other products – Steam irons, dry irons, water heaters and oil fin radiators
LED bulbs
Battens
Downlights
Value
Semi - Premium
Premium
Multi-brand approach to capture the entire value chain…
20+ year old brand One of the market leaders for certain products such as cookware
Launched in 2016 and manufacturing commenced in 2019
*Source: F&S Report
• Offers a modular kitchen experience • Comprises chimneys, hobs and cooktops across price
ranges and designs
• Sold exclusively though Gilma branded outlets, which are
owned and operated by franchisees
• Gilma specific mobile application for customers to raise
post sales service requests
• Entered into an exclusive brand licensing agreement
with Stanley Black & Decker Inc. in 2016
• Retailer for and provider of post-sales service for
blenders, juicers, breakfast appliances, etc.
• Separate distribution spread across 10 states
11
State of the Art Manufacturing Facilities with focus on quality
Baddi, Himachal Pradesh
Dedicated in-house R&D facility
Comprising of 13 personnel and tie-ups with foreign companies for technology enablement
ISO 9001:2015 certified
Bengaluru, Karnataka
Focus on quality is maintained at all stages
Sourcing of raw materials Product development Manufacturing stage
Rigorous review and monitoring process
Subject to a rigorous review and monitoring process undertaken at our Bengaluru Facility
Sourcing team and quality assurance team
Dedicated sourcing team and quality assurance team based out of China
Total ~46 acres with ~10 acres available for future expansion
Both facilities have a high level of backward integration, and our manufacturing process is not dependent on third party suppliers and OEMs
12
Professional Management
Mr. Rajendra Gandhi Managing Director
Mr. A.S. Balaji Chief Financial Officer
Mr. Rohit Mago Chief Revenue Officer
Mr. Vikash Gupta Chief Operating Officer
• Founder of Stove Kraft with over 22 years
of experience
• Entrepreneur who built Stove Kraft to one kitchen
brands
for
the
of leading appliances in India
• Continues to be closely involved in the day- the Company and is in promoting Stove Kraft’s
to-day affairs of instrumental culture of innovation
• Chartered
Accountant over
Cost Accountant rich a experience in finance, business excellence, process automation & risk consulting.
decade of
and
• Previously
associated with
like CavinKare Pvt
reputed organizations Ltd, KPMG. He has a wide experience working in various industry i.e FMCG, Logistics, insurance, manufacturing etc
• B Sc, Government Autonomous Science College, Jabalpur; MBA, Rani Durgavati Vishwavidyalya; Post-graduate certificate in retail management, XLRI Jamshedpur
• 18+ years of experience including a 14-
year stint with HPCL
• He will lead the Operations function and will be responsible for on-time fulfilment of product requirements through robust ensuring production manufacturing keeping quality at the core of all operations.
excellence
planning
and
by
• He has more than three decades of rich in leading manufacturing in multinational companies,
experience operations predominantly in automobile industry.
Dr. Manu Nanda Chief Marketing Officer
Mr. Janardhanan N Chief Human Resource Officer
Mr. Mayank Gupta Chief Growth Officer
• He will lead the Marketing and Products function. He will be responsible for strengthening marketing & branding at SKL as well as increasing the pull factor for its products across channels, categories and increasing the footprint of SKL across India.
• He has more than 2.5 decades of rich experience achieving breakthrough performances in "Consumer Products" focused businesses.
establishing,
in
• He would be an HR leader and responsible for driving People & Change agenda at SKL and in transforming SKL into a best in class people organisation.
• Mayank is
the CGO at SKL. He is responsible for designing and execution of growth strategy for emerging brands and retail stores at SKL.
• He has
rich & extensive experience spanning 32 years, of which more than 1.5 decades were spent at Pfizer where he was part of the L&D function. He was later associated with Allergan India & Cadila as HR business partner.
• Mayank has a rich and diverse experience of more than 16 years in spearheading retail business verticals & in establishing new business across product categories.
*Source: F&S Report
13
Backed by Experienced Board
Mr. Rajendra Gandhi Managing Director • Founder of Stove Kraft with over 22 years of experience • Entrepreneur who built Stove Kraft to one of the leading
brands for kitchen appliances in India
• Continues to be closely involved in the day-to-day affairs of the Company and is instrumental in promoting Stove Kraft’s culture of innovation
Ms. Neha Gandhi, Executive Director
Mr. Natrajan Ramakrishna Independent Director
• Holds a Bachelor’s Degree in Business Administration from Christ University (Bengaluru) and completed Post Graduation Certificate Program in Sales and Marketing Management from MICA
• Served as a Graduate Trainee at Viacom18
• He is a qualified Chartered Accountant with an experience of over forty years in the accounting profession focusing mainly on Generally Accepted Accounting Principles (GAAP), IFRS, IndAS and Auditing.
• He has a proven track record of work spread over various focusing on Information Technology, Financial
sectors Services, FMCG
Ms. Shubha Rao Mayya Independent Director
Mr.Avinash Gupta Independent Director
Mr. Anup S Shah Independent Director
• Holds a bachelor’s degree in commerce from the University of Mumbai and is a chartered accountant with the Institute of Chartered Accountants of India
• Prior experience includes ICICI Limited, ICICI Prudential Life
Insurance Company and Tata Consultancy Services
• Serves as a Director on the board of Ace Manufacturing
System Limited
• He is highly experienced, execution-focused senior leader with a strong, global background and brings more than 3 decades of experience and a vast network of business relationships.
• Avinash has worked extensively in financial
services including M&A, equity and debt financing, private equity placement and advisory across
• Mr. Anup S Shah is an Additional Independent Director of the Company. He holds a Bachelor’s Degree in Commerce from HR College, Mumbai and a degree in law from Government Law College, Mumbai.
• He has over 36 years of experience in the field of law, specifically real estate law. He is the founder partner of Anup S Shah Law Firm in Bangalore
14
Shift in Consumption Patterns and Favorable Governments Policies
Indian Consumer Appliance Market expected to grow @CAGR of ~9%
Key Growth Drivers
Indian Appliance and Consumer Electronics (ACE) Market
Kitchen Appliances Market
(INR Bn)
LCA
SCA
Non Stick Cookware
3,150
2,050
2017
2022E
SKL’s product mix favorable to market growth trends - LCA and Non Stick growing at 12% and 15%
207 10 86
111
2020
350
21
127
202
2025E
India Government’s Policies Favourable For The Consumer Appliances Industry
•
•
Shift from unorganized sector to organized sector in Indian manufacturing with the GST Implementation
Lower tax brackets (5%, 12% and 18%) used for Indian Kitchen Items vs excise +VAT taxed at ~31%
• Make In India Initiative gave ACE market necessary boost which fostered Retail Manufacturing
•
Pradhan Mantri Ujjwala Yojana – Target to provide 5 Crore LPG connection to under privileged women
• Majority Kitchen appliances are electricity driven, electricity consumption tripled since 2000
• Niche market for foreign investors, as Govt. allowed 100% FDI through automatic route in the electronic
hardware manufacturing sector
01
02
03
04
05
06
Moving towards Aspirational Lifestyle from functional Kitchen tools.
Need for Space Utilization –Emerging Concept of Modular Kitchen
Growth of E-Commerce and easy Financing options
Awareness of Cookware through Mass Media and Reality
Programs
Health and Environment Concerns
Technological Advancements
All information on this slide is obtained from the industry report prepared by Frost & Sullivan (India) Ltd. titled “Kitchen Appliances Market in India” dated December 16, 2019, read with the revised industry report dated November 24, 2020 ("F&S Report"); “E” signifies Estimated
15
Indian Large & Small Cooking Appliance Market
Increasing Market for Large Cooking Appliances (LAC)
Increasing Trend by Sub Segments – Value (INR Billion)
Large Cooking Appliances
14,209
15,453
16,817
18,313
125
141
159
19,955
179
21,761
202
5 25 26
55
5 29 30
61
6 34
34
67
6 39
39
74
7 45
46
81
8 52
53
89
SKL is the market leader* in Free standing hobs and cook tops
2021F
2022F Volume ('000 Units)
2023F
2024F
2025F
Value (INR Bn)
2020
2021F
2022F
2023F
2024F
2025F
Free-standing Hobs
Cook Tops
Cooker Hoods
Built-in Hobs
Increasing Market for Small Cooking Appliances (SAC)
Increasing Trend by Sub Segments –Value (INR Billion)
Small Cooking Appliances
60,470
64,828
69,501
74,511
52,613
56,405
93
101
109
118
127
12 12 18
44
13 13 19
48
14 14 21
52
15 16
23
56
16 17
25
60
17 18
27
64
2021F
2022F
2023F
2024F
2025F
Volume ('000 Units)
Value (INR Bn)
2020
2021F
2022F
2023F
2024F
Mixer Grinder
Pressure Cooker
Food Processors
2025F
Others
#
111
2020
86
2020
* As per market share of retail sales volume; # Others include electric rice cooker, blenders, electric kettle, coffee maker and juice extractor
All information on this slide is obtained from the industry report prepared by Frost & Sullivan (India) Ltd. titled “Kitchen Appliances Market in India” dated December 16, 2019, read with the revised industry report dated November 24, 2020 ("F&S Report"); “F” signifies Forecasted
16
Non – Stick Cookware and Indian Household Utility Products
Increasing Market for Non-Stick Cookware
Types of Non-Stick Cookware Used (%) in 2020
8,590
9,437
10,367
11,389
16.8%
9.9%
74.1%
67.0%
56.2%
7,117
7,819
9.7
2020
11.3
13.2
15.4
18.0
21.0
2021F
2022F
2023F
2024F
2025F
CAGR
Value (INR Bn)
Volume ('000 Units)
a w a T
i a d a K
n a P g n
i y r F
6.4%
c i m a r e C
e r a w k o o C
1.9%
1.3%
y t t e h c a p p A
k k a r a y i
n a P
l a
35.1%
s r e h t O
Company has prominent position in South India for non-stick cookware
Household Utility Products – Market INR Billion in 2018
• • •
• •
Stove Kraft Limited is the 3rd largest market share (12.4%) by volume in Non- Stick Cookware
It enjoys a prominent position in the Non-Stick cookware market in the southern region
242
216
Stove Kraft Limited has one of the few facilities in India to have an automated roller coating line for
manufacturing of non-stick cookware
It offers special range of products which cater to the regional cuisine of Southern India
Latest innovation aimed at product efficiency and user convenience includes a new MIOTM non-stick cookware range
– – –
Developed using latest Italian technology ensuring high durability and smoothness Range has 5 layer ‘Scandia’ coating
144
71
57
52
37
Water Bottles
Dustbin
Flasks
Emergency Lamps
Ladders
Clothes Drying Stand
Floor Mop and Bucket
Except for Company specific information, all other information on this slide has been obtained from the industry report prepared by Frost & Sullivan (India) Ltd. titled “Kitchen Appliances Market in India” dated December 16, 2019, read with the revised industry report dated November 24, 2020 ("F&S Report")
17
Success is walking from failure to failure with no loss of enthusiasm
- Winston Churchill“
”
Historical Financials
Consolidated Operating Performance
Revenues (Rs. Crs.)
EBITDA (Rs. Crs.)
PAT (Rs. Crs.)
1,136
1,284
114
95
99
81
859
670
56
36
34
3
FY20
FY21
FY22
FY23
FY20
FY21
FY22
FY23
FY20
FY21
FY22
FY23
Gross Profit Margins
EBITDA Margins
PAT Margins
34.0%
35.0%
31.9%
32.7%
13.2%
9.5%
5.0%
8.3%
7.7%
FY20
FY21
FY22
FY23
FY20
FY21
FY22
FY23
4.9%
2.8%
0.5%
FY20
FY21
FY22
FY23
18
Key financial metrics
RoCE
28.9%
9.2%
16.7%
12.0%
Mar-20
Mar-21
Mar-22
Mar-23
Cash Flow from Operations (Rs. Crs.)
110
76
Working Capital (in Days)
38
37
32
38
Working Capital (in Days)
82
64
56
75
66
70
68
69
71
36
30
40
16
Mar-20
Mar-21
Mar-22
Mar-23
Mar-20
Mar-21
-5 Mar-22
Mar-23
Inventory
Debtors
Creditors
* Includes trade payables, other current liabilities net of other current assets
19
Historical Profit & Loss Statement
Profit & Loss Statement (Rs. Crs.) Revenue from Operations Cost of Materials Consumed Purchase of stock-in-trade Changes in Inventories of Finished Goods and Work in Progress Gross Profit GP % Employee Benefits Expense Other Expenses Allowance for ECL EBITDA EBITDA % Other Income Depreciation and Amortisation Expense EBIT Finance Costs PBT Total Tax Expense Profit for the year PAT %
FY23 1,283.8 746.1 113.8 3.5 420.4 32.7% 142.9 174.2 4.3 99.0 7.7% -3.5 31.7 63.8 16.5 47.3 11.5 35.8 2.8%
FY22 1,136.4 702.6 110.9 -40.1 362.9 31.9% 112.4 142.4 13.3 94.8 8.3% -1.6 19.7 73.6 11.0 62.5 6.3 56.2 4.9%
FY21 859.0 442.4 125.2 -9.4 300.7 35.0% 80.6 102.3 4.0 113.8 13.2% 0.5 14.2 100.1 18.8 81.3 0.0 81.3 9.5%
FY20 669.9 323.2 128.8 -10.1 228.0 34.0% 82.0 112.2 0 33.8 5.0% 3.1 12.4 24.5 20.9 3.6 0.4 3.2 0.5%
20
Historical Balance Sheet- 1/2
EQUITY AND LIABILITIES (Rs. Crs.) Equity share capital Other equity Total Equity Financial liabilities Borrowings Lease Liabilities Other Financial Liabilities Provisions Total Non-Current Liabilities Financial liabilities Borrowings Lease liabilities Trade payables Suppliers Credit Other financial liabilities Provisions Other current liabilities
Current tax liabilities (net)
Total Current Liabilities Total Liabilities Total Equity and Liabilities
31-Mar-23 33.0 370.3 403.4
31-Mar-22 32.9 331.1 364.0
31-Mar-21 32.6 270.1 302.7
31-Mar-20 24.7 -83.4 -58.7
10.0 32.3 27.3 6.5 76.0
118.8 2.2 177.5 44.2 27.1 6.9 41.3
0.1
418.1 494.1 897.5
15.3 0.0 19.0 6.2 40.5
63.1 0.0 127.4 57.9 27.9 5.4 42.0
0.4
324.0 364.5 728.5
20.7 - 17.1 6.3 44.0
36.6 0.0 152.5 - 6.9 3.1 25.2
0.0
224.3 268.3 571.0
204.8 - 10.8 6.3 221.9
122.1 0.2 151.2 - 28.7 1.7 4.8
0.0
308.8 530.7 472.0
21
Historical Balance Sheet- 2/2
ASSETS (Rs. Crs.) Property, plant and equipment Capital work-in-progress Intangible assets Right to Use Assets Goodwill on Amalgamation Financial Assets Investments Other Financial assets Income Tax Assets (Net) Current Tax Assets Other non-current assets Total Non-Current assets Inventories Financial Assets Trade receivables Cash and cash equivalents Bank balances Loans Other current financial assets Other current assets Total current assets Total Assets
31-Mar-23 362.4 9.5 4.0 35.6 0.1
31-Mar-22 309.4 9.2 3.0 0.0 0.0
31-Mar-21 217.7 19.1 3.2 0.0 0.0
31-Mar-20 193.4 4.2 3.6 0.0 0.0
- 8.1 1.4 1.3 39.7 462.2 243.3
140.9 2.5 17.2 - 1.0 30.3 435.3 897.5
0.0 8.2 3.2 0.2 20.7 353.8 217.4
96.7 0.4 11.6 0.0 1.5 46.9 374.6 728.5
0.0 5.3 0.3 0.0 9.8 255.4 156.0
84.7 29.5 7.9 0.5 2.9 34.0 315.6 571.0
0.9 5.0 0.2 0.0 4.1 211.5 116.6
103.0 14.4 4.4 0.4 1.3 20.5 260.5 472.0
22
Historical Cash Flow Statement
Cash Flow Statement (Rs. Crs.).
Cash Flow from Operating Activities
Profit before Tax
Adjustment for Non-Operating Items
Operating Profit before Working Capital Changes
Changes in Working Capital
Cash Generated from Operations
Less: Direct Taxes paid
Net Cash from Operating Activities
Cash Flow from Investing Activities
Cash Flow from Financing Activities
Net increase/ (decrease) in Cash & Cash equivalent
Cash and cash equivalents at beginning of the year
Cash and cash equivalents at the end of the year
Mar-23
Mar-22
Mar-21
Mar-20
47.3
52.9
100.1
-12.6
87.6
-11.3
76.3
-104.0
29.8
2.1
0.4
2.5
62.5
46.0
108.5
-104.8
3.7
-9.0
-5.3
-115.3
91.6
-29.0
29.4
0.4
81.2
36.8
117.9
-14.9
103.0
-0.1
102.9
-65.5
-22.3
15.1
14.4
29.5
2.8
34.4
37.2
-27.5
9.7
-0.0
9.7
-18.4
-1.8
-10.6
25.0
14.4
23
Thank You
Investor Relations Advisors :
CIN: L29301KA1999PLC025387
Contact Person:
Email Address:
Mr. Shrinivas P H - Company Secretary
shrinivas.ph@stovekraft.com
Mr. Irfan Raeen +91 97737 78669 irfan.raeen@linkintime.co.in
Devansh Dedhia +91 9930 147479 Devansh.Dedhia@linkintime.co.in