Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Transmission Towers / Equipments

Rating :
58/99

BSE: 522287 | NSE: KALPATPOWR

357.05
4.60 (1.31%)
16-Nov-2018 | 3:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  350.45
  •  358.45
  •  350.45
  •  352.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  35179
  •  125.61
  •  535.00
  •  267.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,467.80
  • 15.51
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,509.09
  • 0.70%
  • 1.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.32%
  • 3.87%
  • 7.57%
  • FII
  • DII
  • Others
  • 0.03%
  • 22.86%
  • 6.35%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.80
  • 7.20
  • 10.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.48
  • 11.68
  • 8.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.05
  • 17.08
  • 18.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.87
  • 18.88
  • 19.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.41
  • 1.73
  • 1.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.26
  • 8.68
  • 9.47

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
8,704.42
7,512.47
7,184.89
7,198.21
7,090.29
6,085.03
5,302.01
4,360.97
4,031.88
3,245.96
Net Sales Growth
-
15.87%
4.56%
-0.19%
1.52%
16.52%
14.77%
21.58%
8.16%
24.21%
 
Cost Of Goods Sold
-
4,021.47
3,289.31
2,867.42
2,921.58
3,024.36
2,579.90
2,419.29
1,814.16
1,722.14
1,649.16
Gross Profit
-
4,682.94
4,223.17
4,317.46
4,276.64
4,065.93
3,505.14
2,882.72
2,546.81
2,309.74
1,596.81
GP Margin
-
53.80%
56.22%
60.09%
59.41%
57.35%
57.60%
54.37%
58.40%
57.29%
49.19%
Total Expenditure
-
7,595.02
6,570.48
6,371.07
6,458.15
6,467.25
5,614.31
4,771.38
3,881.08
3,598.80
2,939.99
Power & Fuel Cost
-
85.93
67.74
23.52
24.18
24.08
12.28
9.62
7.53
12.69
12.65
% Of Sales
-
0.99%
0.90%
0.33%
0.34%
0.34%
0.20%
0.18%
0.17%
0.31%
0.39%
Employee Cost
-
638.15
549.10
551.76
544.41
451.99
361.89
322.27
319.36
250.19
188.94
% Of Sales
-
7.33%
7.31%
7.68%
7.56%
6.37%
5.95%
6.08%
7.32%
6.21%
5.82%
Manufacturing Exp.
-
1,838.35
1,653.36
2,348.11
2,335.99
2,424.89
2,196.49
1,672.68
1,484.09
1,362.99
870.40
% Of Sales
-
21.12%
22.01%
32.68%
32.45%
34.20%
36.10%
31.55%
34.03%
33.81%
26.81%
General & Admin Exp.
-
460.57
597.86
366.90
410.89
358.37
313.18
262.14
191.60
183.46
145.02
% Of Sales
-
5.29%
7.96%
5.11%
5.71%
5.05%
5.15%
4.94%
4.39%
4.55%
4.47%
Selling & Distn. Exp.
-
359.37
309.63
83.43
160.51
103.71
82.35
55.31
39.63
49.14
28.77
% Of Sales
-
4.13%
4.12%
1.16%
2.23%
1.46%
1.35%
1.04%
0.91%
1.22%
0.89%
Miscellaneous Exp.
-
191.18
103.49
129.94
60.59
79.86
68.22
30.08
24.71
18.19
28.77
% Of Sales
-
2.20%
1.38%
1.81%
0.84%
1.13%
1.12%
0.57%
0.57%
0.45%
1.39%
EBITDA
-
1,109.40
941.99
813.82
740.06
623.04
470.72
530.63
479.89
433.08
305.97
EBITDA Margin
-
12.75%
12.54%
11.33%
10.28%
8.79%
7.74%
10.01%
11.00%
10.74%
9.43%
Other Income
-
33.06
34.27
42.08
25.05
23.27
39.73
32.93
45.59
50.96
35.25
Interest
-
473.18
469.33
461.90
372.76
282.10
194.09
187.51
146.93
144.85
113.67
Depreciation
-
191.51
180.53
186.16
168.29
148.95
122.36
98.59
87.97
74.53
57.59
PBT
-
477.77
326.40
207.83
224.07
215.26
194.00
277.45
290.57
264.66
169.96
Tax
-
182.66
137.50
95.44
108.65
91.34
59.52
73.48
79.15
69.09
41.68
Tax Rate
-
38.23%
42.13%
45.92%
48.49%
42.43%
30.68%
26.48%
27.24%
26.11%
24.52%
PAT
-
297.53
218.06
146.59
120.36
122.21
129.50
188.67
198.86
177.68
110.94
PAT before Minority Interest
-
295.11
188.90
112.39
115.42
123.92
134.49
203.97
211.42
195.57
128.27
Minority Interest
-
2.42
29.16
34.20
4.94
-1.71
-4.99
-15.30
-12.56
-17.89
-17.33
PAT Margin
-
3.42%
2.90%
2.04%
1.67%
1.72%
2.13%
3.56%
4.56%
4.41%
3.42%
PAT Growth
-
36.44%
48.76%
21.79%
-1.51%
-5.63%
-31.36%
-5.12%
11.92%
60.16%
 
Unadjusted EPS
-
18.29
12.15
4.94
7.83
7.95
8.43
12.29
13.13
13.41
41.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
2,673.41
2,422.05
2,247.28
2,216.56
2,099.14
1,947.26
1,851.40
1,645.01
1,027.07
869.80
Share Capital
30.69
30.69
30.69
30.69
30.69
30.69
30.69
30.69
26.50
26.50
Total Reserves
2,642.72
2,391.36
2,216.59
2,185.54
2,067.68
1,915.22
1,818.73
1,612.30
1,000.57
843.30
Non-Current Liabilities
3,417.41
2,845.93
2,689.43
2,874.64
2,084.83
1,277.59
893.39
618.15
921.02
965.73
Secured Loans
2,010.09
1,702.58
1,692.82
2,126.66
1,564.85
1,054.37
771.12
372.28
792.62
752.98
Unsecured Loans
363.89
289.61
304.83
346.55
162.61
17.09
6.55
13.34
108.83
192.16
Long Term Provisions
104.38
83.56
85.58
68.51
119.50
102.27
87.85
73.35
0.00
0.00
Current Liabilities
6,018.16
4,691.96
4,314.20
3,717.72
3,652.24
3,034.82
2,415.86
2,349.66
1,702.40
1,225.55
Trade Payables
2,845.65
2,327.25
2,166.45
1,959.49
2,018.33
1,711.32
1,454.33
1,213.96
753.77
522.79
Other Current Liabilities
2,230.75
1,456.39
1,219.36
557.64
724.89
639.25
494.01
630.35
789.32
582.42
Short Term Borrowings
616.95
581.54
689.90
967.93
811.13
597.50
379.25
393.68
0.00
0.00
Short Term Provisions
324.81
326.78
238.48
232.66
97.89
86.76
88.27
111.67
159.32
120.34
Total Liabilities
12,255.37
10,110.64
9,404.83
8,951.10
7,979.83
6,391.28
5,289.22
4,724.81
3,775.93
3,155.79
Net Block
3,060.72
3,060.10
3,081.43
3,204.17
1,765.95
1,278.28
1,089.07
749.53
692.69
541.42
Gross Block
3,542.00
3,379.81
3,235.32
4,030.69
2,436.24
1,817.55
1,511.35
1,074.05
935.35
714.50
Accumulated Depreciation
481.28
319.71
153.90
826.52
670.29
539.27
422.28
324.52
242.66
173.09
Non Current Assets
4,318.77
3,799.68
3,808.89
3,924.79
3,366.27
2,615.12
1,767.61
1,407.35
888.87
655.12
Capital Work in Progress
724.05
116.86
27.32
397.59
1,291.84
1,059.59
426.55
329.22
189.54
113.20
Non Current Investment
51.36
45.51
63.31
11.30
10.02
7.61
7.51
8.64
6.64
0.51
Long Term Loans & Adv.
220.42
243.49
318.33
254.74
230.06
244.82
224.76
288.70
0.00
0.00
Other Non Current Assets
262.22
333.72
318.51
57.00
68.39
24.82
19.72
31.25
0.00
0.00
Current Assets
7,936.60
6,310.96
5,595.94
5,012.84
4,599.75
3,776.15
3,521.60
3,317.46
2,886.18
2,498.95
Current Investments
0.00
0.00
0.00
0.00
0.15
3.54
76.14
127.02
0.00
2.91
Inventories
992.13
932.66
880.94
1,217.63
1,229.26
921.87
717.76
403.55
348.47
682.29
Sundry Debtors
3,955.12
3,393.56
2,923.82
2,228.83
1,851.05
1,474.36
1,592.76
1,860.63
1,826.28
1,416.01
Cash & Bank
278.71
257.94
166.40
138.10
117.18
102.86
173.14
187.39
55.68
58.25
Other Current Assets
2,710.65
1,289.59
1,278.27
1,132.21
1,402.12
1,273.51
961.80
738.87
655.76
339.49
Short Term Loans & Adv.
542.55
437.20
346.51
296.07
319.36
365.34
381.80
174.25
284.60
304.01
Net Current Assets
1,918.44
1,619.00
1,281.74
1,295.12
947.51
741.33
1,105.74
967.80
1,183.78
1,273.39
Total Assets
12,255.37
10,110.64
9,404.83
8,951.09
7,979.83
6,391.27
5,289.21
4,724.81
3,775.94
3,155.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
622.05
766.36
1,142.08
71.99
169.03
468.69
112.17
341.52
459.48
-206.46
PBT
460.92
294.79
184.67
224.07
215.26
194.00
277.45
290.57
264.66
169.96
Adjustment
621.16
614.48
639.04
499.59
400.27
305.23
247.96
192.05
181.79
136.89
Changes in Working Capital
-284.33
-14.82
463.93
-559.84
-334.86
63.11
-326.31
-50.81
101.45
-454.09
Cash after chg. in Working capital
797.76
894.45
1,287.64
163.82
280.67
562.35
199.10
431.81
547.90
-147.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-175.70
-128.09
-145.56
-91.83
-111.64
-93.66
-86.93
-90.29
-88.92
-58.94
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-670.13
-233.28
-331.49
-607.43
-786.11
-859.82
-367.31
-480.42
-298.36
-160.71
Net Fixed Assets
-94.05
-58.60
385.98
-43.28
-126.01
-137.82
-129.12
-78.37
-105.73
-71.18
Net Investments
-68.97
-198.19
-123.84
-10.38
-48.48
69.87
-9.36
-269.07
0.32
20.69
Others
-507.11
23.51
-593.63
-553.77
-611.62
-791.87
-228.83
-132.98
-192.95
-110.22
Cash from Financing Activity
63.42
-438.80
-789.74
550.47
635.36
331.70
313.36
194.29
-159.30
371.04
Net Cash Inflow / Outflow
15.35
94.28
20.84
15.02
18.28
-59.43
58.23
55.39
1.82
3.87
Opening Cash & Equivalents
246.26
153.43
120.48
102.67
84.79
144.82
86.60
31.21
46.33
42.46
Closing Cash & Equivalent
262.86
246.26
139.51
120.48
102.67
85.18
144.82
86.60
48.15
46.33

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
174.21
157.83
146.42
143.52
135.82
126.78
120.49
107.04
77.41
65.48
ROA
2.64%
1.94%
1.22%
1.36%
1.72%
2.30%
4.07%
4.97%
5.64%
4.72%
ROE
11.58%
8.09%
5.05%
5.38%
6.15%
7.09%
11.68%
15.85%
20.66%
15.57%
ROCE
16.88%
15.24%
12.11%
11.15%
11.57%
11.23%
16.58%
19.87%
21.90%
18.67%
Fixed Asset Turnover
2.53
2.31
2.01
2.25
3.39
3.71
4.15
4.40
4.94
5.16
Receivable days
153.42
151.12
128.96
102.42
84.15
90.71
117.55
152.12
145.07
130.89
Inventory Days
40.18
43.38
52.52
61.43
54.44
48.49
38.17
31.03
46.12
52.93
Payable days
129.69
127.27
107.85
93.12
82.71
81.10
84.11
78.84
62.86
56.24
Cash Conversion Cycle
63.91
67.24
73.64
70.73
55.88
58.10
71.61
104.30
128.33
127.59
Total Debt/Equity
1.24
1.18
1.30
1.67
1.31
0.94
0.69
0.51
0.88
1.09
Interest Cover
2.01
1.70
1.45
1.60
1.76
2.00
2.48
2.98
2.83
2.50

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.