Nifty
Sensex
:
:
11519.40
38369.07
57.20 (0.50%)
274.00 (0.72%)

Engineering - Construction

Rating :
63/99

BSE: 532714 | NSE: KEC

302.75
-1.80 (-0.59%)
19-Mar-2019 | 3:04PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  304.90
  •  305.70
  •  297.15
  •  304.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  526629
  •  1594.37
  •  443.40
  •  233.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,815.49
  • 15.84
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,350.53
  • 0.79%
  • 3.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.28%
  • 2.79%
  • 12.36%
  • FII
  • DII
  • Others
  • 0.41%
  • 23.29%
  • 9.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.36
  • 4.94
  • 5.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.64
  • 14.06
  • 7.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.70
  • 47.14
  • 46.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.25
  • 19.54
  • 18.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.40
  • 3.07
  • 3.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.55
  • 8.80
  • 9.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
2,646.63
2,404.75
10.06%
2,408.45
2,130.40
13.05%
2,104.72
1,895.11
11.06%
3,664.17
2,884.33
27.04%
Expenses
2,365.26
2,160.57
9.47%
2,155.28
1,914.81
12.56%
1,888.51
1,718.78
9.88%
3,294.28
2,583.19
27.53%
EBITDA
281.37
244.18
15.23%
253.17
215.59
17.43%
216.21
176.33
22.62%
369.89
301.14
22.83%
EBIDTM
10.63%
10.15%
10.51%
10.12%
10.27%
9.30%
10.09%
10.44%
Other Income
3.56
7.07
-49.65%
1.71
0.11
1,454.55%
17.53
9.82
78.51%
12.55
11.38
10.28%
Interest
85.72
56.14
52.69%
76.81
52.76
45.58%
69.10
63.12
9.47%
65.60
63.66
3.05%
Depreciation
30.85
27.17
13.54%
30.39
27.88
9.00%
29.84
27.20
9.71%
27.49
40.80
-32.62%
PBT
168.36
167.94
0.25%
147.68
135.06
9.34%
134.80
95.83
40.67%
289.35
208.06
39.07%
Tax
57.45
56.52
1.65%
51.35
46.55
10.31%
47.96
32.86
45.95%
93.04
62.53
48.79%
PAT
110.91
111.42
-0.46%
96.33
88.51
8.84%
86.84
62.97
37.91%
196.31
145.53
34.89%
PATM
4.19%
4.63%
4.00%
4.15%
4.13%
3.32%
5.36%
5.05%
EPS
4.37
4.35
0.46%
3.80
3.48
9.20%
3.38
2.45
37.96%
7.64
5.66
34.98%

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
10,823.97
10,058.02
8,584.40
8,517.80
8,467.80
7,901.83
6,979.49
5,814.74
4,476.54
3,907.23
3,428.84
Net Sales Growth
16.20%
17.17%
0.78%
0.59%
7.16%
13.22%
20.03%
29.89%
14.57%
13.95%
 
Cost Of Goods Sold
5,590.46
5,534.12
4,478.84
4,543.90
4,868.47
4,395.26
4,097.71
3,353.17
2,391.74
2,243.50
2,116.96
Gross Profit
5,233.51
4,523.90
4,105.56
3,973.89
3,599.33
3,506.57
2,881.78
2,461.56
2,084.80
1,663.74
1,311.88
GP Margin
48.35%
44.98%
47.83%
46.65%
42.51%
44.38%
41.29%
42.33%
46.57%
42.58%
38.26%
Total Expenditure
9,703.33
8,983.25
7,715.35
7,757.81
7,889.87
7,345.20
6,548.76
5,308.81
3,956.57
3,467.88
3,071.63
Power & Fuel Cost
-
74.83
63.87
75.29
94.80
83.53
71.98
60.19
49.37
30.59
20.98
% Of Sales
-
0.74%
0.74%
0.88%
1.12%
1.06%
1.03%
1.04%
1.10%
0.78%
0.61%
Employee Cost
-
798.35
732.67
639.21
586.48
566.10
482.87
427.38
274.80
162.72
140.17
% Of Sales
-
7.94%
8.53%
7.50%
6.93%
7.16%
6.92%
7.35%
6.14%
4.16%
4.09%
Manufacturing Exp.
-
1,764.11
1,501.36
1,650.76
1,588.63
1,583.66
1,252.69
989.93
858.42
731.84
445.45
% Of Sales
-
17.54%
17.49%
19.38%
18.76%
20.04%
17.95%
17.02%
19.18%
18.73%
12.99%
General & Admin Exp.
-
328.00
410.37
392.29
319.13
321.39
236.84
203.45
154.68
141.29
91.99
% Of Sales
-
3.26%
4.78%
4.61%
3.77%
4.07%
3.39%
3.50%
3.46%
3.62%
2.68%
Selling & Distn. Exp.
-
227.58
141.22
138.56
172.29
203.41
210.41
163.98
112.74
81.28
107.05
% Of Sales
-
2.26%
1.65%
1.63%
2.03%
2.57%
3.01%
2.82%
2.52%
2.08%
3.12%
Miscellaneous Exp.
-
256.27
387.03
317.81
260.06
191.85
196.27
110.71
114.84
76.66
107.05
% Of Sales
-
2.55%
4.51%
3.73%
3.07%
2.43%
2.81%
1.90%
2.57%
1.96%
4.35%
EBITDA
1,120.64
1,074.77
869.05
759.99
577.93
556.63
430.73
505.93
519.97
439.35
357.21
EBITDA Margin
10.35%
10.69%
10.12%
8.92%
6.83%
7.04%
6.17%
8.70%
11.62%
11.24%
10.42%
Other Income
35.35
60.34
55.66
31.69
147.19
19.78
32.14
78.71
8.68
37.62
2.29
Interest
297.23
335.13
331.57
368.48
375.96
332.63
259.80
211.43
162.62
156.59
157.85
Depreciation
118.57
109.74
129.69
131.78
88.11
70.52
56.08
47.92
40.81
27.02
23.00
PBT
740.19
690.24
463.44
291.42
261.06
173.26
146.97
325.29
325.21
293.36
178.65
Tax
249.80
229.82
158.67
143.57
100.08
88.34
81.79
115.01
111.08
103.70
61.84
Tax Rate
33.75%
33.30%
34.24%
49.27%
38.34%
56.96%
55.70%
35.46%
35.07%
35.35%
34.62%
PAT
490.39
460.42
304.78
147.84
160.98
66.76
65.04
209.30
205.65
189.66
116.81
PAT before Minority Interest
490.39
460.42
304.78
147.84
160.98
66.76
65.04
209.30
205.65
189.66
116.81
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.53%
4.58%
3.55%
1.74%
1.90%
0.84%
0.93%
3.60%
4.59%
4.85%
3.41%
PAT Growth
20.07%
51.07%
106.16%
-8.16%
141.13%
2.64%
-68.92%
1.77%
8.43%
62.37%
 
Unadjusted EPS
19.19
17.91
11.86
5.75
6.26
2.60
2.53
8.14
8.00
7.66
23.67

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
1,997.45
1,586.35
1,290.39
1,329.80
1,191.58
1,147.22
1,107.80
946.59
787.09
558.09
Share Capital
51.42
51.42
51.42
51.42
51.42
51.42
51.42
51.42
49.34
49.34
Total Reserves
1,946.03
1,534.94
1,238.97
1,278.38
1,140.17
1,095.81
1,056.39
895.17
735.68
508.74
Non-Current Liabilities
856.82
914.25
716.52
810.90
674.04
789.78
829.17
815.39
832.85
651.64
Secured Loans
730.18
764.42
586.94
650.48
550.80
707.79
750.76
745.88
775.51
583.94
Unsecured Loans
8.26
11.24
5.95
86.57
51.80
0.00
0.00
0.00
11.23
37.88
Long Term Provisions
17.68
14.59
20.26
11.13
10.07
9.89
17.10
9.83
0.00
0.00
Current Liabilities
7,658.22
6,214.20
6,867.08
5,586.49
5,524.03
4,297.71
3,613.93
3,062.92
1,777.55
1,887.65
Trade Payables
4,657.17
3,167.20
2,820.01
3,324.83
3,213.06
2,467.12
2,183.53
1,694.25
1,625.39
1,545.66
Other Current Liabilities
1,917.09
1,676.43
1,508.08
842.85
989.04
1,003.77
987.14
699.45
96.00
297.46
Short Term Borrowings
900.98
1,232.54
2,430.01
1,308.09
1,206.87
748.17
363.16
603.09
0.00
0.00
Short Term Provisions
182.97
138.04
108.98
110.72
115.06
78.65
80.10
66.13
56.16
44.52
Total Liabilities
10,512.49
8,714.80
8,873.99
7,727.19
7,389.65
6,234.71
5,550.90
4,824.90
3,397.49
3,097.38
Net Block
1,112.20
1,148.75
1,197.69
1,258.90
1,351.99
1,320.57
1,130.67
1,082.85
678.74
507.18
Gross Block
1,793.23
1,747.76
1,693.37
1,733.55
1,780.32
1,671.99
1,415.88
1,319.47
835.74
631.96
Accumulated Depreciation
681.03
599.00
495.67
474.65
428.34
351.42
285.21
236.62
157.01
124.78
Non Current Assets
1,673.65
1,660.60
1,716.33
1,780.29
1,698.87
1,584.46
1,433.19
1,279.49
720.02
561.52
Capital Work in Progress
78.07
5.10
8.39
16.44
17.99
30.12
112.17
27.78
38.30
51.38
Non Current Investment
0.00
0.00
0.03
0.01
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
266.66
308.42
231.54
216.70
189.17
130.45
122.10
94.62
0.00
0.00
Other Non Current Assets
216.71
198.32
278.67
288.23
139.71
103.32
68.25
74.24
0.00
0.00
Current Assets
8,838.84
7,054.20
7,157.66
5,946.90
5,690.79
4,650.26
4,117.71
3,545.41
2,677.48
2,535.86
Current Investments
39.29
130.39
25.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
627.41
394.67
360.16
476.39
505.23
395.99
440.11
335.87
249.75
225.78
Sundry Debtors
5,038.93
4,200.35
4,657.60
3,852.93
3,807.80
2,887.00
2,506.25
2,171.57
1,962.36
1,866.18
Cash & Bank
231.30
207.97
85.31
206.32
144.01
155.61
202.91
153.99
69.79
141.05
Other Current Assets
2,901.90
327.11
1,693.77
1,095.45
1,233.75
1,211.65
968.45
883.99
395.58
302.84
Short Term Loans & Adv.
2,407.10
1,793.71
335.48
315.81
309.41
304.26
225.62
197.22
395.58
302.84
Net Current Assets
1,180.62
840.00
290.58
360.41
166.76
352.55
503.78
482.50
899.93
648.22
Total Assets
10,512.49
8,714.80
8,873.99
7,727.19
7,389.66
6,234.72
5,550.90
4,824.90
3,397.50
3,097.38

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
659.63
1,661.59
-75.31
152.85
-9.32
-86.79
549.00
169.77
34.66
376.72
PBT
460.42
304.78
147.87
261.06
155.10
146.83
324.31
316.72
293.36
178.65
Adjustment
662.53
757.85
745.21
334.50
343.94
255.27
169.11
153.73
71.06
161.02
Changes in Working Capital
-233.76
703.37
-835.17
-320.62
-395.72
-391.28
147.88
-232.83
-251.94
101.00
Cash after chg. in Working capital
889.19
1,766.00
57.90
274.94
103.32
10.82
641.30
237.61
112.48
440.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-229.56
-104.41
-133.21
-122.08
-112.64
-97.61
-92.30
-67.84
-77.82
-63.95
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
-4.46
-183.08
-22.61
124.84
-136.11
-121.71
-40.99
-512.55
-50.85
-138.06
Net Fixed Assets
-112.58
-43.53
-95.96
53.75
-1.86
-126.46
-117.57
-47.55
-190.61
-417.63
Net Investments
-195.33
-41.63
-74.13
-0.19
-0.01
-0.16
-0.85
-3.49
-0.11
85.65
Others
303.45
-97.92
147.48
71.28
-134.24
4.91
77.43
-461.51
139.87
193.92
Cash from Financing Activity
-638.16
-1,378.99
-27.59
-215.71
131.74
160.51
-459.60
395.70
-67.83
-168.74
Net Cash Inflow / Outflow
17.01
99.51
-125.51
61.98
-13.69
-48.00
48.41
52.92
-84.02
69.91
Opening Cash & Equivalents
175.53
74.57
184.58
132.20
145.89
193.90
144.76
56.05
140.99
68.99
Closing Cash & Equivalent
193.00
175.53
74.57
194.18
132.20
145.89
193.90
146.04
69.93
140.99

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.)
77.70
61.70
50.19
51.73
46.35
44.62
43.09
36.82
31.82
22.62
ROA
4.79%
3.47%
1.78%
2.13%
0.98%
1.10%
4.03%
5.00%
5.84%
4.73%
ROE
25.69%
21.19%
11.29%
12.77%
5.71%
5.77%
20.38%
23.75%
28.24%
30.24%
ROCE
27.51%
19.38%
16.38%
18.56%
15.89%
15.75%
22.73%
24.33%
32.68%
35.69%
Fixed Asset Turnover
5.70
5.09
5.08
4.93
4.69
4.61
4.33
4.24
5.39
7.93
Receivable days
167.01
184.65
178.33
161.49
150.98
138.27
144.26
165.04
176.77
142.06
Inventory Days
18.47
15.73
17.53
20.69
20.32
21.44
23.93
23.38
21.96
17.41
Payable days
101.74
108.86
136.21
160.47
148.40
136.89
139.42
133.05
105.75
80.17
Cash Conversion Cycle
83.75
91.52
59.65
21.71
22.90
22.81
28.78
55.37
92.98
79.31
Total Debt/Equity
0.88
1.33
2.50
1.66
1.79
1.45
1.12
1.50
1.00
1.11
Interest Cover
3.06
2.40
1.79
1.69
1.47
1.57
2.53
2.95
2.87
2.13

News Update:


  • KEC International wins new orders worth Rs 1,323 crore
    12th Mar 2019, 11:15 AM

    The Transmission & Distribution business of the company has secured turnkey orders of Rs 287 crore

    Read More
  • KEC International completes sale of stake in KEC Bikaner Sikar Transmission
    11th Feb 2019, 09:46 AM

    The completion of the transaction has been achieved post satisfaction of all customary closing conditions

    Read More
  • KEC International reports marginal rise in Q3 consolidated net profit
    30th Jan 2019, 14:33 PM

    Total income of the company increased by 9.88% at Rs 2,650.19 crore for Q3FY19

    Read More
  • KEC International secure orders worth Rs 2,105 crore across various businesses in Q3FY19
    30th Jan 2019, 10:21 AM

    The Cables business has secured orders of Rs 144 crore for various types of Cables/ Cabling works

    Read More
  • KEC International - Quarterly Results
    29th Jan 2019, 15:53 PM

    Read More
  • KEC bags new orders worth Rs 1,491 crore
    19th Dec 2018, 14:41 PM

    The company has secured orders across its various businesses

    Read More

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.