Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Engineering - Construction

Rating :
62/99

BSE: 532714 | NSE: KEC

277.60
-7.00 (-2.46%)
20-Nov-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  282.95
  •  283.75
  •  276.00
  •  284.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  223090
  •  619.30
  •  443.40
  •  240.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,306.45
  • 14.83
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,841.50
  • 0.84%
  • 3.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.17%
  • 3.29%
  • 12.63%
  • FII
  • DII
  • Others
  • 0.37%
  • 20.61%
  • 11.93%

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
  • 20.86
  • 19.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.37
  • 2.93
  • 3.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.52
  • 8.74
  • 9.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
2,408.45
2,130.40
13.05%
2,104.72
1,895.11
11.06%
3,664.17
2,884.33
27.04%
2,404.94
1,964.62
22.41%
Expenses
2,155.28
1,914.81
12.56%
1,888.51
1,718.78
9.88%
3,294.28
2,583.19
27.53%
2,160.82
1,782.79
21.20%
EBITDA
253.17
215.59
17.43%
216.21
176.33
22.62%
369.89
301.14
22.83%
244.12
181.83
34.26%
EBIDTM
10.51%
10.12%
10.27%
9.30%
10.09%
10.44%
10.15%
9.26%
Other Income
1.71
0.11
1,454.55%
17.53
9.82
78.51%
12.55
11.38
10.28%
12.31
6.98
76.36%
Interest
76.81
52.76
45.58%
69.10
63.12
9.47%
65.60
63.66
3.05%
60.66
58.34
3.98%
Depreciation
30.39
27.88
9.00%
29.84
27.20
9.71%
27.49
40.80
-32.62%
27.17
29.84
-8.95%
PBT
147.68
135.06
9.34%
134.80
95.83
40.67%
289.35
208.06
39.07%
168.60
100.63
67.54%
Tax
51.35
46.55
10.31%
47.96
32.86
45.95%
93.04
62.53
48.79%
56.83
38.03
49.43%
PAT
96.33
88.51
8.84%
86.84
62.97
37.91%
196.31
145.53
34.89%
111.77
62.60
78.55%
PATM
4.00%
4.15%
4.13%
3.32%
5.36%
5.05%
4.65%
3.19%
EPS
3.80
3.48
9.20%
3.38
2.45
37.96%
7.64
5.66
34.98%
4.35
2.43
79.01%

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
10,582.28
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
19.24%
17.17%
0.78%
0.59%
7.16%
13.22%
20.03%
29.89%
14.57%
13.95%
 
Cost Of Goods Sold
5,503.94
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
5,078.34
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
47.99%
44.98%
47.83%
46.65%
42.51%
44.38%
41.29%
42.33%
46.57%
42.58%
38.26%
Total Expenditure
9,498.89
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
1,083.39
1,074.77
869.05
759.99
577.93
556.63
430.73
505.93
519.97
439.35
357.21
EBITDA Margin
10.24%
10.69%
10.12%
8.92%
6.83%
7.04%
6.17%
8.70%
11.62%
11.24%
10.42%
Other Income
44.10
60.34
55.66
31.69
147.19
19.78
32.14
78.71
8.68
37.62
2.29
Interest
272.17
335.13
331.57
368.48
375.96
332.63
259.80
211.43
162.62
156.59
157.85
Depreciation
114.89
109.74
129.69
131.78
88.11
70.52
56.08
47.92
40.81
27.02
23.00
PBT
740.43
690.24
463.44
291.42
261.06
173.26
146.97
325.29
325.21
293.36
178.65
Tax
249.18
229.82
158.67
143.57
100.08
88.34
81.79
115.01
111.08
103.70
61.84
Tax Rate
33.65%
33.30%
34.24%
49.27%
38.34%
56.96%
55.70%
35.46%
35.07%
35.35%
34.62%
PAT
491.25
460.42
304.78
147.84
160.98
66.76
65.04
209.30
205.65
189.66
116.81
PAT before Minority Interest
491.25
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
4.64%
4.58%
3.55%
1.74%
1.90%
0.84%
0.93%
3.60%
4.59%
4.85%
3.41%
PAT Growth
36.61%
51.07%
106.16%
-8.16%
141.13%
2.64%
-68.92%
1.77%
8.43%
62.37%
 
Unadjusted EPS
19.17
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 inks SPA with Adani Transmission
    5th Nov 2018, 09:07 AM

    This sale is in line with KEC's strategy to focus on its core EPC business

    Read More
  • KEC International - Quarterly Results
    2nd Nov 2018, 17:08 PM

    Read More
  • KEC International bags new orders worth Rs 1,496 crore
    9th Oct 2018, 14:56 PM

    The order is for design, supply and installation of 400 kV Meghnaghat -Madunaghat double circuit transmission line

    Read More
  • KEC International bags new orders worth Rs 1,159 crore
    1st Oct 2018, 11:57 AM

    The company has secured new turnkey orders in its Transmission & Distribution business across India, Africa, Oceania and Americas

    Read More
  • Instant Holdings increases stake in KEC International
    27th Sep 2018, 09:39 AM

    The promoter entity has bought 40,739 equity shares

    Read More
  • Instant Holdings hikes stake in KEC International
    26th Sep 2018, 10:14 AM

    The promoter entity's stake in the company has increased to 8.30% from 8.25%

    Read More
  • KEC International bags new orders worth Rs 1,010 crore
    31st Aug 2018, 14:17 PM

    The Cables Business has secured orders of Rs 250 crore for various types of Cables

    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.