Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Cable

Rating :
73/99

BSE: 517569 | NSE: KEI

352.05
-8.45 (-2.34%)
19-Nov-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  355.00
  •  360.00
  •  350.00
  •  360.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  107612
  •  378.85
  •  496.00
  •  248.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,844.47
  • 17.54
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,609.43
  • 0.28%
  • 4.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.93%
  • 2.60%
  • 24.63%
  • FII
  • DII
  • Others
  • 0.07%
  • 11.50%
  • 15.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.53
  • 16.42
  • 14.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.31
  • 17.20
  • 6.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 60.81
  • 65.62
  • 32.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.89
  • 16.64
  • 17.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.88
  • 2.75
  • 3.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.73
  • 6.76
  • 8.15

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

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
3,465.50
2,628.46
2,351.02
2,010.59
Net Sales Growth
-
31.85%
11.80%
16.93%
 
Cost Of Goods Sold
-
2,411.17
1,827.60
1,663.16
1,474.96
Gross Profit
-
1,054.33
800.87
687.86
535.63
GP Margin
-
30.42%
30.47%
29.26%
26.64%
Total Expenditure
-
3,126.21
2,359.46
2,108.82
1,829.84
Power & Fuel Cost
-
44.00
38.87
35.41
32.44
% Of Sales
-
1.27%
1.48%
1.51%
1.61%
Employee Cost
-
146.79
111.73
82.84
62.06
% Of Sales
-
4.24%
4.25%
3.52%
3.09%
Manufacturing Exp.
-
359.92
269.88
219.18
177.42
% Of Sales
-
10.39%
10.27%
9.32%
8.82%
General & Admin Exp.
-
61.40
45.59
34.20
23.44
% Of Sales
-
1.77%
1.73%
1.45%
1.17%
Selling & Distn. Exp.
-
37.49
19.02
30.03
25.59
% Of Sales
-
1.08%
0.72%
1.28%
1.27%
Miscellaneous Exp.
-
65.44
46.77
44.00
33.91
% Of Sales
-
1.89%
1.78%
1.87%
1.69%
EBITDA
-
339.29
269.00
242.20
180.75
EBITDA Margin
-
9.79%
10.23%
10.30%
8.99%
Other Income
-
9.30
10.07
6.13
15.34
Interest
-
111.87
124.42
127.16
121.23
Depreciation
-
32.23
28.40
25.33
24.59
PBT
-
204.49
126.23
95.85
50.27
Tax
-
59.70
32.42
33.30
18.63
Tax Rate
-
29.19%
25.68%
34.74%
35.23%
PAT
-
144.78
93.81
62.55
34.25
PAT before Minority Interest
-
144.80
93.81
62.55
34.25
Minority Interest
-
-0.02
0.00
0.00
0.00
PAT Margin
-
4.18%
3.57%
2.66%
1.70%
PAT Growth
-
54.33%
49.98%
82.63%
 
Unadjusted EPS
-
18.54
12.08
8.10
4.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
604.70
461.08
366.97
303.85
Share Capital
15.67
15.56
15.45
15.45
Total Reserves
583.13
438.92
347.65
288.40
Non-Current Liabilities
192.10
116.73
228.40
147.63
Secured Loans
137.85
69.97
183.84
120.42
Unsecured Loans
7.82
6.38
4.31
0.47
Long Term Provisions
6.72
5.06
4.00
3.20
Current Liabilities
1,488.01
1,357.43
899.61
902.20
Trade Payables
628.47
480.54
433.65
481.00
Other Current Liabilities
175.90
211.40
175.86
148.32
Short Term Borrowings
604.17
615.95
249.00
254.92
Short Term Provisions
79.47
49.54
41.10
17.96
Total Liabilities
2,284.81
1,935.24
1,494.98
1,353.68
Net Block
406.98
405.20
328.19
298.08
Gross Block
467.34
433.55
499.83
445.13
Accumulated Depreciation
60.36
28.35
171.64
147.04
Non Current Assets
449.17
419.64
382.86
310.47
Capital Work in Progress
22.98
3.15
29.34
4.39
Non Current Investment
3.00
2.91
3.11
3.14
Long Term Loans & Adv.
15.81
4.61
22.22
4.86
Other Non Current Assets
0.39
3.76
0.00
0.00
Current Assets
1,835.64
1,515.60
1,112.12
1,043.21
Current Investments
0.00
0.00
0.00
0.00
Inventories
555.59
498.92
422.55
440.32
Sundry Debtors
1,022.84
824.58
568.14
473.29
Cash & Bank
77.16
33.34
5.84
4.72
Other Current Assets
180.05
70.54
50.61
87.30
Short Term Loans & Adv.
92.36
88.22
64.98
37.59
Net Current Assets
347.63
158.17
212.51
141.01
Total Assets
2,284.81
1,935.24
1,494.98
1,353.68

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
190.73
-28.82
185.68
198.75
PBT
204.49
126.23
95.85
52.88
Adjustment
150.31
166.31
160.54
150.39
Changes in Working Capital
-111.32
-290.94
-50.03
4.77
Cash after chg. in Working capital
243.48
1.60
206.37
208.05
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-52.75
-30.42
-20.69
-9.30
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-76.34
-62.74
-97.80
-16.62
Net Fixed Assets
-53.62
92.17
-79.35
Net Investments
-0.10
0.38
0.03
Others
-22.62
-155.29
-18.48
Cash from Financing Activity
-68.96
228.65
-86.77
-181.96
Net Cash Inflow / Outflow
45.43
137.09
1.12
0.17
Opening Cash & Equivalents
-26.83
-163.92
4.72
4.56
Closing Cash & Equivalent
18.60
-26.83
5.84
4.72

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
76.42
58.42
47.01
39.34
ROA
6.86%
5.47%
4.39%
2.53%
ROE
27.49%
22.95%
18.76%
11.27%
ROCE
23.26%
23.44%
27.51%
23.02%
Fixed Asset Turnover
7.78
6.07
5.33
4.83
Receivable days
96.24
89.74
75.41
80.36
Inventory Days
54.94
59.37
62.48
74.76
Payable days
41.00
42.59
42.57
44.91
Cash Conversion Cycle
110.18
106.52
95.31
110.22
Total Debt/Equity
1.41
1.79
1.37
1.49
Interest Cover
2.83
2.01
1.75
1.44

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.