Nifty
Sensex
:
:
10642.55
35367.36
25.85 (0.24%)
106.82 (0.30%)

Finance - Investment

Rating :
61/99

BSE: 512597 | NSE: KEYCORPSER

60.30
-0.55 (-0.90%)
16-Nov-2018 | 2:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  63.00
  •  63.00
  •  59.90
  •  60.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5
  •  0.00
  •  76.00
  •  44.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 42.71
  • 14.00
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 36.72
  • 4.11%
  • 0.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.88%
  • 1.59%
  • 10.05%
  • FII
  • DII
  • Others
  • 0%
  • 0.20%
  • 30.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.79
  • 1.52
  • 4.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.71
  • 13.52
  • 2.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.40
  • 9.41
  • -2.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.37
  • 14.30
  • 14.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.66
  • 0.65
  • 0.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.27
  • 10.35
  • 11.31

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
-
15.24
11.83
17.74
12.49
16.72
28.87
21.87
25.62
1,730.07
586.17
Net Sales Growth
-
28.83%
-33.31%
42.03%
-25.30%
-42.09%
32.01%
-14.64%
-98.52%
195.15%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,713.25
574.33
Gross Profit
-
15.24
11.83
17.74
12.49
16.72
28.87
21.87
25.62
16.83
11.83
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
0.97%
2.02%
Total Expenditure
-
10.15
10.37
13.19
9.28
14.01
21.24
18.82
18.04
1,726.79
585.40
Power & Fuel Cost
-
0.05
0.05
0.06
0.06
0.13
0.00
0.30
0.19
0.23
0.17
% Of Sales
-
0.33%
0.42%
0.34%
0.48%
0.78%
0%
1.37%
0.74%
0.01%
0.03%
Employee Cost
-
5.22
4.38
4.39
4.24
6.59
12.08
10.60
9.82
4.72
3.62
% Of Sales
-
34.25%
37.02%
24.75%
33.95%
39.41%
41.84%
48.47%
38.33%
0.27%
0.62%
Manufacturing Exp.
-
1.04
1.58
4.46
1.13
1.74
4.21
3.23
2.37
3.57
2.39
% Of Sales
-
6.82%
13.36%
25.14%
9.05%
10.41%
14.58%
14.77%
9.25%
0.21%
0.41%
General & Admin Exp.
-
3.28
3.96
3.40
3.37
3.75
3.48
3.26
4.53
4.89
4.56
% Of Sales
-
21.52%
33.47%
19.17%
26.98%
22.43%
12.05%
14.91%
17.68%
0.28%
0.78%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.60
0.45
0.95
0.53
1.93
1.46
1.73
1.31
0.35
0.00
% Of Sales
-
3.94%
3.80%
5.36%
4.24%
11.54%
5.06%
7.91%
5.11%
0.02%
0.08%
EBITDA
-
5.09
1.46
4.55
3.21
2.71
7.63
3.05
7.58
3.28
0.77
EBITDA Margin
-
33.40%
12.34%
25.65%
25.70%
16.21%
26.43%
13.95%
29.59%
0.19%
0.13%
Other Income
-
5.18
13.03
5.51
3.71
4.86
4.79
4.48
3.07
6.54
9.07
Interest
-
1.86
2.68
2.62
3.52
2.26
4.63
0.68
0.45
0.32
0.19
Depreciation
-
0.71
4.37
0.94
0.75
0.95
0.96
0.65
0.71
0.59
0.50
PBT
-
7.69
7.45
6.49
2.65
4.37
6.84
6.21
9.50
8.92
9.15
Tax
-
1.56
1.69
1.99
0.85
1.35
1.95
2.04
3.44
2.74
2.80
Tax Rate
-
21.46%
22.68%
30.66%
33.46%
30.89%
28.51%
32.85%
36.21%
30.72%
30.60%
PAT
-
5.71
5.77
4.50
1.69
3.02
4.89
4.17
6.05
6.18
6.35
PAT before Minority Interest
-
5.71
5.77
4.50
1.69
3.02
4.89
4.17
6.05
6.18
6.35
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
37.47%
48.77%
25.37%
13.53%
18.06%
16.94%
19.07%
23.61%
0.36%
1.08%
PAT Growth
-
-1.04%
28.22%
166.27%
-44.04%
-38.24%
17.27%
-31.07%
-2.10%
-2.68%
 
Unadjusted EPS
-
10.26
10.36
8.09
3.04
5.42
8.78
7.48
10.88
9.76
9.05

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
77.13
72.12
66.35
62.53
61.52
59.18
55.30
52.31
48.56
43.54
Share Capital
5.57
5.57
5.57
5.57
5.57
5.57
5.57
5.57
7.02
7.02
Total Reserves
71.56
66.55
60.78
56.97
55.95
53.61
49.74
46.74
41.55
36.52
Non-Current Liabilities
10.65
13.29
8.58
2.56
12.48
0.78
0.98
1.11
1.23
41.47
Secured Loans
0.07
0.09
0.24
0.23
0.38
0.31
0.45
0.08
0.37
0.66
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.30
40.32
Long Term Provisions
9.05
11.74
6.97
1.31
11.37
0.03
0.03
0.20
0.00
0.00
Current Liabilities
25.93
76.76
32.85
34.42
58.70
79.00
39.52
15.50
32.71
37.18
Trade Payables
6.49
54.69
14.34
11.44
18.20
31.22
6.28
7.10
22.69
22.94
Other Current Liabilities
5.59
8.51
6.04
1.64
29.88
12.42
8.84
2.59
3.19
3.24
Short Term Borrowings
13.41
13.21
11.41
20.19
9.29
33.22
20.77
1.13
0.00
0.00
Short Term Provisions
0.45
0.35
1.06
1.15
1.33
2.15
3.62
4.67
6.84
11.00
Total Liabilities
113.71
162.17
107.78
99.51
132.70
138.96
95.80
68.92
82.50
122.19
Net Block
17.92
18.58
22.87
23.35
24.32
25.56
6.15
6.16
6.63
6.77
Gross Block
27.88
27.83
27.75
27.79
27.98
29.54
9.17
8.67
9.07
8.63
Accumulated Depreciation
9.95
9.24
4.88
4.44
3.66
3.98
3.02
2.51
2.44
1.86
Non Current Assets
48.73
55.81
37.78
31.48
50.44
30.08
53.70
68.91
26.13
28.56
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
21.05
12.15
12.95
0.80
Non Current Investment
13.98
17.12
3.73
2.03
0.92
0.76
4.02
5.38
6.55
20.99
Long Term Loans & Adv.
16.83
20.11
11.18
6.09
25.19
3.71
4.19
3.89
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.04
18.30
0.09
0.00
0.00
Current Assets
64.98
106.35
70.00
68.03
82.26
108.89
42.10
41.25
56.38
93.63
Current Investments
20.69
7.05
13.95
4.05
0.00
0.00
2.24
0.46
0.00
0.00
Inventories
1.99
0.00
1.99
0.63
3.36
5.13
5.54
0.05
0.05
4.01
Sundry Debtors
6.30
47.66
6.18
5.04
7.87
9.92
17.23
5.58
9.18
9.81
Cash & Bank
19.46
22.46
33.43
24.15
32.86
49.67
-4.25
14.21
21.16
34.89
Other Current Assets
16.55
0.30
0.97
1.23
38.17
44.15
21.34
20.94
25.99
44.92
Short Term Loans & Adv.
16.23
28.88
13.48
32.92
37.41
41.86
19.65
20.85
25.75
32.43
Net Current Assets
39.05
29.59
37.15
33.61
23.56
29.88
2.58
25.75
23.67
56.45
Total Assets
113.71
162.16
107.78
99.51
132.70
138.97
95.80
110.16
82.51
122.19

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
5.63
-11.78
17.43
-4.29
-19.61
16.79
-10.14
-7.40
18.63
-6.69
PBT
7.27
7.45
6.49
2.54
4.37
6.84
6.21
9.76
8.87
9.15
Adjustment
-1.34
-3.65
-3.63
-2.12
-2.45
-2.07
-1.55
0.72
-4.29
-2.69
Changes in Working Capital
0.54
-13.88
16.43
-3.89
-19.45
13.98
-11.23
-17.88
14.06
-13.16
Cash after chg. in Working capital
6.47
-10.08
19.29
-3.47
-17.53
18.74
-6.57
-7.40
18.63
-6.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.26
-1.70
-1.85
-0.82
-2.08
-1.95
-3.56
0.00
0.00
0.00
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
0.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.77
7.25
-6.89
-2.86
7.70
9.90
-7.03
0.98
6.88
3.49
Net Fixed Assets
-0.03
-0.02
-0.02
-0.01
-0.22
-0.44
-3.71
0.97
-6.10
-0.83
Net Investments
-13.33
6.58
-9.49
-5.05
-3.28
1.77
-4.20
-1.89
3.17
4.29
Others
12.59
0.69
2.62
2.20
11.20
8.57
0.88
1.90
9.81
0.03
Cash from Financing Activity
-2.58
-3.50
-1.39
-2.88
-2.00
-2.28
-1.30
-0.51
-39.25
9.66
Net Cash Inflow / Outflow
2.27
-8.03
9.15
-10.02
-13.90
24.41
-18.46
-6.94
-13.74
6.45
Opening Cash & Equivalents
2.81
10.84
1.69
11.71
25.61
1.20
14.21
21.16
34.89
28.44
Closing Cash & Equivalent
5.08
2.81
10.84
1.69
11.71
25.61
-4.25
14.21
21.16
34.89

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.)
138.55
129.55
119.19
112.34
110.51
106.31
99.35
93.97
69.20
62.03
ROA
4.14%
4.27%
4.34%
1.46%
2.22%
4.17%
5.06%
8.00%
6.04%
5.44%
ROE
7.66%
8.33%
6.99%
2.73%
5.00%
8.54%
7.74%
12.00%
13.43%
15.57%
ROCE
10.38%
12.38%
11.30%
7.84%
8.07%
13.52%
10.56%
19.34%
13.82%
12.12%
Fixed Asset Turnover
0.55
0.43
0.64
0.45
0.58
1.49
2.45
2.89
195.50
71.89
Receivable days
646.16
830.37
115.46
188.63
194.17
171.63
190.36
105.16
2.00
8.97
Inventory Days
47.58
0.00
27.01
58.42
92.74
67.48
46.65
0.68
0.43
1.26
Payable days
1578.17
1207.08
475.76
867.56
952.21
387.05
164.27
414.13
4.83
16.36
Cash Conversion Cycle
-884.44
-376.71
-333.29
-620.51
-665.30
-147.94
72.74
-308.29
-2.40
-6.13
Total Debt/Equity
0.17
0.18
0.18
0.33
0.16
0.57
0.39
0.03
0.01
0.94
Interest Cover
4.90
3.78
3.48
1.72
2.93
2.48
10.18
22.07
28.90
49.92

Annual Reports:

News Update:


  • Keynote Corp.Service - Quarterly Results
    2nd Nov 2018, 13:44 PM

    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.