Nifty
Sensex
:
:
25471.10
82626.76
-336.10 (-1.30%)
-1048.16 (-1.25%)

Electronics - Components

Rating :
68/99

BSE: 543664 | NSE: KAYNES

3942.50
13-Feb-2026
  • Open
  • High
  • Low
  • Previous Close
  •  4049.7
  •  4049.7
  •  3892
  •  4086.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1889857
  •  7465741597.9
  •  7705
  •  3294.9

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 26,423.38
  • 67.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26,218.49
  • N/A
  • 5.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.46%
  • 0.91%
  • 16.91%
  • FII
  • DII
  • Others
  • 8.87%
  • 16.27%
  • 3.58%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 45.27
  • 34.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 58.06
  • 19.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 97.61
  • 45.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 130.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 69.99

Earnings Forecasts:

(Updated: 14-02-2026)
Description
2024
2025
2026
2027
Adj EPS
45.82
65.74
87.63
116.83
P/E Ratio
86.04
59.97
44.99
33.75
Revenue
2721.75
3918.7
5894.57
8084.16
EBITDA
410.7
626.72
924.68
1297.3
Net Income
293.19
440.09
585.48
770.56
ROA
7.42
7.69
7.96
8.99
P/B Ratio
8.90
5.43
4.90
4.27
ROE
11.01
11.43
11.99
14.03
FCFF
-1036.64
-933.15
-711.38
-513.75
FCFF Yield
-3.74
-3.37
-2.57
-1.85
Net Debt
-153.33
-467.6
56.62
385.73
BVPS
443.21
726.16
805.09
923.1

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
804.03
661.17
21.61%
906.22
572.12
58.40%
673.47
503.98
33.63%
984.48
637.30
54.48%
Expenses
684.72
567.15
20.73%
758.21
489.99
54.74%
560.43
437.07
28.22%
816.62
542.06
50.65%
EBITDA
119.31
94.03
26.89%
148.01
82.13
80.21%
113.04
66.90
68.97%
167.86
95.24
76.25%
EBIDTM
14.84%
14.22%
16.33%
14.35%
16.78%
13.28%
17.05%
14.94%
Other Income
44.80
24.64
81.82%
43.07
33.55
28.38%
27.10
28.30
-4.24%
20.47
29.41
-30.40%
Interest
24.86
26.98
-7.86%
22.77
22.14
2.85%
28.43
22.72
25.13%
29.46
15.34
92.05%
Depreciation
20.40
10.84
88.19%
16.63
8.59
93.60%
15.62
8.37
86.62%
16.94
7.38
129.54%
PBT
116.32
80.85
43.87%
151.68
84.94
78.57%
96.09
64.12
49.86%
141.93
101.93
39.24%
Tax
39.67
14.39
175.68%
30.26
24.73
22.36%
21.48
13.34
61.02%
25.73
20.67
24.48%
PAT
76.64
66.46
15.32%
121.41
60.21
101.64%
74.61
50.78
46.93%
116.20
81.26
43.00%
PATM
9.53%
10.05%
13.40%
10.52%
11.08%
10.08%
11.80%
12.75%
EPS
11.43
10.38
10.12%
18.11
9.41
92.45%
11.14
7.94
40.30%
18.13
12.71
42.64%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
3,368.20
2,721.75
1,804.62
1,126.11
706.25
420.63
Net Sales Growth
41.84%
50.82%
60.25%
59.45%
67.90%
 
Cost Of Goods Sold
2,192.02
1,899.71
1,329.94
780.08
489.43
286.12
Gross Profit
1,176.18
822.04
474.68
346.04
216.82
134.51
GP Margin
34.92%
30.20%
26.30%
30.73%
30.70%
31.98%
Total Expenditure
2,819.98
2,306.57
1,547.95
956.25
611.07
378.55
Power & Fuel Cost
-
15.11
8.80
5.23
3.76
3.00
% Of Sales
-
0.56%
0.49%
0.46%
0.53%
0.71%
Employee Cost
-
178.07
102.76
77.10
60.23
45.90
% Of Sales
-
6.54%
5.69%
6.85%
8.53%
10.91%
Manufacturing Exp.
-
101.67
47.64
58.95
34.80
11.94
% Of Sales
-
3.74%
2.64%
5.23%
4.93%
2.84%
General & Admin Exp.
-
53.13
27.79
16.20
10.54
6.61
% Of Sales
-
1.95%
1.54%
1.44%
1.49%
1.57%
Selling & Distn. Exp.
-
23.10
14.39
15.52
11.07
8.41
% Of Sales
-
0.85%
0.80%
1.38%
1.57%
2.00%
Miscellaneous Exp.
-
35.79
16.63
3.18
1.24
16.57
% Of Sales
-
1.31%
0.92%
0.28%
0.18%
3.94%
EBITDA
548.22
415.18
256.67
169.86
95.18
42.08
EBITDA Margin
16.28%
15.25%
14.22%
15.08%
13.48%
10.00%
Other Income
135.44
106.96
55.92
11.40
4.11
4.04
Interest
105.52
105.78
55.87
36.48
27.09
25.16
Depreciation
69.59
44.74
25.14
18.74
13.16
10.08
PBT
506.02
371.62
231.57
126.04
59.03
10.87
Tax
117.14
78.19
48.28
30.84
17.35
1.14
Tax Rate
23.15%
21.04%
20.85%
24.47%
29.39%
10.49%
PAT
388.86
293.18
183.02
95.02
41.67
9.73
PAT before Minority Interest
388.86
293.43
183.29
95.20
41.67
9.73
Minority Interest
0.00
-0.25
-0.27
-0.18
0.00
0.00
PAT Margin
11.55%
10.77%
10.14%
8.44%
5.90%
2.31%
PAT Growth
50.31%
60.19%
92.61%
128.03%
328.26%
 
EPS
58.04
43.76
27.32
14.18
6.22
1.45

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
2,840.26
2,486.89
959.04
202.59
138.66
Share Capital
64.08
63.92
58.14
46.54
7.88
Total Reserves
2,774.64
2,421.70
900.27
156.05
130.78
Non-Current Liabilities
114.87
40.48
43.22
56.56
31.96
Secured Loans
42.48
11.16
15.04
29.28
15.71
Unsecured Loans
25.00
0.00
0.00
0.00
1.38
Long Term Provisions
10.08
5.96
5.03
4.17
3.20
Current Liabilities
1,780.79
803.80
441.77
362.14
247.84
Trade Payables
682.92
361.01
222.87
164.06
95.43
Other Current Liabilities
189.53
83.09
71.14
49.61
27.71
Short Term Borrowings
803.31
290.64
119.36
131.91
122.38
Short Term Provisions
105.03
69.05
28.40
16.56
2.31
Total Liabilities
4,739.89
3,332.75
1,445.34
622.42
419.37
Net Block
844.97
319.21
131.70
113.34
72.10
Gross Block
1,054.90
417.77
204.82
167.72
116.53
Accumulated Depreciation
209.94
98.57
73.12
54.38
44.43
Non Current Assets
1,957.97
678.49
187.97
136.06
100.17
Capital Work in Progress
391.34
105.08
29.34
8.33
12.62
Non Current Investment
132.38
131.76
3.28
1.52
1.69
Long Term Loans & Adv.
587.45
121.83
23.10
12.07
5.58
Other Non Current Assets
1.84
0.61
0.55
0.80
8.17
Current Assets
2,781.92
2,654.26
1,257.37
486.37
319.19
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
814.42
548.32
413.16
226.38
163.87
Sundry Debtors
574.58
355.57
227.07
197.73
121.75
Cash & Bank
1,056.31
1,525.56
486.00
21.59
14.26
Other Current Assets
336.61
53.98
52.92
3.84
19.33
Short Term Loans & Adv.
276.58
170.82
78.23
36.82
17.61
Net Current Assets
1,001.13
1,850.46
815.60
124.23
71.36
Total Assets
4,739.89
3,332.75
1,445.34
622.43
419.36

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
-82.32
87.71
-41.60
21.11
25.60
PBT
371.62
231.57
126.04
59.03
10.87
Adjustment
62.68
39.47
45.24
38.55
8.05
Changes in Working Capital
-452.18
-135.21
-162.60
-74.31
-11.16
Cash after chg. in Working capital
-17.88
135.82
8.68
23.27
7.76
Interest Paid
0.00
0.00
0.00
0.00
21.40
Tax Paid
-64.44
-48.11
-50.28
-2.16
-4.48
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.92
Cash From Investing Activity
-354.66
-1,522.78
-493.65
-44.53
-24.09
Net Fixed Assets
-106.03
-109.05
-51.32
-43.95
Net Investments
-119.45
-170.20
-1.22
0.47
Others
-129.18
-1,243.53
-441.11
-1.05
Cash from Financing Activity
464.99
1,428.55
554.31
27.24
0.80
Net Cash Inflow / Outflow
28.01
-6.52
19.06
3.82
2.31
Opening Cash & Equivalents
19.41
25.93
6.87
3.05
0.74
Closing Cash & Equivalent
47.42
19.41
25.93
6.87
3.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
442.97
388.88
164.84
43.81
168.60
ROA
7.27%
7.67%
9.21%
8.00%
2.44%
ROE
11.02%
10.64%
16.40%
24.53%
8.10%
ROCE
14.67%
14.79%
22.16%
26.49%
13.74%
Fixed Asset Turnover
3.70
5.80
6.05
4.97
3.81
Receivable days
62.37
58.92
68.84
82.55
93.46
Inventory Days
91.38
97.23
103.65
100.84
136.66
Payable days
100.29
80.12
90.52
96.76
119.60
Cash Conversion Cycle
53.46
76.03
81.96
86.64
110.51
Total Debt/Equity
0.31
0.12
0.14
0.84
1.01
Interest Cover
4.51
5.14
4.46
3.18
1.43

News Update:


  • Kaynes Technology - Quarterly Results
    6th Feb 2026, 00:00 AM

    Read More
  • Kaynes Technology’s arm partners with AOI Electronics, Mitsui & Co
    17th Dec 2025, 11:09 AM

    These alliances aimed at mitigating global disruptions, ensuring resilience and reliability, and supporting the creation of a self-reliant semiconductor ecosystem in India

    Read More

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