Nifty
Sensex
:
:
20267.90
67481.19
134.75 (0.67%)
492.75 (0.74%)

Electronics - Components

Rating :
84/99

BSE: 543664 | NSE: KAYNES

2434.50
01-Dec-2023
  • Open
  • High
  • Low
  • Previous Close
  •  2480.00
  •  2494.65
  •  2420.00
  •  2466.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  46134
  •  1132.05
  •  2965.60
  •  666.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,164.38
  • 116.96
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,969.37
  • N/A
  • 13.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.57%
  • 0.48%
  • 6.28%
  • FII
  • DII
  • Others
  • 9.9%
  • 12.20%
  • 7.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.44
  • -
  • 38.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.87
  • -
  • 32.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.59
  • -
  • 113.88

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
360.84
273.17
32.09%
297.18
199.27
49.13%
364.59
238.47
52.89%
289.09
183.42
57.61%
Expenses
312.05
229.93
35.72%
256.92
174.70
47.06%
305.24
198.46
53.80%
247.93
161.44
53.57%
EBITDA
48.79
43.24
12.84%
40.26
24.57
63.86%
59.35
40.02
48.30%
41.16
21.98
87.26%
EBIDTM
13.52%
15.83%
13.55%
12.33%
16.28%
16.78%
14.24%
11.98%
Other Income
8.96
0.71
1,161.97%
8.12
0.71
1,043.66%
7.35
-0.05
-
2.63
2.21
19.00%
Interest
11.81
10.33
14.33%
11.25
7.27
54.75%
8.13
7.14
13.87%
9.21
6.93
32.90%
Depreciation
6.53
4.73
38.05%
5.26
4.57
15.10%
4.84
3.73
29.76%
4.60
3.73
23.32%
PBT
39.41
28.89
36.41%
31.86
13.44
137.05%
53.73
29.10
84.64%
29.99
13.53
121.66%
Tax
7.10
7.89
-10.01%
7.21
3.39
112.68%
12.45
9.25
34.59%
7.12
2.79
155.20%
PAT
32.31
21.00
53.86%
24.65
10.05
145.27%
41.28
19.85
107.96%
22.87
10.74
112.94%
PATM
8.95%
7.69%
8.29%
5.04%
11.32%
8.32%
7.91%
5.86%
EPS
5.56
4.55
22.20%
4.24
2.18
94.50%
7.10
4.30
65.12%
3.93
11.64
-66.24%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Net Sales
1,311.70
1,126.11
706.25
420.63
Net Sales Growth
46.67%
59.45%
67.90%
 
Cost Of Goods Sold
914.08
780.08
489.43
286.12
Gross Profit
397.62
346.04
216.82
134.51
GP Margin
30.31%
30.73%
30.70%
31.98%
Total Expenditure
1,122.14
956.25
611.07
378.55
Power & Fuel Cost
-
5.23
3.76
3.00
% Of Sales
-
0.46%
0.53%
0.71%
Employee Cost
-
77.10
60.23
45.90
% Of Sales
-
6.85%
8.53%
10.91%
Manufacturing Exp.
-
58.95
34.80
11.94
% Of Sales
-
5.23%
4.93%
2.84%
General & Admin Exp.
-
16.20
10.54
6.61
% Of Sales
-
1.44%
1.49%
1.57%
Selling & Distn. Exp.
-
15.81
11.07
8.41
% Of Sales
-
1.40%
1.57%
2.00%
Miscellaneous Exp.
-
2.89
1.24
16.57
% Of Sales
-
0.26%
0.18%
3.94%
EBITDA
189.56
169.86
95.18
42.08
EBITDA Margin
14.45%
15.08%
13.48%
10.00%
Other Income
27.06
11.40
4.11
4.04
Interest
40.40
36.48
27.09
25.16
Depreciation
21.23
18.74
13.16
10.08
PBT
154.99
126.04
59.03
10.87
Tax
33.88
30.84
17.35
1.14
Tax Rate
21.86%
24.47%
29.39%
10.49%
PAT
121.11
95.20
41.67
9.73
PAT before Minority Interest
121.11
95.20
41.67
9.73
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
9.23%
8.45%
5.90%
2.31%
PAT Growth
96.48%
128.46%
328.26%
 
EPS
20.85
16.39
7.17
1.67

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Shareholder's Funds
959.04
202.59
138.66
Share Capital
58.14
46.54
7.88
Total Reserves
900.27
156.05
130.78
Non-Current Liabilities
43.22
56.56
31.96
Secured Loans
15.04
29.28
15.71
Unsecured Loans
0.00
0.00
1.38
Long Term Provisions
5.03
4.17
3.20
Current Liabilities
442.41
362.14
247.84
Trade Payables
222.87
164.06
95.43
Other Current Liabilities
71.78
49.61
27.71
Short Term Borrowings
119.36
131.91
122.38
Short Term Provisions
28.40
16.56
2.31
Total Liabilities
1,445.98
622.42
419.37
Net Block
131.70
113.34
72.10
Gross Block
200.59
167.72
116.53
Accumulated Depreciation
68.88
54.38
44.43
Non Current Assets
187.97
136.06
100.17
Capital Work in Progress
29.34
8.33
12.62
Non Current Investment
3.28
1.52
1.69
Long Term Loans & Adv.
23.10
12.07
5.58
Other Non Current Assets
0.55
0.80
8.17
Current Assets
1,258.01
486.37
319.19
Current Investments
0.00
0.00
0.00
Inventories
413.16
226.38
163.87
Sundry Debtors
227.07
197.73
121.75
Cash & Bank
486.00
21.59
14.26
Other Current Assets
131.79
3.84
1.72
Short Term Loans & Adv.
78.87
36.82
17.61
Net Current Assets
815.60
124.23
71.36
Total Assets
1,445.98
622.43
419.36

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
-41.60
21.11
25.60
PBT
126.04
59.03
10.87
Adjustment
45.24
38.55
8.05
Changes in Working Capital
-162.60
-74.31
-11.16
Cash after chg. in Working capital
8.68
23.27
7.76
Interest Paid
0.00
0.00
21.40
Tax Paid
-50.28
-2.16
-4.48
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.92
Cash From Investing Activity
-493.65
-44.53
-24.09
Net Fixed Assets
-47.19
-43.95
Net Investments
-1.22
0.47
Others
-445.24
-1.05
Cash from Financing Activity
554.31
27.24
0.80
Net Cash Inflow / Outflow
19.06
3.82
2.31
Opening Cash & Equivalents
6.87
3.05
0.74
Closing Cash & Equivalent
25.93
6.87
3.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
164.84
43.81
168.60
ROA
9.20%
8.00%
2.44%
ROE
16.40%
24.53%
8.10%
ROCE
22.16%
26.49%
13.74%
Fixed Asset Turnover
6.12
4.97
3.81
Receivable days
68.84
82.55
93.46
Inventory Days
103.65
100.84
136.66
Payable days
90.52
96.76
119.60
Cash Conversion Cycle
81.97
86.64
110.51
Total Debt/Equity
0.14
0.84
1.01
Interest Cover
4.46
3.18
1.43

News Update:


  • Kaynes Technology - Quarterly Results
    31st Oct 2023, 17:10 PM

    Read More
  • Kaynes Technology India inks MoU with Government of Telangana
    6th Oct 2023, 15:55 PM

    The proposed facility by Kaynes Technology will entail an investment of Rs 2,800 crore

    Read More
  • Kaynes Technology enters into MoU with Government of Karnataka
    25th Aug 2023, 09:41 AM

    Kaynes Technology's pivotal role positions it as the ESDM Semicon ecosystem's anchor in Mysuru and this MoU will help in putting Mysuru on the global map

    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.