Nifty
Sensex
:
:
25910.05
84562.78
30.90 (0.12%)
84.11 (0.10%)

Electronics - Components

Rating :
77/99

BSE: 543664 | NSE: KAYNES

6332.00
14-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  6365.5
  •  6405.5
  •  6277
  •  6376.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  287029
  •  1817685462.5
  •  7822
  •  3825.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 42,466.79
  • 112.14
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 42,261.89
  • N/A
  • 9.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.46%
  • 0.60%
  • 8.89%
  • FII
  • DII
  • Others
  • 10.71%
  • 22.23%
  • 4.11%

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
  • -
  • -
  • 130.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 70.24

Earnings Forecasts:

(Updated: 08-11-2025)
Description
2024
2025
2026
2027
Adj EPS
45.82
70.24
102.35
142.71
P/E Ratio
138.19
90.15
61.87
44.37
Revenue
2721.75
4267.55
6385.75
8670.41
EBITDA
410.7
688.86
1032.45
1435.17
Net Income
293.19
464.3
678.01
945.61
ROA
7.42
8.45
10.14
11.82
P/B Ratio
14.29
9.50
7.98
6.78
ROE
11.01
12.53
14.5
17.16
FCFF
-1036.64
-585.13
-107.72
156.6
FCFF Yield
-2.24
-1.27
-0.23
0.34
Net Debt
-153.33
-995.23
-358.83
-481.04
BVPS
443.21
666.64
793.31
934.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
906.22
572.12
58.40%
673.47
503.98
33.63%
984.48
637.30
54.48%
661.17
509.29
29.82%
Expenses
758.21
489.99
54.74%
560.43
437.07
28.22%
816.62
542.06
50.65%
567.15
439.42
29.07%
EBITDA
148.01
82.13
80.21%
113.04
66.90
68.97%
167.86
95.24
76.25%
94.03
69.88
34.56%
EBIDTM
16.33%
14.35%
16.78%
13.28%
17.05%
14.94%
14.22%
13.72%
Other Income
43.07
33.55
28.38%
27.10
28.30
-4.24%
20.47
29.41
-30.40%
24.64
9.42
161.57%
Interest
22.77
22.14
2.85%
28.43
22.72
25.13%
29.46
15.34
92.05%
26.98
14.84
81.81%
Depreciation
16.63
8.59
93.60%
15.62
8.37
86.62%
16.94
7.38
129.54%
10.84
5.96
81.88%
PBT
151.68
84.94
78.57%
96.09
64.12
49.86%
141.93
101.93
39.24%
80.85
58.49
38.23%
Tax
30.26
24.73
22.36%
21.48
13.34
61.02%
25.73
20.67
24.48%
14.39
13.30
8.20%
PAT
121.41
60.21
101.64%
74.61
50.78
46.93%
116.20
81.26
43.00%
66.46
45.19
47.07%
PATM
13.40%
10.52%
11.08%
10.08%
11.80%
12.75%
10.05%
8.87%
EPS
18.11
9.41
92.45%
11.14
7.94
40.30%
18.13
12.71
42.64%
10.38
7.07
46.82%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
3,225.34
2,721.75
1,804.62
1,126.11
706.25
420.63
Net Sales Growth
45.11%
50.82%
60.25%
59.45%
67.90%
 
Cost Of Goods Sold
2,122.89
1,899.71
1,329.94
780.08
489.43
286.12
Gross Profit
1,102.45
822.04
474.68
346.04
216.82
134.51
GP Margin
34.18%
30.20%
26.30%
30.73%
30.70%
31.98%
Total Expenditure
2,702.41
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
522.94
415.18
256.67
169.86
95.18
42.08
EBITDA Margin
16.21%
15.25%
14.22%
15.08%
13.48%
10.00%
Other Income
115.28
106.96
55.92
11.40
4.11
4.04
Interest
107.64
105.78
55.87
36.48
27.09
25.16
Depreciation
60.03
44.74
25.14
18.74
13.16
10.08
PBT
470.55
371.62
231.57
126.04
59.03
10.87
Tax
91.86
78.19
48.28
30.84
17.35
1.14
Tax Rate
19.52%
21.04%
20.85%
24.47%
29.39%
10.49%
PAT
378.68
293.18
183.02
95.02
41.67
9.73
PAT before Minority Interest
378.68
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
11.74%
10.77%
10.14%
8.44%
5.90%
2.31%
PAT Growth
59.48%
60.19%
92.61%
128.03%
328.26%
 
EPS
56.52
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’s consolidated net profit doubles in Q2
    5th Nov 2025, 17:41 PM

    The consolidated total income of the company increased by 56.73% at Rs 949.29 crore for Q2FY26

    Read More
  • Kaynes Technology’s arm signs SPA with Frauscher Sensor Technology Group GmbH
    24th Oct 2025, 09:39 AM

    The share purchase agreement is for the further acquisition of 7% stake in Sensonic GmbH

    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.