Nifty
Sensex
:
:
23643.50
75237.99
-46.10 (-0.19%)
-160.73 (-0.21%)

Electronics - Components

Rating :
56/99

BSE: 543664 | NSE: KAYNES

3271.90
15-May-2026
  • Open
  • High
  • Low
  • Previous Close
  •  3299.9
  •  3430.9
  •  3184.2
  •  3336.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7578637
  •  25105162972.3
  •  7705
  •  3184.2

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21,937.43
  • 60.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,599.66
  • N/A
  • 4.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.46%
  • 2.19%
  • 18.69%
  • FII
  • DII
  • Others
  • 7.28%
  • 14.42%
  • 3.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.51
  • 45.27
  • 34.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.73
  • 58.06
  • 19.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 47.22
  • 99.15
  • 45.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 125.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 68.43

Earnings Forecasts:

(Updated: 09-05-2026)
Description
2024
2025
2026
2027
Adj EPS
45.82
64.89
86.36
115.84
P/E Ratio
71.41
50.42
37.89
28.24
Revenue
2721.75
3875.88
5806.91
7969.45
EBITDA
410.7
618.98
906.74
1277.25
Net Income
293.19
435.89
578.93
776.28
ROA
7.42
7.43
7.72
8.4
P/B Ratio
7.38
4.63
4.08
3.56
ROE
11.01
11.33
11.54
13.61
FCFF
-1036.64
-991.97
-665.63
-780.96
FCFF Yield
-3.61
-3.45
-2.32
-2.72
Net Debt
-153.33
-323.17
281.44
753.86
BVPS
443.21
707.32
802.36
920.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
1,242.64
984.48
26.22%
804.03
661.17
21.61%
906.22
572.12
58.40%
673.47
503.98
33.63%
Expenses
1,048.94
816.62
28.45%
684.72
567.15
20.73%
758.21
489.99
54.74%
560.43
437.07
28.22%
EBITDA
193.70
167.86
15.39%
119.31
94.03
26.89%
148.01
82.13
80.21%
113.04
66.90
68.97%
EBIDTM
15.59%
17.05%
14.84%
14.22%
16.33%
14.35%
16.78%
13.28%
Other Income
41.86
20.47
104.49%
44.80
24.64
81.82%
43.07
33.55
28.38%
27.10
28.30
-4.24%
Interest
40.87
29.46
38.73%
24.86
26.98
-7.86%
22.77
22.14
2.85%
28.43
22.72
25.13%
Depreciation
54.41
16.94
221.19%
20.40
10.84
88.19%
16.63
8.59
93.60%
15.62
8.37
86.62%
PBT
140.23
141.93
-1.20%
116.32
80.85
43.87%
151.68
84.94
78.57%
96.09
64.12
49.86%
Tax
49.01
25.73
90.48%
39.67
14.39
175.68%
30.26
24.73
22.36%
21.48
13.34
61.02%
PAT
91.22
116.20
-21.50%
76.64
66.46
15.32%
121.41
60.21
101.64%
74.61
50.78
46.93%
PATM
7.34%
11.80%
9.53%
10.05%
13.40%
10.52%
11.08%
10.08%
EPS
13.61
18.13
-24.93%
11.43
10.38
10.12%
18.11
9.41
92.45%
11.14
7.94
40.30%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
3,626.36
2,721.75
1,804.62
1,126.11
706.25
420.63
368.24
364.23
379.43
287.47
280.56
Net Sales Growth
33.24%
50.82%
60.25%
59.45%
67.90%
14.23%
1.10%
-4.01%
31.99%
2.46%
 
Cost Of Goods Sold
2,371.89
1,899.71
1,329.94
780.08
489.43
286.12
241.68
241.65
256.72
197.01
195.40
Gross Profit
1,254.47
822.04
474.68
346.04
216.82
134.51
126.56
122.57
122.71
90.46
85.16
GP Margin
34.59%
30.20%
26.30%
30.73%
30.70%
31.98%
34.37%
33.65%
32.34%
31.47%
30.35%
Total Expenditure
3,052.30
2,306.57
1,547.95
956.25
611.07
378.55
325.83
327.45
341.90
266.68
256.09
Power & Fuel Cost
-
15.11
8.80
5.23
3.76
3.00
2.81
3.02
2.87
2.88
2.27
% Of Sales
-
0.56%
0.49%
0.46%
0.53%
0.71%
0.76%
0.83%
0.76%
1.00%
0.81%
Employee Cost
-
178.07
102.76
77.10
60.23
45.90
42.43
43.40
41.66
33.82
28.52
% Of Sales
-
6.54%
5.69%
6.85%
8.53%
10.91%
11.52%
11.92%
10.98%
11.76%
10.17%
Manufacturing Exp.
-
101.67
47.64
58.95
34.80
21.18
20.10
19.08
8.96
7.58
6.70
% Of Sales
-
3.74%
2.64%
5.23%
4.93%
5.04%
5.46%
5.24%
2.36%
2.64%
2.39%
General & Admin Exp.
-
53.13
27.79
16.20
10.54
9.19
10.79
11.37
10.33
9.02
8.72
% Of Sales
-
1.95%
1.54%
1.44%
1.49%
2.18%
2.93%
3.12%
2.72%
3.14%
3.11%
Selling & Distn. Exp.
-
23.10
14.39
15.52
10.85
8.91
4.51
3.49
16.03
11.50
1.11
% Of Sales
-
0.85%
0.80%
1.38%
1.54%
2.12%
1.22%
0.96%
4.22%
4.00%
0.40%
Miscellaneous Exp.
-
35.79
16.63
3.18
1.46
4.72
3.71
5.44
5.34
4.87
1.11
% Of Sales
-
1.31%
0.92%
0.28%
0.21%
1.12%
1.01%
1.49%
1.41%
1.69%
4.77%
EBITDA
574.06
415.18
256.67
169.86
95.18
42.08
42.41
36.78
37.53
20.79
24.47
EBITDA Margin
15.83%
15.25%
14.22%
15.08%
13.48%
10.00%
11.52%
10.10%
9.89%
7.23%
8.72%
Other Income
156.83
106.96
55.92
11.40
4.11
4.04
1.93
2.37
5.50
6.05
1.14
Interest
116.93
105.78
55.87
36.48
27.09
25.16
24.68
20.45
14.91
12.73
13.19
Depreciation
107.06
44.74
25.14
18.74
13.16
10.08
8.38
5.13
4.66
4.55
4.22
PBT
504.32
371.62
231.57
126.04
59.03
10.87
11.28
13.56
23.45
9.56
8.20
Tax
140.42
78.19
48.28
30.84
17.35
1.14
1.93
3.84
7.65
2.03
2.06
Tax Rate
27.84%
21.04%
20.85%
24.47%
29.39%
10.49%
17.11%
28.32%
32.62%
21.23%
25.12%
PAT
363.88
293.18
183.02
95.02
41.44
9.36
9.48
9.70
15.64
7.42
6.13
PAT before Minority Interest
363.88
293.43
183.29
95.20
41.67
9.73
9.36
9.73
15.80
7.53
6.14
Minority Interest
0.00
-0.25
-0.27
-0.18
-0.23
-0.37
0.12
-0.03
-0.16
-0.11
-0.01
PAT Margin
10.03%
10.77%
10.14%
8.44%
5.87%
2.23%
2.57%
2.66%
4.12%
2.58%
2.18%
PAT Growth
23.92%
60.19%
92.61%
129.30%
342.74%
-1.27%
-2.27%
-37.98%
110.78%
21.04%
 
EPS
54.31
43.76
27.32
14.18
6.19
1.40
1.41
1.45
2.33
1.11
0.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,840.26
2,486.89
959.04
202.59
138.66
102.70
92.74
83.44
67.90
60.48
Share Capital
64.08
63.92
58.14
46.54
7.88
6.80
6.80
6.80
5.10
4.95
Total Reserves
2,774.64
2,421.70
900.27
156.05
130.78
95.90
85.94
76.64
62.70
53.93
Non-Current Liabilities
114.87
40.48
43.22
56.56
31.96
29.43
39.55
27.47
20.53
19.36
Secured Loans
42.48
11.16
15.04
29.28
17.09
9.80
13.87
1.31
12.31
12.03
Unsecured Loans
25.00
0.00
0.00
0.00
0.00
0.00
15.68
17.25
0.00
0.00
Long Term Provisions
10.08
5.96
5.03
4.17
3.20
2.71
2.34
1.75
1.66
1.78
Current Liabilities
1,780.79
803.80
441.77
362.14
247.94
246.35
230.45
195.57
173.36
175.76
Trade Payables
682.92
361.01
222.87
164.06
95.43
92.08
89.93
99.55
75.52
70.30
Other Current Liabilities
189.53
83.09
71.14
49.61
42.04
39.77
20.31
21.60
17.24
14.01
Short Term Borrowings
803.31
290.64
119.36
131.91
108.06
112.54
118.73
69.81
78.84
89.82
Short Term Provisions
105.03
69.05
28.40
16.56
2.41
1.95
1.47
4.61
1.76
1.62
Total Liabilities
4,739.89
3,332.75
1,445.34
622.42
419.47
379.03
363.40
307.11
262.26
255.96
Net Block
844.97
319.21
131.70
113.34
79.96
65.72
52.63
45.63
48.81
46.13
Gross Block
1,054.90
417.77
204.82
167.72
128.74
104.43
83.10
71.18
69.70
62.50
Accumulated Depreciation
209.94
98.57
73.12
54.38
48.78
38.71
30.48
25.55
20.89
16.37
Non Current Assets
1,957.97
678.49
187.97
136.06
100.17
87.66
63.03
55.89
59.92
57.05
Capital Work in Progress
391.34
105.08
29.34
8.33
12.62
11.95
2.20
1.44
0.45
3.64
Non Current Investment
132.38
131.76
3.28
1.52
1.69
1.60
2.14
1.98
2.04
2.03
Long Term Loans & Adv.
587.45
121.83
23.10
12.07
5.58
8.03
5.94
6.83
8.62
5.25
Other Non Current Assets
1.84
0.61
0.55
0.80
0.32
0.37
0.13
0.00
0.00
0.00
Current Assets
2,781.92
2,654.26
1,257.37
486.37
319.29
291.36
300.37
251.23
202.35
198.90
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
814.42
548.32
413.16
226.38
163.87
151.11
121.78
86.17
80.38
80.46
Sundry Debtors
574.58
355.57
227.07
197.73
121.75
93.65
122.96
135.88
91.90
89.84
Cash & Bank
1,056.31
1,525.56
486.00
21.59
14.26
12.28
32.37
8.48
8.21
10.11
Other Current Assets
336.61
53.98
52.92
3.84
19.43
34.32
23.26
20.69
21.86
18.49
Short Term Loans & Adv.
276.58
170.82
78.23
36.82
17.71
30.43
18.90
19.77
21.03
17.20
Net Current Assets
1,001.13
1,850.46
815.60
124.23
71.36
45.02
69.92
55.66
28.99
23.14
Total Assets
4,739.89
3,332.75
1,445.34
622.43
419.46
379.02
363.40
307.12
262.27
255.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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

Consolidated /

Standalone
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

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.