Nifty
Sensex
:
:
24363.30
79857.79
-232.85 (-0.95%)
-765.47 (-0.95%)

Electronics - Components

Rating :
79/99

BSE: 543664 | NSE: KAYNES

5815.50
08-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  6090
  •  6110
  •  5792.5
  •  6089.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  535725
  •  3169438964.5
  •  7822
  •  3825.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 38,938.42
  • 122.65
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 38,757.60
  • N/A
  • 8.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.52%
  • 0.72%
  • 9.94%
  • FII
  • DII
  • Others
  • 10.71%
  • 21.06%
  • 4.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 36.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 21.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 63.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 128.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 69.36

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
30.63
45.82
65.47
98.77
P/E Ratio
189.86
126.92
88.83
58.88
Revenue
1805
2722
4301
6358
EBITDA
254
661
990
Net Income
183
293
418
626
ROA
7.8
8.7
10.4
P/B Ratio
15.30
10.58
8.98
ROE
10.62
13.34
16.66
FCFF
-314
-550
-186
FCFF Yield
-0.84
-1.48
-0.5
Net Debt
-1203
540
618
BVPS
379.98
549.45
647.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
673.47
503.98
33.63%
984.48
637.30
54.48%
661.17
509.29
29.82%
572.12
360.84
58.55%
Expenses
560.43
437.07
28.22%
816.62
542.06
50.65%
567.15
439.42
29.07%
489.99
312.05
57.02%
EBITDA
113.04
66.90
68.97%
167.86
95.24
76.25%
94.03
69.88
34.56%
82.13
48.79
68.33%
EBIDTM
16.78%
13.28%
17.05%
14.94%
14.22%
13.72%
14.35%
13.52%
Other Income
27.10
28.30
-4.24%
20.47
29.41
-30.40%
24.64
9.42
161.57%
33.55
8.96
274.44%
Interest
28.43
22.72
25.13%
29.46
15.34
92.05%
26.98
14.84
81.81%
22.14
11.81
87.47%
Depreciation
15.62
8.37
86.62%
16.94
7.38
129.54%
10.84
5.96
81.88%
8.59
6.53
31.55%
PBT
96.09
64.12
49.86%
141.93
101.93
39.24%
80.85
58.49
38.23%
84.94
39.41
115.53%
Tax
21.48
13.34
61.02%
25.73
20.67
24.48%
14.39
13.30
8.20%
24.73
7.10
248.31%
PAT
74.61
50.78
46.93%
116.20
81.26
43.00%
66.46
45.19
47.07%
60.21
32.31
86.35%
PATM
11.08%
10.08%
11.80%
12.75%
10.05%
8.87%
10.52%
8.95%
EPS
11.14
7.94
40.30%
18.13
12.71
42.64%
10.38
7.07
46.82%
9.41
5.56
69.24%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
2,891.24
1,804.62
1,126.11
706.25
420.63
Net Sales Growth
43.74%
60.25%
59.45%
67.90%
 
Cost Of Goods Sold
1,928.90
1,329.94
780.08
489.43
286.12
Gross Profit
962.34
474.68
346.04
216.82
134.51
GP Margin
33.28%
26.30%
30.73%
30.70%
31.98%
Total Expenditure
2,434.19
1,547.95
956.25
611.07
378.55
Power & Fuel Cost
-
8.80
5.23
3.76
3.00
% Of Sales
-
0.49%
0.46%
0.53%
0.71%
Employee Cost
-
102.76
77.10
60.23
45.90
% Of Sales
-
5.69%
6.85%
8.53%
10.91%
Manufacturing Exp.
-
47.64
58.95
34.80
11.94
% Of Sales
-
2.64%
5.23%
4.93%
2.84%
General & Admin Exp.
-
27.79
16.20
10.54
6.61
% Of Sales
-
1.54%
1.44%
1.49%
1.57%
Selling & Distn. Exp.
-
14.39
15.52
11.07
8.41
% Of Sales
-
0.80%
1.38%
1.57%
2.00%
Miscellaneous Exp.
-
16.63
3.18
1.24
16.57
% Of Sales
-
0.92%
0.28%
0.18%
3.94%
EBITDA
457.06
256.67
169.86
95.18
42.08
EBITDA Margin
15.81%
14.22%
15.08%
13.48%
10.00%
Other Income
105.76
55.92
11.40
4.11
4.04
Interest
107.01
55.87
36.48
27.09
25.16
Depreciation
51.99
25.14
18.74
13.16
10.08
PBT
403.81
231.57
126.04
59.03
10.87
Tax
86.33
48.28
30.84
17.35
1.14
Tax Rate
21.38%
20.85%
24.47%
29.39%
10.49%
PAT
317.48
183.02
95.02
41.67
9.73
PAT before Minority Interest
317.48
183.29
95.20
41.67
9.73
Minority Interest
0.00
-0.27
-0.18
0.00
0.00
PAT Margin
10.98%
10.14%
8.44%
5.90%
2.31%
PAT Growth
51.51%
92.61%
128.03%
328.26%
 
EPS
47.39
27.32
14.18
6.22
1.45

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
2,486.89
959.04
202.59
138.66
Share Capital
63.92
58.14
46.54
7.88
Total Reserves
2,421.70
900.27
156.05
130.78
Non-Current Liabilities
40.48
43.22
56.56
31.96
Secured Loans
11.16
15.04
29.28
15.71
Unsecured Loans
0.00
0.00
0.00
1.38
Long Term Provisions
5.96
5.03
4.17
3.20
Current Liabilities
803.80
441.77
362.14
247.84
Trade Payables
361.01
222.87
164.06
95.43
Other Current Liabilities
83.09
71.14
49.61
27.71
Short Term Borrowings
290.64
119.36
131.91
122.38
Short Term Provisions
69.05
28.40
16.56
2.31
Total Liabilities
3,332.75
1,445.34
622.42
419.37
Net Block
319.21
131.70
113.34
72.10
Gross Block
417.77
204.82
167.72
116.53
Accumulated Depreciation
98.57
73.12
54.38
44.43
Non Current Assets
678.49
187.97
136.06
100.17
Capital Work in Progress
105.08
29.34
8.33
12.62
Non Current Investment
131.76
3.28
1.52
1.69
Long Term Loans & Adv.
121.83
23.10
12.07
5.58
Other Non Current Assets
0.61
0.55
0.80
8.17
Current Assets
2,654.26
1,257.37
486.37
319.19
Current Investments
0.00
0.00
0.00
0.00
Inventories
548.32
413.16
226.38
163.87
Sundry Debtors
355.57
227.07
197.73
121.75
Cash & Bank
1,525.56
486.00
21.59
14.26
Other Current Assets
224.80
52.92
3.84
1.72
Short Term Loans & Adv.
170.82
78.23
36.82
17.61
Net Current Assets
1,850.46
815.60
124.23
71.36
Total Assets
3,332.75
1,445.34
622.43
419.36

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
70.14
-41.60
21.11
25.60
PBT
231.57
126.04
59.03
10.87
Adjustment
40.08
45.24
38.55
8.05
Changes in Working Capital
-153.40
-162.60
-74.31
-11.16
Cash after chg. in Working capital
118.25
8.68
23.27
7.76
Interest Paid
0.00
0.00
0.00
21.40
Tax Paid
-48.11
-50.28
-2.16
-4.48
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.92
Cash From Investing Activity
-1,505.21
-493.65
-44.53
-24.09
Net Fixed Assets
-109.05
-51.32
-43.95
Net Investments
-170.20
-1.22
0.47
Others
-1,225.96
-441.11
-1.05
Cash from Financing Activity
1,428.55
554.31
27.24
0.80
Net Cash Inflow / Outflow
-6.52
19.06
3.82
2.31
Opening Cash & Equivalents
25.93
6.87
3.05
0.74
Closing Cash & Equivalent
19.41
25.93
6.87
3.05

Financial Ratios

Standalone /

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

News Update:


  • Kaynes Technology’s arm enters into non-binding MoU with Government of Tamil Nadu
    5th Aug 2025, 09:39 AM

    This MoU represents a statement of mutual intent and does not constitute a legally binding obligation on either party

    Read More
  • Kaynes Technology India reports 47% jump in Q1 consolidated net profit
    31st Jul 2025, 15:18 PM

    The total consolidated income of the company increased by 31.61% at Rs 700.56 crore for Q1FY26

    Read More
  • Kaynes Technology India gets nod to make additional investment in Kaynes Holding
    4th Jul 2025, 10:00 AM

    The main object is to expand the business presence

    Read More
  • Kaynes Technology India incorporates wholly owned subsidiary
    27th Jun 2025, 12:59 PM

    The WOS aims to design, develop, and manufacture satellites of all classes and mission-specific payloads

    Read More
  • Kaynes Technology India’s arm signs asset purchase agreement with Fujitsu Electronics
    11th Jun 2025, 12:16 PM

    The purpose of the APA is to purchase the Production Lines for Power Modules and the Identified Assets (as defined in the APA) from Fujitsu Electronics

    Read More
  • Kaynes Technology India to invest up to $8.8 million in Kaynes Holding
    4th Jun 2025, 12:30 PM

    The company has planned to acquire equity shares of its wholly owned subsidiary -- Kaynes Holding Pte

    Read More
  • Kaynes Technology India reports 43% rise in Q4 consolidated net profit
    16th May 2025, 15:30 PM

    The total consolidated income of the company increased by 50.73% at Rs 1,004.95 crore for Q4FY25

    Read More
  • Kaynes Technology India acquires August Electronics Inc
    9th May 2025, 15:10 PM

    The transaction will be executed through company’s wholly owned step-down subsidiary -- Kaynes Canada

    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.