Nifty
Sensex
:
:
25541.80
83697.29
24.75 (0.10%)
90.83 (0.11%)

Cement

Rating :
53/99

BSE: 590066 | NSE: KCP

203.26
01-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  205
  •  206.04
  •  202.1
  •  204.91
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  105610
  •  21476792.81
  •  281.79
  •  167.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,624.19
  • 17.84
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,186.03
  • 0.12%
  • 1.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.25%
  • 4.78%
  • 41.88%
  • FII
  • DII
  • Others
  • 2.9%
  • 0.55%
  • 5.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.14
  • 14.87
  • 10.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.79
  • 12.33
  • -1.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.73
  • 47.02
  • -0.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.83
  • 15.71
  • 16.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.52
  • 1.46
  • 1.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.79
  • 5.20
  • 5.71

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
14.63
11.41
P/E Ratio
13.89
17.81
Revenue
2840
2529
EBITDA
354
Net Income
189
147
ROA
6.9
P/B Ratio
3.60
ROE
14.31
FCFF
139
FCFF Yield
4.85
Net Debt
-436
BVPS
56.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
634.78
624.69
1.62%
600.67
777.12
-22.71%
602.46
700.45
-13.99%
691.03
744.14
-7.14%
Expenses
532.44
510.84
4.23%
551.89
678.27
-18.63%
489.10
626.59
-21.94%
624.32
676.71
-7.74%
EBITDA
102.34
113.85
-10.11%
48.78
98.85
-50.65%
113.36
73.86
53.48%
66.71
67.43
-1.07%
EBIDTM
16.12%
18.23%
8.12%
12.72%
18.82%
10.54%
9.65%
9.06%
Other Income
20.03
13.15
52.32%
13.77
37.00
-62.78%
14.86
6.49
128.97%
12.52
13.13
-4.65%
Interest
6.45
6.91
-6.66%
6.87
8.19
-16.12%
9.11
12.97
-29.76%
9.56
12.79
-25.25%
Depreciation
20.58
21.94
-6.20%
21.51
22.64
-4.99%
22.60
22.58
0.09%
20.26
22.19
-8.70%
PBT
96.83
98.24
-1.44%
17.76
104.30
-82.97%
87.34
44.80
94.96%
48.02
45.58
5.35%
Tax
24.43
15.47
57.92%
-12.97
8.65
-
-11.83
-3.60
-
-2.52
-3.82
-
PAT
72.40
82.77
-12.53%
30.73
95.65
-67.87%
99.17
48.40
104.90%
50.54
49.40
2.31%
PATM
11.41%
13.25%
5.12%
12.31%
16.46%
6.91%
7.31%
6.64%
EPS
2.92
4.31
-32.25%
1.24
5.44
-77.21%
4.76
2.53
88.14%
2.49
2.35
5.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
2,528.94
2,846.74
2,253.65
2,108.27
1,692.54
1,423.59
1,661.30
1,475.92
1,230.72
1,296.00
1,187.67
Net Sales Growth
-11.15%
26.32%
6.90%
24.56%
18.89%
-14.31%
12.56%
19.92%
-5.04%
9.12%
 
Cost Of Goods Sold
999.49
1,100.03
683.61
559.06
501.54
485.65
583.17
478.88
460.15
585.26
547.10
Gross Profit
1,529.45
1,746.71
1,570.04
1,549.21
1,191.00
937.94
1,078.13
997.04
770.57
710.74
640.58
GP Margin
60.48%
61.36%
69.67%
73.48%
70.37%
65.89%
64.90%
67.55%
62.61%
54.84%
53.94%
Total Expenditure
2,197.75
2,490.14
2,077.19
1,730.72
1,320.75
1,224.16
1,429.32
1,219.60
1,010.79
1,058.01
1,019.24
Power & Fuel Cost
-
610.61
693.92
467.91
309.63
242.46
304.29
263.25
185.75
120.41
144.58
% Of Sales
-
21.45%
30.79%
22.19%
18.29%
17.03%
18.32%
17.84%
15.09%
9.29%
12.17%
Employee Cost
-
136.26
117.29
125.08
116.64
102.90
107.32
114.42
97.21
88.21
71.31
% Of Sales
-
4.79%
5.20%
5.93%
6.89%
7.23%
6.46%
7.75%
7.90%
6.81%
6.00%
Manufacturing Exp.
-
189.63
161.65
153.51
91.24
101.25
120.96
105.31
210.93
95.15
104.23
% Of Sales
-
6.66%
7.17%
7.28%
5.39%
7.11%
7.28%
7.14%
17.14%
7.34%
8.78%
General & Admin Exp.
-
33.98
32.90
28.19
23.83
25.50
23.85
18.52
19.70
16.76
20.19
% Of Sales
-
1.19%
1.46%
1.34%
1.41%
1.79%
1.44%
1.25%
1.60%
1.29%
1.70%
Selling & Distn. Exp.
-
400.81
369.58
378.56
264.39
242.56
274.85
217.55
8.73
130.51
116.49
% Of Sales
-
14.08%
16.40%
17.96%
15.62%
17.04%
16.54%
14.74%
0.71%
10.07%
9.81%
Miscellaneous Exp.
-
18.82
18.24
18.41
13.48
23.84
14.87
21.67
28.31
21.70
116.49
% Of Sales
-
0.66%
0.81%
0.87%
0.80%
1.67%
0.90%
1.47%
2.30%
1.67%
1.29%
EBITDA
331.19
356.60
176.46
377.55
371.79
199.43
231.98
256.32
219.93
237.99
168.43
EBITDA Margin
13.10%
12.53%
7.83%
17.91%
21.97%
14.01%
13.96%
17.37%
17.87%
18.36%
14.18%
Other Income
61.18
69.45
38.44
38.50
26.82
4.12
8.28
10.41
9.55
4.75
14.54
Interest
31.99
43.17
40.91
37.07
54.69
68.08
41.08
44.78
50.79
52.84
52.46
Depreciation
84.95
89.35
89.91
87.06
91.71
96.09
75.62
70.51
62.59
48.29
48.21
PBT
249.95
293.53
84.08
291.92
252.20
39.38
123.57
151.44
116.10
141.61
82.30
Tax
-2.89
16.67
-5.67
52.78
63.43
-18.63
15.29
31.12
19.48
23.31
13.05
Tax Rate
-1.16%
5.69%
-6.74%
18.08%
25.15%
-47.31%
12.37%
21.80%
16.78%
16.56%
16.10%
PAT
252.84
184.33
40.36
187.62
166.79
26.84
80.66
88.46
75.55
93.36
50.92
PAT before Minority Interest
146.69
276.22
89.75
239.14
188.77
58.01
108.28
111.61
96.62
117.46
68.01
Minority Interest
-106.15
-91.89
-49.39
-51.52
-21.98
-31.17
-27.62
-23.15
-21.07
-24.10
-17.09
PAT Margin
10.00%
6.48%
1.79%
8.90%
9.85%
1.89%
4.86%
5.99%
6.14%
7.20%
4.29%
PAT Growth
-8.46%
356.71%
-78.49%
12.49%
521.42%
-66.72%
-8.82%
17.09%
-19.08%
83.35%
 
EPS
19.62
14.30
3.13
14.56
12.94
2.08
6.26
6.86
5.86
7.24
3.95

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,410.29
1,224.59
1,177.07
995.90
838.62
810.88
736.48
675.76
615.16
531.85
Share Capital
12.89
12.89
12.89
12.89
12.89
12.89
12.89
12.89
12.89
12.89
Total Reserves
1,397.40
1,211.70
1,164.18
983.01
825.73
797.99
723.59
662.87
602.26
518.96
Non-Current Liabilities
292.20
305.77
343.13
381.12
433.35
513.53
513.68
404.04
492.74
454.88
Secured Loans
26.78
78.31
129.87
194.74
230.06
308.39
316.27
224.18
279.23
271.27
Unsecured Loans
57.20
52.66
49.02
53.02
50.29
48.88
56.03
48.67
55.16
47.01
Long Term Provisions
15.84
14.45
13.76
12.92
17.91
13.78
12.26
11.53
4.76
4.50
Current Liabilities
768.86
842.70
681.59
578.03
513.56
484.48
447.34
437.69
365.61
314.72
Trade Payables
110.16
112.33
102.47
97.88
129.38
95.09
102.77
81.50
72.20
66.93
Other Current Liabilities
327.32
333.82
348.55
328.79
244.68
253.18
222.51
221.50
224.22
181.46
Short Term Borrowings
311.53
338.61
167.36
103.65
130.68
113.95
85.87
123.03
52.00
43.23
Short Term Provisions
19.85
57.94
63.21
47.71
8.82
22.26
36.19
11.67
17.19
23.11
Total Liabilities
2,841.29
2,668.17
2,437.23
2,152.13
1,978.22
1,975.78
1,839.86
1,657.22
1,595.21
1,396.71
Net Block
936.29
998.05
1,057.58
1,095.60
1,180.27
1,185.82
908.33
871.43
852.32
644.01
Gross Block
1,780.32
1,754.91
1,706.57
1,639.37
1,634.88
1,527.64
1,043.91
936.05
1,302.42
1,041.74
Accumulated Depreciation
844.03
756.86
649.00
543.77
454.61
341.81
135.58
64.63
450.10
397.73
Non Current Assets
1,080.65
1,105.53
1,157.88
1,153.10
1,226.05
1,271.99
1,219.33
1,055.21
1,055.02
824.43
Capital Work in Progress
14.44
10.42
8.44
23.13
15.39
41.91
255.74
109.33
120.88
121.41
Non Current Investment
14.61
10.39
11.25
10.97
14.77
15.35
14.59
14.32
4.80
4.79
Long Term Loans & Adv.
34.90
23.43
13.01
15.43
15.22
28.13
39.19
59.62
75.98
52.45
Other Non Current Assets
80.41
63.24
67.60
7.96
0.39
0.78
1.48
0.51
1.04
1.77
Current Assets
1,760.64
1,562.64
1,279.34
999.03
752.17
703.79
620.54
602.01
540.19
572.29
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
470.35
552.64
359.98
278.38
289.11
349.08
359.50
274.81
219.90
230.56
Sundry Debtors
174.57
156.62
125.63
115.55
88.63
80.49
73.14
83.69
141.27
65.98
Cash & Bank
915.66
641.25
572.02
438.76
274.37
126.17
31.63
82.15
45.00
101.10
Other Current Assets
200.06
7.57
5.89
4.12
100.06
148.04
156.26
161.37
134.02
174.66
Short Term Loans & Adv.
193.36
204.56
215.82
162.21
94.96
115.41
151.67
157.52
130.80
170.52
Net Current Assets
991.78
719.94
597.75
421.00
238.61
219.31
173.19
164.32
174.59
257.57
Total Assets
2,841.29
2,668.17
2,437.22
2,152.13
1,978.22
1,975.78
1,839.87
1,657.22
1,595.21
1,396.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
105.27
-72.13
138.57
130.06
193.24
151.64
213.25
126.84
241.46
193.89
PBT
297.12
85.47
292.41
278.88
68.39
139.25
182.87
117.42
140.77
80.22
Adjustment
64.45
120.84
118.56
76.20
144.77
102.08
59.82
95.70
95.07
88.91
Changes in Working Capital
-248.36
-273.07
-241.15
-192.09
-13.05
-78.31
-10.23
-73.52
12.87
31.36
Cash after chg. in Working capital
113.21
-66.76
169.82
162.99
200.11
163.01
232.47
139.60
248.70
200.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.94
-5.37
-31.25
-32.93
-6.87
-11.37
-19.21
-12.76
-14.29
-11.43
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.05
4.83
Cash From Investing Activity
71.05
3.08
-26.37
28.85
-27.96
-138.64
-252.12
-66.89
-248.49
-45.78
Net Fixed Assets
-22.88
-20.60
-25.02
-18.10
-47.41
-125.13
-233.28
247.67
-59.62
-61.01
Net Investments
-0.09
1.92
-0.02
-0.07
0.07
0.04
0.00
-0.04
0.00
-0.01
Others
94.02
21.76
-1.33
47.02
19.38
-13.55
-18.84
-314.52
-188.87
15.24
Cash from Financing Activity
-168.75
68.31
-111.46
-175.47
-161.34
-14.15
-18.29
-18.49
-49.07
-78.83
Net Cash Inflow / Outflow
7.57
-0.74
0.74
-16.56
3.94
-1.15
-57.15
41.47
-56.10
69.27
Opening Cash & Equivalents
3.09
3.83
3.09
19.65
15.71
16.86
74.01
32.12
101.10
31.82
Closing Cash & Equivalent
10.66
3.09
3.83
3.09
19.65
15.71
16.86
73.59
45.00
101.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
109.40
95.00
91.30
77.25
65.06
62.90
57.43
52.42
47.72
41.25
ROA
10.03%
3.52%
10.42%
9.14%
2.93%
5.68%
6.38%
5.94%
7.85%
4.95%
ROE
20.97%
7.47%
22.01%
20.58%
7.03%
13.96%
15.76%
14.97%
20.48%
13.22%
ROCE
18.33%
7.37%
21.41%
21.54%
7.69%
12.18%
15.07%
14.60%
18.64%
13.66%
Fixed Asset Turnover
1.75
1.45
1.47
1.03
0.90
1.29
1.53
1.22
1.20
1.30
Receivable days
19.50
20.60
17.86
22.02
21.68
16.88
18.92
30.15
26.83
22.84
Inventory Days
60.24
66.59
47.28
61.19
81.81
77.84
76.54
66.30
58.31
71.05
Payable days
36.91
57.34
65.40
82.70
32.90
25.76
25.11
25.86
23.61
27.99
Cash Conversion Cycle
42.83
29.85
-0.26
0.51
70.59
68.95
70.34
70.59
61.53
65.90
Total Debt/Equity
0.34
0.45
0.37
0.47
0.65
0.73
0.75
0.76
0.78
0.85
Interest Cover
7.78
3.06
8.87
5.61
1.58
4.01
4.19
3.29
3.66
2.54

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.