Nifty
Sensex
:
:
24715.05
80567.71
135.45 (0.55%)
409.83 (0.51%)

Engineering - Power Construction

Rating :
75/99

BSE: 532714 | NSE: KEC

847.75
03-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  864.65
  •  868.8
  •  844.6
  •  862.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  320426
  •  273231627.2
  •  1313.25
  •  627.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,581.75
  • 37.16
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,626.92
  • 0.65%
  • 4.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.10%
  • 0.76%
  • 8.59%
  • FII
  • DII
  • Others
  • 16.02%
  • 21.94%
  • 2.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.88
  • 10.75
  • 8.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.16
  • 6.44
  • 12.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.46
  • 0.64
  • 48.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.05
  • 40.86
  • 60.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.75
  • 3.83
  • 4.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.16
  • 15.83
  • 18.75

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
13.49
21.37
37.18
50.93
P/E Ratio
62.84
39.67
22.80
16.65
Revenue
19595
21847
25180
29230
EBITDA
1209
1504
2084
2590
Net Income
347
571
985
1348
ROA
1.9
2.8
5.3
6.1
P/B Ratio
5.35
4.23
3.71
3.13
ROE
8.82
12.09
17.34
20.21
FCFF
-559
-343
901
1127
FCFF Yield
-2.1
-1.29
3.39
4.24
Net Debt
3712
3302
3043
2854
BVPS
158.53
200.2
228.45
270.73

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
5,022.88
4,511.89
11.33%
6,872.12
6,164.83
11.47%
5,349.38
5,006.72
6.84%
5,113.31
4,499.03
13.65%
Expenses
4,672.78
4,241.52
10.17%
6,333.29
5,776.83
9.63%
4,974.92
4,698.83
5.88%
4,793.07
4,224.71
13.45%
EBITDA
350.10
270.37
29.49%
538.83
388.00
38.87%
374.46
307.89
21.62%
320.24
274.32
16.74%
EBIDTM
6.97%
5.99%
7.84%
6.29%
7.00%
6.15%
6.26%
6.10%
Other Income
5.39
43.13
-87.50%
20.20
7.79
159.31%
0.91
25.98
-96.50%
6.63
15.82
-58.09%
Interest
151.12
154.95
-2.47%
170.34
154.25
10.43%
170.22
164.35
3.57%
168.08
177.84
-5.49%
Depreciation
45.86
46.51
-1.40%
46.53
48.25
-3.56%
45.32
48.80
-7.13%
45.32
46.52
-2.58%
PBT
158.51
112.04
41.48%
342.16
193.29
77.02%
159.83
120.72
32.40%
113.47
65.78
72.50%
Tax
33.91
24.46
38.63%
73.96
41.54
78.05%
30.27
23.85
26.92%
28.06
9.95
182.01%
PAT
124.60
87.58
42.27%
268.20
151.75
76.74%
129.56
96.87
33.75%
85.41
55.83
52.98%
PATM
2.48%
1.94%
3.90%
2.46%
2.42%
1.93%
1.67%
1.24%
EPS
4.68
3.41
37.24%
10.04
5.90
70.17%
4.85
3.77
28.65%
3.20
2.17
47.47%

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
22,357.69
21,846.70
19,914.17
17,281.71
13,742.26
13,114.20
11,965.37
11,022.00
10,106.02
8,584.40
8,517.80
Net Sales Growth
10.78%
9.70%
15.23%
25.76%
4.79%
9.60%
8.56%
9.06%
17.73%
0.78%
 
Cost Of Goods Sold
10,530.97
12,821.75
11,313.37
9,303.10
7,110.40
6,733.15
6,118.03
5,813.12
5,529.97
4,478.84
4,543.90
Gross Profit
11,826.72
9,024.95
8,600.80
7,978.61
6,631.86
6,381.05
5,847.34
5,208.88
4,576.05
4,105.56
3,973.89
GP Margin
52.90%
41.31%
43.19%
46.17%
48.26%
48.66%
48.87%
47.26%
45.28%
47.83%
46.65%
Total Expenditure
20,774.06
20,181.97
18,585.34
16,373.73
12,820.93
11,895.62
10,756.79
9,979.99
9,028.79
7,715.35
7,757.81
Power & Fuel Cost
-
116.33
134.52
151.98
110.98
79.63
91.66
92.90
74.83
63.87
75.29
% Of Sales
-
0.53%
0.68%
0.88%
0.81%
0.61%
0.77%
0.84%
0.74%
0.74%
0.88%
Employee Cost
-
1,540.20
1,440.63
1,356.24
1,258.66
1,115.09
1,104.36
832.19
798.35
732.67
639.21
% Of Sales
-
7.05%
7.23%
7.85%
9.16%
8.50%
9.23%
7.55%
7.90%
8.53%
7.50%
Manufacturing Exp.
-
4,155.09
4,321.97
4,307.50
3,354.52
2,896.48
2,328.14
2,341.33
1,763.66
1,501.36
1,650.76
% Of Sales
-
19.02%
21.70%
24.93%
24.41%
22.09%
19.46%
21.24%
17.45%
17.49%
19.38%
General & Admin Exp.
-
599.76
564.94
539.03
415.58
372.00
386.92
341.49
327.82
410.37
392.29
% Of Sales
-
2.75%
2.84%
3.12%
3.02%
2.84%
3.23%
3.10%
3.24%
4.78%
4.61%
Selling & Distn. Exp.
-
343.09
412.85
407.89
304.66
410.18
470.31
307.42
227.58
141.22
138.56
% Of Sales
-
1.57%
2.07%
2.36%
2.22%
3.13%
3.93%
2.79%
2.25%
1.65%
1.63%
Miscellaneous Exp.
-
605.75
397.06
307.99
266.13
289.09
257.37
251.54
306.58
387.03
138.56
% Of Sales
-
2.77%
1.99%
1.78%
1.94%
2.20%
2.15%
2.28%
3.03%
4.51%
3.73%
EBITDA
1,583.63
1,664.73
1,328.83
907.98
921.33
1,218.58
1,208.58
1,042.01
1,077.23
869.05
759.99
EBITDA Margin
7.08%
7.62%
6.67%
5.25%
6.70%
9.29%
10.10%
9.45%
10.66%
10.12%
8.92%
Other Income
33.13
85.38
79.54
70.23
92.12
50.34
131.97
227.83
40.63
55.66
31.69
Interest
659.76
838.94
796.52
655.75
412.52
360.48
403.08
398.14
317.88
331.57
368.48
Depreciation
183.03
183.68
185.36
161.48
157.86
152.53
147.20
117.13
109.74
129.69
131.78
PBT
773.97
727.49
426.49
160.98
443.07
755.91
790.27
754.57
690.24
463.44
291.42
Tax
166.20
156.75
79.71
-15.05
67.35
203.19
224.75
258.80
229.82
158.67
143.57
Tax Rate
21.47%
21.55%
18.69%
-9.35%
16.86%
26.88%
28.44%
34.30%
33.30%
34.24%
49.27%
PAT
607.77
570.74
346.78
176.03
332.08
552.72
565.52
495.77
460.42
304.78
147.84
PAT before Minority Interest
607.77
570.74
346.78
176.03
332.08
552.72
565.52
495.77
460.42
304.78
147.84
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.72%
2.61%
1.74%
1.02%
2.42%
4.21%
4.73%
4.50%
4.56%
3.55%
1.74%
PAT Growth
55.03%
64.58%
97.00%
-46.99%
-39.92%
-2.26%
14.07%
7.68%
51.07%
106.16%
 
EPS
22.83
21.44
13.03
6.61
12.47
20.76
21.24
18.62
17.30
11.45
5.55

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
5,347.45
4,095.70
3,771.42
3,619.93
3,359.69
2,797.58
2,435.10
1,997.46
1,586.35
1,290.39
Share Capital
53.24
51.42
51.42
51.42
51.42
51.42
51.42
51.42
51.42
51.42
Total Reserves
5,294.21
4,044.28
3,720.00
3,568.51
3,308.27
2,746.16
2,383.68
1,946.04
1,534.94
1,238.97
Non-Current Liabilities
152.89
48.41
360.80
404.58
338.92
333.32
673.31
856.82
914.25
716.52
Secured Loans
43.30
0.00
232.87
45.62
21.94
138.76
509.82
730.18
764.42
586.94
Unsecured Loans
315.16
236.01
260.29
347.64
196.77
13.90
31.24
8.26
11.24
5.95
Long Term Provisions
19.69
17.49
24.12
13.74
13.93
16.87
13.92
17.68
14.59
20.26
Current Liabilities
16,226.88
14,533.70
12,819.06
12,103.13
10,286.29
9,723.68
8,554.72
7,658.21
6,214.20
6,867.08
Trade Payables
10,503.48
9,231.01
8,388.33
6,847.33
6,170.27
5,007.25
4,800.94
4,657.84
3,167.20
2,820.01
Other Current Liabilities
2,227.09
1,855.44
1,819.50
2,681.39
2,303.69
2,699.77
2,511.88
1,916.43
1,676.43
1,508.08
Short Term Borrowings
3,222.54
3,243.94
2,408.81
2,396.95
1,624.71
1,909.14
1,155.75
900.97
1,232.54
2,430.01
Short Term Provisions
273.77
203.31
202.42
177.46
187.62
107.52
86.15
182.97
138.04
108.98
Total Liabilities
21,727.22
18,677.81
16,951.28
16,127.64
13,984.90
12,854.58
11,663.13
10,512.49
8,714.80
8,873.99
Net Block
1,646.61
1,628.27
1,582.81
1,537.65
1,397.51
1,351.78
1,182.39
1,112.20
1,148.75
1,197.69
Gross Block
3,290.00
3,127.08
2,911.43
2,742.97
2,446.00
2,273.93
1,960.02
1,793.24
1,747.76
1,693.37
Accumulated Depreciation
1,643.39
1,498.81
1,328.62
1,205.32
1,048.49
922.15
777.63
681.04
599.00
495.67
Non Current Assets
2,340.58
2,519.96
2,515.67
2,437.86
2,102.54
1,833.44
1,512.05
1,673.65
1,660.60
1,716.33
Capital Work in Progress
38.52
13.92
11.45
2.46
17.90
83.96
7.32
78.07
5.10
8.39
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
Long Term Loans & Adv.
636.21
852.96
880.69
851.79
415.12
220.01
145.30
263.57
308.42
231.54
Other Non Current Assets
19.24
24.81
40.72
45.96
272.01
177.69
177.04
219.81
198.32
278.67
Current Assets
19,386.64
16,157.85
14,435.61
13,689.78
11,882.36
11,021.14
10,151.08
8,838.84
7,054.20
7,157.66
Current Investments
0.00
0.00
0.00
12.64
1.06
22.50
13.21
39.29
130.39
25.35
Inventories
1,140.46
1,213.31
1,137.16
1,066.48
842.20
775.82
641.01
627.41
394.67
360.16
Sundry Debtors
5,051.10
4,136.62
4,281.67
5,106.10
5,384.69
5,425.88
4,875.26
5,038.93
4,200.35
4,657.60
Cash & Bank
655.93
273.28
344.16
261.94
249.17
163.67
276.17
231.31
207.97
85.31
Other Current Assets
12,539.15
271.10
240.45
247.03
5,405.24
4,633.27
4,345.43
2,901.90
2,120.82
2,029.25
Short Term Loans & Adv.
12,258.04
10,263.54
8,432.17
6,995.59
4,786.13
3,870.27
218.87
2,407.10
1,793.71
335.48
Net Current Assets
3,159.76
1,624.15
1,616.55
1,586.65
1,596.07
1,297.46
1,596.36
1,180.63
840.00
290.58
Total Assets
21,727.22
18,677.81
16,951.28
16,127.64
13,984.90
12,854.58
11,663.13
10,512.49
8,714.80
8,873.99

Cash Flow

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
Cash From Operating Activity
419.07
311.15
613.74
-283.71
839.57
87.45
198.74
659.62
1,661.59
-75.31
PBT
727.49
426.49
160.98
399.43
755.91
790.27
495.77
460.42
304.78
147.87
Adjustment
1,058.07
926.96
692.76
528.42
522.27
513.47
579.35
662.53
757.85
745.21
Changes in Working Capital
-1,523.68
-790.17
-25.47
-925.26
-229.83
-866.98
-578.70
-233.77
703.37
-835.17
Cash after chg. in Working capital
261.88
563.28
828.27
2.59
1,048.35
436.76
496.42
889.18
1,766.00
57.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
157.19
-252.13
-214.53
-286.30
-208.78
-349.31
-297.68
-229.56
-104.41
-133.21
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
0.00
0.00
Cash From Investing Activity
-67.87
-223.06
-142.21
-204.69
-127.39
-117.94
-69.45
-4.46
-183.08
-22.61
Net Fixed Assets
301.89
-177.08
-96.87
-148.15
-63.51
-149.04
-63.92
-112.57
-43.53
-95.96
Net Investments
-98.05
-82.58
-111.61
-157.55
-191.38
-179.54
-118.32
-195.33
-41.63
-74.13
Others
-271.71
36.60
66.27
101.01
127.50
210.64
112.79
303.44
-97.92
147.48
Cash from Financing Activity
-32.12
-144.68
-400.81
495.86
-658.92
2.52
-149.91
-638.15
-1,378.99
-27.59
Net Cash Inflow / Outflow
319.08
-56.59
70.72
7.46
53.26
-27.97
-20.62
17.01
99.51
-125.51
Opening Cash & Equivalents
205.10
281.16
207.63
199.79
152.68
175.23
193.00
175.53
74.57
184.58
Closing Cash & Equivalent
545.69
205.10
281.16
207.63
199.79
152.68
175.23
193.00
175.53
74.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
200.88
159.30
146.69
140.80
130.68
108.81
94.71
77.69
61.70
50.19
ROA
2.83%
1.95%
1.06%
2.21%
4.12%
4.61%
4.47%
4.79%
3.47%
1.78%
ROE
12.09%
8.82%
4.76%
9.52%
17.95%
21.61%
22.37%
25.69%
21.19%
11.29%
ROCE
18.50%
16.47%
12.15%
13.80%
21.35%
25.27%
28.68%
27.04%
19.38%
16.38%
Fixed Asset Turnover
6.81
6.60
6.11
5.30
5.56
5.65
5.87
5.73
5.09
5.08
Receivable days
76.75
77.15
99.14
139.32
150.44
157.12
164.16
166.22
184.65
178.33
Inventory Days
19.66
21.54
23.27
25.35
22.52
21.61
21.00
18.39
15.73
17.53
Payable days
237.22
224.96
215.22
239.73
231.50
131.79
117.21
101.80
108.86
136.21
Cash Conversion Cycle
-140.81
-126.27
-92.81
-75.06
-58.54
46.93
67.95
82.80
91.52
59.65
Total Debt/Equity
0.69
0.92
0.85
0.79
0.57
0.85
0.76
0.88
1.33
2.50
Interest Cover
1.87
1.54
1.25
1.97
3.10
2.96
2.90
3.17
2.40
1.79

News Update:


  • KEC International secures new orders worth Rs 1,402 crore
    18th Aug 2025, 09:48 AM

    Cables & Conductors business has secured orders for supply of various types of cables and conductors in India and the overseas market

    Read More
  • KEC International secures new orders worth Rs 1509 crore
    30th Jul 2025, 12:39 PM

    Transportation business has secured an order in JV in the Train Collision Avoidance System (TCAS) segment under Kavach in India

    Read More
  • KEC International reports 42% rise in Q1 consolidated net profit
    29th Jul 2025, 14:49 PM

    The total consolidated income of the company increased by 10.39% at Rs 5,028.27 crore for Q1FY26

    Read More
  • KEC International - Quarterly Results
    28th Jul 2025, 20:02 PM

    Read More
  • KEC International secures orders worth Rs 1236 crore
    25th Jun 2025, 09:07 AM

    The orders are for high-rise residential projects in Western India from renowned real estate developers

    Read More
  • KEC International secures new orders worth Rs 2,211 crore
    4th Jun 2025, 16:00 PM

    The company’s Cables business has secured orders for supply of various types of cables in India and overseas

    Read More
  • KEC International reports 77% jump in Q4 consolidated net profit
    27th May 2025, 11:29 AM

    The total consolidated income of the company increased by 11.66% at Rs 6,892.32 crore for Q4FY25

    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.