Nifty
:
25461.30
Sensex
:
83442.50
0.30 (0.00%)
9.61 (0.01%)
Nifty
Sensex
:
:
25461.30
83442.50
0.30 (0.00%)
9.61 (0.01%)

KEC International Ltd.

Engineering - Power Construction

Rating :
67/99

BSE: 532714 | NSE: KEC

NSE BSE
887.90
07-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  895
  •  900.85
  •  883.15
  •  899.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  226116
  •  201172222.7
  •  1313.25
  •  627.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23,626.58
  • 41.40
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26,671.75
  • 0.62%
  • 4.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.10%
  • 0.50%
  • 7.90%
  • FII
  • DII
  • Others
  • 15.42%
  • 23.57%
  • 2.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.93
  • 10.73
  • 13.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.68
  • 1.92
  • 7.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.98
  • -9.32
  • 1.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.70
  • 40.55
  • 60.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.76
  • 3.79
  • 4.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.07
  • 15.57
  • 18.69

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
13.49
21.37
37.18
50.93
P/E Ratio
65.82
41.55
23.88
17.43
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
5.60
4.44
3.89
3.28
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
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
6,872.12
6,164.83
11.47%
5,349.38
5,006.72
6.84%
5,113.31
4,499.03
13.65%
4,511.89
4,243.59
6.32%
Expenses
6,333.29
5,776.83
9.63%
4,974.92
4,698.83
5.88%
4,793.07
4,224.71
13.45%
4,241.52
3,999.23
6.06%
EBITDA
538.83
388.00
38.87%
374.46
307.89
21.62%
320.24
274.32
16.74%
270.37
244.36
10.64%
EBIDTM
7.84%
6.29%
7.00%
6.15%
6.26%
6.10%
5.99%
5.76%
Other Income
20.20
7.79
159.31%
0.91
25.98
-96.50%
6.63
15.82
-58.09%
43.13
2.83
1,424.03%
Interest
170.34
154.25
10.43%
170.22
164.35
3.57%
168.08
177.84
-5.49%
154.95
158.70
-2.36%
Depreciation
46.53
48.25
-3.56%
45.32
48.80
-7.13%
45.32
46.52
-2.58%
46.51
41.79
11.29%
PBT
342.16
193.29
77.02%
159.83
120.72
32.40%
113.47
65.78
72.50%
112.04
46.70
139.91%
Tax
73.96
41.54
78.05%
30.27
23.85
26.92%
28.06
9.95
182.01%
24.46
4.37
459.73%
PAT
268.20
151.75
76.74%
129.56
96.87
33.75%
85.41
55.83
52.98%
87.58
42.33
106.90%
PATM
3.90%
2.46%
2.42%
1.93%
1.67%
1.24%
1.94%
1.00%
EPS
10.04
5.90
70.17%
4.85
3.77
28.65%
3.20
2.17
47.47%
3.41
1.65
106.67%

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
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
8,467.80
Net Sales Growth
9.70%
15.23%
25.76%
4.79%
9.60%
8.56%
9.06%
17.73%
0.78%
0.59%
 
Cost Of Goods Sold
10,078.67
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
4,868.47
Gross Profit
11,768.03
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
3,599.33
GP Margin
53.87%
43.19%
46.17%
48.26%
48.66%
48.87%
47.26%
45.28%
47.83%
46.65%
42.51%
Total Expenditure
20,342.80
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
7,889.87
Power & Fuel Cost
-
134.52
151.98
110.98
79.63
91.66
92.90
74.83
63.87
75.29
94.80
% Of Sales
-
0.68%
0.88%
0.81%
0.61%
0.77%
0.84%
0.74%
0.74%
0.88%
1.12%
Employee Cost
-
1,440.63
1,356.24
1,258.66
1,115.09
1,104.36
832.19
798.35
732.67
639.21
586.48
% Of Sales
-
7.23%
7.85%
9.16%
8.50%
9.23%
7.55%
7.90%
8.53%
7.50%
6.93%
Manufacturing Exp.
-
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
1,588.63
% Of Sales
-
21.70%
24.93%
24.41%
22.09%
19.46%
21.24%
17.45%
17.49%
19.38%
18.76%
General & Admin Exp.
-
566.73
539.03
415.58
372.00
386.92
341.49
327.82
410.37
392.29
319.13
% Of Sales
-
2.85%
3.12%
3.02%
2.84%
3.23%
3.10%
3.24%
4.78%
4.61%
3.77%
Selling & Distn. Exp.
-
412.85
407.89
304.66
410.18
470.31
307.42
227.58
141.22
138.56
172.29
% Of Sales
-
2.07%
2.36%
2.22%
3.13%
3.93%
2.79%
2.25%
1.65%
1.63%
2.03%
Miscellaneous Exp.
-
395.27
307.99
266.13
289.09
257.37
251.54
306.58
387.03
317.81
172.29
% Of Sales
-
1.98%
1.78%
1.94%
2.20%
2.15%
2.28%
3.03%
4.51%
3.73%
3.07%
EBITDA
1,503.90
1,328.83
907.98
921.33
1,218.58
1,208.58
1,042.01
1,077.23
869.05
759.99
577.93
EBITDA Margin
6.88%
6.67%
5.25%
6.70%
9.29%
10.10%
9.45%
10.66%
10.12%
8.92%
6.83%
Other Income
70.87
79.54
70.23
92.12
50.34
131.97
227.83
40.63
55.66
31.69
147.19
Interest
663.59
796.52
655.75
412.52
360.48
403.08
398.14
317.88
331.57
368.48
375.96
Depreciation
183.68
185.36
161.48
157.86
152.53
147.20
117.13
109.74
129.69
131.78
88.11
PBT
727.50
426.49
160.98
443.07
755.91
790.27
754.57
690.24
463.44
291.42
261.06
Tax
156.75
79.71
-15.05
67.35
203.19
224.75
258.80
229.82
158.67
143.57
100.08
Tax Rate
21.55%
18.69%
-9.35%
16.86%
26.88%
28.44%
34.30%
33.30%
34.24%
49.27%
38.34%
PAT
570.75
346.78
176.03
332.08
552.72
565.52
495.77
460.42
304.78
147.84
160.98
PAT before Minority Interest
570.75
346.78
176.03
332.08
552.72
565.52
495.77
460.42
304.78
147.84
160.98
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
2.61%
1.74%
1.02%
2.42%
4.21%
4.73%
4.50%
4.56%
3.55%
1.74%
1.90%
PAT Growth
64.59%
97.00%
-46.99%
-39.92%
-2.26%
14.07%
7.68%
51.07%
106.16%
-8.16%
 
EPS
21.44
13.03
6.61
12.47
20.76
21.24
18.62
17.30
11.45
5.55
6.05

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
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
1,329.80
Share Capital
51.42
51.42
51.42
51.42
51.42
51.42
51.42
51.42
51.42
51.42
Total Reserves
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
1,278.38
Non-Current Liabilities
72.33
360.80
404.58
338.92
333.32
673.31
856.82
914.25
716.52
810.90
Secured Loans
16.85
232.87
45.62
21.94
138.76
509.82
730.18
764.42
586.94
650.48
Unsecured Loans
236.01
260.29
347.64
196.77
13.90
31.24
8.26
11.24
5.95
86.57
Long Term Provisions
24.56
24.12
13.74
13.93
16.87
13.92
17.68
14.59
20.26
11.13
Current Liabilities
14,509.78
12,819.06
12,103.13
10,286.29
9,723.68
8,554.72
7,658.21
6,214.20
6,867.08
5,586.49
Trade Payables
9,206.98
8,388.33
6,847.33
6,170.27
5,007.25
4,800.94
4,657.84
3,167.20
2,820.01
3,324.83
Other Current Liabilities
1,838.59
1,819.50
2,681.39
2,303.69
2,699.77
2,511.88
1,916.43
1,676.43
1,508.08
842.85
Short Term Borrowings
3,267.98
2,408.81
2,396.95
1,624.71
1,909.14
1,155.75
900.97
1,232.54
2,430.01
1,308.09
Short Term Provisions
196.23
202.42
177.46
187.62
107.52
86.15
182.97
138.04
108.98
110.72
Total Liabilities
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
7,727.19
Net Block
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
1,258.90
Gross Block
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
1,733.55
Accumulated Depreciation
1,498.81
1,328.62
1,205.32
1,048.49
922.15
777.63
681.04
599.00
495.67
474.65
Non Current Assets
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
1,780.29
Capital Work in Progress
13.92
11.45
2.46
17.90
83.96
7.32
78.07
5.10
8.39
16.44
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.01
Long Term Loans & Adv.
852.96
880.69
851.79
415.12
220.01
145.30
263.57
308.42
231.54
216.70
Other Non Current Assets
24.81
40.72
45.96
272.01
177.69
177.04
219.81
198.32
278.67
288.23
Current Assets
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
5,946.90
Current Investments
0.00
0.00
12.64
1.06
22.50
13.21
39.29
130.39
25.35
0.00
Inventories
1,213.31
1,137.16
1,066.48
842.20
775.82
641.01
627.41
394.67
360.16
476.39
Sundry Debtors
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
3,852.93
Cash & Bank
273.28
344.16
261.94
249.17
163.67
276.17
231.31
207.97
85.31
206.32
Other Current Assets
10,534.64
240.45
247.03
619.11
4,633.27
4,345.43
2,901.90
2,120.82
2,029.25
1,411.26
Short Term Loans & Adv.
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
315.81
Net Current Assets
1,648.07
1,616.55
1,586.65
1,596.07
1,297.46
1,596.36
1,180.63
840.00
290.58
360.41
Total Assets
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
7,727.19

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
311.14
613.74
-283.71
839.57
87.45
198.74
659.62
1,661.59
-75.31
152.85
PBT
426.49
160.98
399.43
755.91
790.27
495.77
460.42
304.78
147.87
261.06
Adjustment
926.96
692.76
528.42
522.27
513.47
579.35
662.53
757.85
745.21
334.50
Changes in Working Capital
-790.18
-25.47
-925.26
-229.83
-866.98
-578.70
-233.77
703.37
-835.17
-320.62
Cash after chg. in Working capital
563.27
828.27
2.59
1,048.35
436.76
496.42
889.18
1,766.00
57.90
274.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-252.13
-214.53
-286.30
-208.78
-349.31
-297.68
-229.56
-104.41
-133.21
-122.08
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
-223.06
-142.21
-204.69
-127.39
-117.94
-69.45
-4.46
-183.08
-22.61
124.84
Net Fixed Assets
-177.08
-96.87
-148.15
-63.51
-149.04
-63.92
-112.57
-43.53
-95.96
53.75
Net Investments
-82.58
-111.61
-157.55
-191.38
-179.54
-118.32
-195.33
-41.63
-74.13
-0.19
Others
36.60
66.27
101.01
127.50
210.64
112.79
303.44
-97.92
147.48
71.28
Cash from Financing Activity
-144.67
-400.81
495.86
-658.92
2.52
-149.91
-638.15
-1,378.99
-27.59
-215.71
Net Cash Inflow / Outflow
-56.59
70.72
7.46
53.26
-27.97
-20.62
17.01
99.51
-125.51
61.98
Opening Cash & Equivalents
281.16
207.63
199.79
152.68
175.23
193.00
175.53
74.57
184.58
132.20
Closing Cash & Equivalent
205.10
281.16
207.63
199.79
152.68
175.23
193.00
175.53
74.57
194.18

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.)
159.30
146.69
140.80
130.68
108.81
94.71
77.69
61.70
50.19
51.73
ROA
1.95%
1.06%
2.21%
4.12%
4.61%
4.47%
4.79%
3.47%
1.78%
2.13%
ROE
8.82%
4.76%
9.52%
17.95%
21.61%
22.37%
25.69%
21.19%
11.29%
12.77%
ROCE
16.45%
12.15%
13.80%
21.35%
25.27%
28.68%
27.04%
19.38%
16.38%
18.56%
Fixed Asset Turnover
6.60
6.11
5.30
5.56
5.65
5.87
5.73
5.09
5.08
4.93
Receivable days
77.15
99.14
139.32
150.44
157.12
164.16
166.22
184.65
178.33
161.49
Inventory Days
21.54
23.27
25.35
22.52
21.61
21.00
18.39
15.73
17.53
20.69
Payable days
224.96
215.22
239.73
231.50
131.79
117.21
101.80
108.86
136.21
160.47
Cash Conversion Cycle
-126.27
-92.81
-75.06
-58.54
46.93
67.95
82.80
91.52
59.65
21.71
Total Debt/Equity
0.93
0.85
0.79
0.57
0.85
0.76
0.88
1.33
2.50
1.66
Interest Cover
1.54
1.25
1.97
3.10
2.96
2.90
3.17
2.40
1.79
1.69

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • 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
  • KEC International wins new orders worth Rs 1133 crore
    19th May 2025, 09:27 AM

    The company has bagged first order from Power Grid Corporation of India for ± 800 kV HVDC transmission line and 765 kV GIS substation

    Read More
  • KEC International secures new orders worth Rs 1,034 crore
    12th May 2025, 18:02 PM

    The transmission & distribution (T&D) business has secured STATCOM project from a global OEM in India

    Read More
  • KEC International secures new orders worth Rs 1,236 crore across various businesses
    1st Apr 2025, 16:00 PM

    Civil business has secured an order for a Residential project from a leading private developer in Western India

    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.