Nifty
Sensex
:
:
14581.45
48803.68
76.65 (0.53%)
259.62 (0.53%)

Electric Equipment

Rating :
49/99

BSE: 533193 | NSE: KECL

12.85
15-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  13.10
  •  13.70
  •  12.50
  •  12.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  90226
  •  11.75
  •  16.75
  •  8.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 85.28
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 253.73
  • N/A
  • -0.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.51%
  • 1.74%
  • 39.62%
  • FII
  • DII
  • Others
  • 0.71%
  • 4.60%
  • 3.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.67
  • -10.51
  • -5.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 2.99
  • -35.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.76
  • 22.53
  • 3.82

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.24
  • -0.70
  • -0.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -116.23
  • -194.35
  • -0.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
77.13
83.47
-7.60%
70.44
78.09
-9.80%
41.25
71.24
-42.10%
81.61
77.41
5.43%
Expenses
80.82
82.67
-2.24%
74.03
77.56
-4.55%
49.96
75.18
-33.55%
79.32
81.24
-2.36%
EBITDA
-3.69
0.80
-
-3.59
0.53
-
-8.71
-3.94
-
2.29
-3.83
-
EBIDTM
-4.78%
0.96%
-5.10%
0.68%
-21.12%
-5.53%
2.81%
-4.95%
Other Income
1.52
66.82
-97.73%
0.74
16.65
-95.56%
0.61
0.73
-16.44%
0.88
57.98
-98.48%
Interest
7.54
11.33
-33.45%
7.71
10.87
-29.07%
7.97
12.19
-34.62%
8.28
14.39
-42.46%
Depreciation
1.56
1.64
-4.88%
1.58
1.64
-3.66%
1.57
1.67
-5.99%
1.65
2.16
-23.61%
PBT
-11.27
54.65
-
-12.14
14.49
-
-17.64
-17.07
-
-6.76
41.06
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-11.27
54.65
-
-12.14
14.49
-
-17.64
-17.07
-
-6.76
41.06
-
PATM
-14.61%
65.47%
-17.23%
18.56%
-42.76%
-23.96%
-8.28%
53.04%
EPS
-1.70
8.23
-
-1.83
2.18
-
-2.66
-2.57
-
-1.02
6.18
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
270.43
314.41
294.61
370.36
571.53
547.75
510.35
991.03
1,072.99
1,091.25
1,087.09
Net Sales Growth
-12.82%
6.72%
-20.45%
-35.20%
4.34%
7.33%
-48.50%
-7.64%
-1.67%
0.38%
 
Cost Of Goods Sold
188.30
210.81
216.41
283.31
431.21
400.73
396.16
704.12
741.89
727.81
753.45
Gross Profit
82.13
103.61
78.20
87.05
140.32
147.02
114.19
286.91
331.10
363.44
333.64
GP Margin
30.37%
32.95%
26.54%
23.50%
24.55%
26.84%
22.37%
28.95%
30.86%
33.30%
30.69%
Total Expenditure
284.13
318.94
336.06
409.80
589.68
551.66
599.10
1,049.25
1,068.84
1,040.26
1,035.74
Power & Fuel Cost
-
5.98
6.48
7.26
8.19
7.99
7.80
16.87
15.28
14.28
13.86
% Of Sales
-
1.90%
2.20%
1.96%
1.43%
1.46%
1.53%
1.70%
1.42%
1.31%
1.27%
Employee Cost
-
62.95
61.19
67.65
72.09
75.17
75.57
198.35
191.56
178.99
163.91
% Of Sales
-
20.02%
20.77%
18.27%
12.61%
13.72%
14.81%
20.01%
17.85%
16.40%
15.08%
Manufacturing Exp.
-
12.11
13.55
14.89
19.46
21.88
16.33
15.18
11.98
12.82
10.61
% Of Sales
-
3.85%
4.60%
4.02%
3.40%
3.99%
3.20%
1.53%
1.12%
1.17%
0.98%
General & Admin Exp.
-
17.30
17.40
22.31
21.38
21.60
30.64
42.27
44.81
44.53
46.59
% Of Sales
-
5.50%
5.91%
6.02%
3.74%
3.94%
6.00%
4.27%
4.18%
4.08%
4.29%
Selling & Distn. Exp.
-
8.05
7.46
10.93
17.76
18.15
21.55
39.80
35.88
33.77
28.28
% Of Sales
-
2.56%
2.53%
2.95%
3.11%
3.31%
4.22%
4.02%
3.34%
3.09%
2.60%
Miscellaneous Exp.
-
1.74
13.57
3.45
19.60
6.13
51.11
33.63
28.24
30.41
28.28
% Of Sales
-
0.55%
4.61%
0.93%
3.43%
1.12%
10.01%
3.39%
2.63%
2.79%
1.77%
EBITDA
-13.70
-4.53
-41.45
-39.44
-18.15
-3.91
-88.75
-58.22
4.15
50.99
51.35
EBITDA Margin
-5.07%
-1.44%
-14.07%
-10.65%
-3.18%
-0.71%
-17.39%
-5.87%
0.39%
4.67%
4.72%
Other Income
3.75
89.30
67.58
7.38
23.46
3.54
21.27
30.78
11.99
21.50
18.06
Interest
31.50
42.67
48.77
43.40
45.43
48.61
45.47
49.39
41.14
45.69
38.46
Depreciation
6.36
6.60
8.76
11.69
12.24
12.06
12.08
20.41
23.90
24.87
21.88
PBT
-47.81
35.50
-31.41
-87.15
-52.35
-61.04
-125.03
-97.23
-48.90
1.92
9.06
Tax
0.00
0.00
0.00
0.00
-0.03
0.00
0.00
-0.78
2.30
0.09
3.57
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.06%
0.00%
0.00%
0.80%
-4.72%
2.74%
32.72%
PAT
-47.81
45.32
-27.95
-87.15
-52.32
-39.49
-240.04
-93.98
-48.75
3.34
6.87
PAT before Minority Interest
-47.81
45.32
-27.95
-87.15
-52.32
-39.49
-240.04
-96.45
-51.04
3.19
7.33
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.47
2.29
0.15
-0.46
PAT Margin
-17.68%
14.41%
-9.49%
-23.53%
-9.15%
-7.21%
-47.03%
-9.48%
-4.54%
0.31%
0.63%
PAT Growth
-151.34%
-
-
-
-
-
-
-
-
-51.38%
 
EPS
-7.20
6.83
-4.21
-13.13
-7.88
-5.95
-36.15
-14.15
-7.34
0.50
1.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
-47.40
-91.60
-14.65
71.35
-192.23
-152.75
122.11
184.78
233.31
224.02
Share Capital
66.41
66.41
66.41
66.41
63.92
69.14
50.52
50.52
50.52
58.26
Total Reserves
-113.82
-158.02
-81.06
4.94
-256.15
-221.89
71.59
134.26
182.79
165.76
Non-Current Liabilities
92.44
111.39
110.51
130.02
176.44
123.96
95.55
38.20
53.59
92.97
Secured Loans
40.33
72.25
49.63
60.43
139.23
71.01
50.66
15.61
40.18
62.44
Unsecured Loans
4.50
0.00
0.00
5.50
5.62
19.77
39.78
20.07
12.18
23.36
Long Term Provisions
23.74
19.62
18.59
19.03
16.78
15.47
13.51
12.66
10.71
15.34
Current Liabilities
441.14
457.12
517.80
531.36
456.18
460.26
705.42
672.21
627.54
556.80
Trade Payables
125.40
120.66
149.71
204.09
183.67
190.55
309.97
279.51
252.68
276.06
Other Current Liabilities
160.70
194.42
171.07
155.93
98.79
78.56
171.08
151.10
174.68
122.85
Short Term Borrowings
126.96
116.46
172.52
148.17
144.22
156.81
210.27
220.16
183.70
143.93
Short Term Provisions
28.08
25.58
24.51
23.16
29.50
34.34
14.10
21.45
16.48
13.97
Total Liabilities
486.22
476.95
613.70
732.77
440.43
431.50
920.05
894.73
916.28
876.05
Net Block
320.12
325.67
403.63
414.20
92.34
98.18
337.22
313.66
327.37
332.75
Gross Block
529.11
528.42
599.63
599.86
271.71
269.97
587.58
536.31
521.49
505.45
Accumulated Depreciation
208.99
202.75
196.01
185.66
179.36
171.79
250.35
222.65
194.12
172.70
Non Current Assets
354.84
362.11
442.29
453.56
117.52
124.21
360.75
339.82
355.37
387.94
Capital Work in Progress
0.20
0.20
0.08
0.00
0.14
1.66
2.40
4.29
6.29
2.04
Non Current Investment
2.96
3.00
3.24
3.09
0.81
0.81
1.88
2.16
2.09
1.97
Long Term Loans & Adv.
29.84
32.14
34.81
35.92
24.22
12.84
9.08
9.83
12.22
9.66
Other Non Current Assets
1.73
1.10
0.52
0.35
0.00
10.72
10.17
9.88
7.40
41.53
Current Assets
131.38
114.84
171.42
279.21
322.91
307.30
559.30
554.91
560.91
488.10
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
49.00
46.81
54.73
76.09
97.57
93.40
233.78
226.54
230.42
165.05
Sundry Debtors
54.66
42.57
68.45
143.19
168.33
165.57
200.02
243.85
234.78
244.06
Cash & Bank
19.23
15.63
22.85
22.17
26.21
20.11
72.89
41.71
53.63
38.89
Other Current Assets
8.49
0.00
0.54
0.54
30.81
28.22
52.61
42.80
42.08
40.09
Short Term Loans & Adv.
8.49
9.83
24.84
37.21
12.23
10.32
19.27
26.34
22.82
35.16
Net Current Assets
-309.76
-342.28
-346.38
-252.15
-133.28
-152.96
-146.12
-117.30
-66.63
-68.70
Total Assets
486.22
476.95
613.71
732.77
440.43
431.51
920.05
894.73
916.28
876.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
34.46
1.34
22.75
31.40
-23.32
-45.33
41.56
22.44
30.80
88.24
PBT
45.32
-27.94
-87.15
-52.35
-39.49
-240.32
-95.03
-46.39
3.52
10.49
Adjustment
-26.69
5.38
54.76
53.37
37.92
202.96
57.94
72.93
65.49
44.91
Changes in Working Capital
14.77
24.61
53.40
30.92
-19.94
-7.52
82.81
-3.73
-34.30
42.71
Cash after chg. in Working capital
33.39
2.05
21.02
31.94
-21.50
-44.87
45.72
22.81
34.71
98.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.07
-0.72
1.73
-0.54
-1.82
-0.46
-4.16
-0.37
-3.91
-9.87
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
68.83
62.49
4.51
1.60
18.71
19.39
-3.59
-7.19
-5.85
-7.70
Net Fixed Assets
-0.68
71.09
0.15
-329.15
-0.22
30.35
2.15
-2.90
2.09
-3.63
Net Investments
-0.08
-0.06
-3.14
-3.50
-0.02
126.08
-36.28
-28.10
-18.70
-22.55
Others
69.59
-8.54
7.50
334.25
18.95
-137.04
30.54
23.81
10.76
18.48
Cash from Financing Activity
-106.80
-66.15
-27.38
-40.35
7.84
10.42
-9.77
-24.74
-35.25
-66.53
Net Cash Inflow / Outflow
-3.51
-2.32
-0.12
-7.34
3.24
-15.52
28.20
-9.49
-10.31
14.01
Opening Cash & Equivalents
9.62
11.94
12.06
19.40
10.66
47.30
19.10
28.59
38.89
24.89
Closing Cash & Equivalent
6.11
9.62
11.94
12.06
13.90
10.66
47.30
19.10
28.59
38.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
-45.79
-52.44
-48.30
-35.35
-36.33
-32.12
23.22
35.62
45.23
41.86
ROA
9.41%
-5.12%
-12.94%
-8.92%
-9.06%
-35.52%
-10.63%
-5.64%
0.36%
0.84%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-64.88%
-24.99%
1.45%
3.75%
ROCE
0.00%
0.00%
-178.94%
-7.28%
7.56%
-69.27%
-10.37%
-1.55%
9.93%
10.24%
Fixed Asset Turnover
0.59
0.52
0.63
1.44
2.23
1.29
1.89
2.18
2.28
2.35
Receivable days
56.44
68.77
101.85
90.80
100.92
120.37
76.45
75.62
74.79
79.27
Inventory Days
55.61
62.90
62.96
50.62
57.72
107.73
79.28
72.19
61.76
50.55
Payable days
120.10
121.28
100.81
78.29
87.96
115.34
64.60
62.83
74.45
82.71
Cash Conversion Cycle
-8.05
10.40
64.00
63.13
70.67
112.76
91.13
84.98
62.10
47.11
Total Debt/Equity
-0.62
-0.76
-0.96
-1.26
-1.67
-1.72
2.83
1.63
1.21
1.20
Interest Cover
2.06
0.43
-1.01
-0.15
0.19
-4.28
-0.97
-0.18
1.07
1.28

News Update:


  • Kirloskar Electric Company restarts Unit 7 at Karnataka
    14th Apr 2021, 12:42 PM

    The company has made an application to the concerned labour department to additionally layoff 08 workmen of Company’s Unit for a period of 60 days

    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.