Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Electric Equipment

Rating :
48/99

BSE: 533193 | NSE: KECL

14.95
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  15.25
  •  15.80
  •  14.75
  •  15.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  270881
  •  41.78
  •  19.70
  •  6.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 99.95
  • 5.48
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 268.41
  • N/A
  • -0.30

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
  • -0.22
  • -0.69
  • -0.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -115.42
  • -193.64
  • 2.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
70.44
78.09
-9.80%
41.25
71.24
-42.10%
81.61
77.41
5.43%
83.47
61.48
35.77%
Expenses
74.03
77.56
-4.55%
49.96
75.18
-33.55%
79.32
81.24
-2.36%
82.67
71.76
15.20%
EBITDA
-3.59
0.53
-
-8.71
-3.94
-
2.29
-3.83
-
0.80
-10.28
-
EBIDTM
-5.10%
0.68%
-21.12%
-5.53%
2.81%
-4.95%
0.96%
-16.72%
Other Income
0.74
16.65
-95.56%
0.61
0.73
-16.44%
0.88
57.98
-98.48%
66.82
0.59
11,225.42%
Interest
7.71
10.87
-29.07%
7.97
12.19
-34.62%
8.28
14.39
-42.46%
11.33
11.87
-4.55%
Depreciation
1.58
1.64
-3.66%
1.57
1.67
-5.99%
1.65
2.16
-23.61%
1.64
2.18
-24.77%
PBT
-12.14
14.49
-
-17.64
-17.07
-
-6.76
41.06
-
54.65
-23.74
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-12.14
14.49
-
-17.64
-17.07
-
-6.76
41.06
-
54.65
-23.74
-
PATM
-17.23%
18.56%
-42.76%
-23.96%
-8.28%
53.04%
65.47%
-38.61%
EPS
-1.83
2.18
-
-2.66
-2.57
-
-1.02
6.18
-
8.23
-3.57
-

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
276.77
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
-3.97%
6.72%
-20.45%
-35.20%
4.34%
7.33%
-48.50%
-7.64%
-1.67%
0.38%
 
Cost Of Goods Sold
187.50
210.81
216.41
283.31
431.21
400.73
396.16
704.12
741.89
727.81
753.45
Gross Profit
89.27
103.61
78.20
87.05
140.32
147.02
114.19
286.91
331.10
363.44
333.64
GP Margin
32.25%
32.95%
26.54%
23.50%
24.55%
26.84%
22.37%
28.95%
30.86%
33.30%
30.69%
Total Expenditure
285.98
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
-9.21
-4.53
-41.45
-39.44
-18.15
-3.91
-88.75
-58.22
4.15
50.99
51.35
EBITDA Margin
-3.33%
-1.44%
-14.07%
-10.65%
-3.18%
-0.71%
-17.39%
-5.87%
0.39%
4.67%
4.72%
Other Income
69.05
89.30
67.58
7.38
23.46
3.54
21.27
30.78
11.99
21.50
18.06
Interest
35.29
42.67
48.77
43.40
45.43
48.61
45.47
49.39
41.14
45.69
38.46
Depreciation
6.44
6.60
8.76
11.69
12.24
12.06
12.08
20.41
23.90
24.87
21.88
PBT
18.11
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
18.11
45.32
-27.95
-87.15
-52.32
-39.49
-240.04
-93.98
-48.75
3.34
6.87
PAT before Minority Interest
18.11
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
6.54%
14.41%
-9.49%
-23.53%
-9.15%
-7.21%
-47.03%
-9.48%
-4.54%
0.31%
0.63%
PAT Growth
22.86%
-
-
-
-
-
-
-
-
-51.38%
 
EPS
2.73
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

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.