Nifty
:
23146.15
Sensex
:
74729.27
148.80 (0.65%)
413.66 (0.56%)
Nifty
Sensex
:
:
23146.15
74729.27
148.80 (0.65%)
413.66 (0.56%)

KEI Industries Ltd.

Cable

Rating :
71/99

BSE: 517569 | NSE: KEI

NSE BSE
4482.30
16-Oct-2026
  • Open
  • High
  • Low
  • Previous Close
  •  4610.1
  •  4642.4
  •  4480
  •  4571.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  280885
  •  1277903564.8
  •  5899
  •  3728.7

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 42,763.15
  • 42.90
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 41,436.70
  • 0.10%
  • 6.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.00%
  • 0.72%
  • 10.25%
  • FII
  • DII
  • Others
  • 26.14%
  • 25.56%
  • 2.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.15
  • 15.45
  • 13.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.41
  • 15.86
  • 7.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.65
  • 19.55
  • 16.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.09
  • 48.53
  • 53.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.93
  • 7.34
  • 8.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.23
  • 29.60
  • 34.97

Earnings Forecasts:

(Updated: 17-10-2026)
Description
2026
2027
2028
2029
Adj EPS
96.09
122.16
145.18
172.93
P/E Ratio
46.65
36.69
30.87
25.92
Revenue
11747.8
14511.9
17407.5
20563.5
EBITDA
1229.04
1654.8
1992.68
2374
Net Income
918.43
1170.84
1393.61
1567.3
ROA
11.35
14.39
14.46
14.31
P/B Ratio
6.43
5.51
4.70
3.98
ROE
14.75
16.02
16.29
16.5
FCFF
-248.98
-40.18
238.85
422.3
FCFF Yield
-0.59
-0.09
0.56
0.99
Net Debt
-1259.62
-1235.39
-1422.37
-1682.23
BVPS
697.17
814.11
954.36
1126.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
3,185.34
2,590.32
22.97%
3,476.40
2,914.79
19.27%
2,954.70
2,472.25
19.51%
2,726.35
2,283.82
19.38%
Expenses
2,789.51
2,332.30
19.60%
3,094.80
2,613.51
18.42%
2,634.61
2,226.42
18.33%
2,457.01
2,059.05
19.33%
EBITDA
395.84
258.01
53.42%
381.59
301.28
26.66%
320.09
245.83
30.21%
269.34
224.77
19.83%
EBIDTM
12.43%
9.96%
10.98%
10.34%
10.83%
9.94%
9.88%
9.84%
Other Income
19.57
39.61
-50.59%
42.85
37.10
15.50%
33.80
8.62
292.11%
42.29
12.75
231.69%
Interest
17.68
14.50
21.93%
18.81
13.88
35.52%
16.63
14.28
16.46%
14.16
13.33
6.23%
Depreciation
28.57
19.89
43.64%
28.48
19.33
47.34%
22.60
18.98
19.07%
20.20
16.33
23.70%
PBT
369.16
263.23
40.24%
377.15
305.16
23.59%
314.67
221.19
42.26%
277.28
207.87
33.39%
Tax
95.02
67.48
40.81%
92.84
78.61
18.10%
79.81
56.39
41.53%
73.77
53.06
39.03%
PAT
274.14
195.75
40.05%
284.31
226.55
25.50%
234.86
164.81
42.50%
203.51
154.81
31.46%
PATM
8.61%
7.56%
8.18%
7.77%
7.95%
6.67%
7.46%
6.78%
EPS
28.68
20.49
39.97%
29.74
23.71
25.43%
24.57
17.25
42.43%
21.29
17.15
24.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
12,342.79
11,747.76
9,735.88
8,120.73
6,908.17
5,726.99
4,181.54
4,887.80
4,230.98
3,465.50
2,628.46
Net Sales Growth
20.29%
20.66%
19.89%
17.55%
20.62%
36.96%
-14.45%
15.52%
22.09%
31.85%
 
Cost Of Goods Sold
9,277.14
8,780.53
7,256.31
5,841.10
5,063.65
4,082.91
2,727.82
3,058.84
2,672.88
2,082.81
1,593.99
Gross Profit
3,065.65
2,967.24
2,479.56
2,279.62
1,844.52
1,644.08
1,453.72
1,828.96
1,558.10
1,382.69
1,034.47
GP Margin
24.84%
25.26%
25.47%
28.07%
26.70%
28.71%
34.77%
37.42%
36.83%
39.90%
39.36%
Total Expenditure
10,975.93
10,518.72
8,756.55
7,266.54
6,206.16
5,138.25
3,726.07
4,390.75
3,790.43
3,126.21
2,359.46
Power & Fuel Cost
-
114.83
100.55
87.93
74.67
61.95
51.43
63.20
54.23
44.00
38.87
% Of Sales
-
0.98%
1.03%
1.08%
1.08%
1.08%
1.23%
1.29%
1.28%
1.27%
1.48%
Employee Cost
-
301.86
249.97
219.24
194.75
169.44
168.65
202.94
155.58
133.37
102.60
% Of Sales
-
2.57%
2.57%
2.70%
2.82%
2.96%
4.03%
4.15%
3.68%
3.85%
3.90%
Manufacturing Exp.
-
698.13
657.74
693.51
518.97
500.49
529.71
721.27
575.14
608.35
443.47
% Of Sales
-
5.94%
6.76%
8.54%
7.51%
8.74%
12.67%
14.76%
13.59%
17.55%
16.87%
General & Admin Exp.
-
174.36
145.39
127.52
118.77
107.22
76.42
105.41
100.11
74.83
54.72
% Of Sales
-
1.48%
1.49%
1.57%
1.72%
1.87%
1.83%
2.16%
2.37%
2.16%
2.08%
Selling & Distn. Exp.
-
298.47
259.80
223.66
171.32
157.84
119.67
160.12
135.47
117.42
79.05
% Of Sales
-
2.54%
2.67%
2.75%
2.48%
2.76%
2.86%
3.28%
3.20%
3.39%
3.01%
Miscellaneous Exp.
-
150.53
86.79
73.58
64.03
58.40
52.37
78.97
97.01
65.44
79.05
% Of Sales
-
1.28%
0.89%
0.91%
0.93%
1.02%
1.25%
1.62%
2.29%
1.89%
1.78%
EBITDA
1,366.86
1,229.04
979.33
854.19
702.01
588.74
455.47
497.05
440.55
339.29
269.00
EBITDA Margin
11.07%
10.46%
10.06%
10.52%
10.16%
10.28%
10.89%
10.17%
10.41%
9.79%
10.23%
Other Income
138.51
158.55
83.44
32.37
31.78
14.60
20.06
16.65
7.19
9.30
10.07
Interest
67.28
64.11
55.65
43.91
34.71
40.39
57.31
129.15
135.61
111.87
124.42
Depreciation
99.85
91.17
70.14
61.35
57.08
55.45
57.81
56.69
33.95
32.23
28.40
PBT
1,338.26
1,232.33
936.97
781.29
642.01
507.49
360.41
327.87
278.19
204.49
126.23
Tax
341.44
313.89
240.56
200.24
164.66
131.51
90.86
71.56
97.44
59.70
32.42
Tax Rate
25.51%
25.47%
25.67%
25.64%
25.65%
25.91%
25.21%
21.83%
35.03%
29.19%
25.68%
PAT
996.82
918.43
696.41
580.86
477.34
376.02
269.55
256.30
180.86
144.76
93.64
PAT before Minority Interest
996.82
918.43
696.41
580.85
477.34
376.01
269.65
256.29
180.75
144.78
93.64
Minority Interest
0.00
0.00
0.00
0.01
0.00
0.01
-0.10
0.01
0.11
-0.02
0.00
PAT Margin
8.08%
7.82%
7.15%
7.15%
6.91%
6.57%
6.45%
5.24%
4.27%
4.18%
3.56%
PAT Growth
34.36%
31.88%
19.89%
21.69%
26.95%
39.50%
5.17%
41.71%
24.94%
54.59%
 
EPS
104.27
96.07
72.85
60.76
49.93
39.33
28.20
26.81
18.92
15.14
9.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
6,664.95
5,785.75
3,148.26
2,589.18
2,135.53
1,773.96
1,507.21
778.05
604.69
461.08
Share Capital
19.12
19.11
18.05
18.04
18.02
17.97
17.90
15.79
15.67
15.56
Total Reserves
6,640.22
5,757.33
3,119.35
2,564.26
2,110.09
1,744.44
1,476.41
758.51
583.13
438.92
Non-Current Liabilities
213.33
100.84
76.85
63.44
58.89
92.37
109.22
172.02
192.10
116.73
Secured Loans
0.00
0.00
0.00
0.00
0.00
19.71
46.75
110.92
137.85
69.97
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
11.65
5.95
8.41
7.82
6.38
Long Term Provisions
24.43
20.40
17.27
14.88
8.77
9.12
11.07
8.63
6.72
5.06
Current Liabilities
2,077.70
1,348.01
1,431.34
1,117.55
1,332.66
1,142.18
1,654.46
1,824.45
1,488.01
1,357.43
Trade Payables
1,334.58
779.15
1,007.94
748.16
762.62
741.50
1,168.97
1,020.64
628.47
480.54
Other Current Liabilities
481.28
371.04
276.42
219.54
238.65
133.96
211.12
383.64
175.90
211.40
Short Term Borrowings
186.20
178.32
134.23
135.25
311.18
253.61
262.39
386.52
604.17
615.95
Short Term Provisions
75.64
19.49
12.75
14.60
20.21
13.11
11.97
33.65
79.47
49.54
Total Liabilities
8,955.98
7,234.60
4,656.45
3,770.15
3,527.07
3,008.50
3,270.78
2,774.41
2,284.80
1,935.24
Net Block
1,686.40
993.09
770.35
567.32
530.91
537.12
553.62
488.65
406.98
405.20
Gross Block
2,199.38
1,419.46
1,129.82
870.05
781.80
733.72
693.26
582.49
467.34
433.55
Accumulated Depreciation
512.98
426.37
359.47
302.73
250.89
196.60
139.63
93.84
60.36
28.35
Non Current Assets
2,799.15
1,600.01
958.74
608.82
566.00
568.39
583.08
538.70
449.17
419.64
Capital Work in Progress
1,002.31
385.47
120.89
14.56
16.51
7.13
11.21
31.61
22.98
3.15
Non Current Investment
1.70
1.72
1.59
1.27
2.02
1.17
0.75
1.74
3.00
2.91
Long Term Loans & Adv.
107.78
218.74
65.35
25.25
15.91
22.44
16.41
15.87
15.70
4.51
Other Non Current Assets
0.96
1.00
0.58
0.42
0.66
0.54
1.08
0.83
0.51
3.86
Current Assets
6,156.82
5,634.59
3,697.71
3,161.33
2,961.07
2,440.11
2,687.71
2,235.71
1,835.64
1,515.60
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2,400.79
1,730.33
1,342.75
1,102.29
1,079.41
762.75
863.78
693.21
555.59
498.92
Sundry Debtors
1,841.66
1,797.25
1,517.87
1,387.79
1,395.53
1,349.57
1,367.59
1,090.93
1,022.84
824.58
Cash & Bank
1,512.64
1,915.29
700.63
537.17
360.04
221.24
214.35
195.34
77.16
33.34
Other Current Assets
401.73
137.62
48.01
39.55
126.09
106.55
241.98
256.23
180.04
158.76
Short Term Loans & Adv.
175.76
54.11
88.45
94.53
74.50
57.41
151.53
180.62
150.43
120.96
Net Current Assets
4,079.13
4,286.58
2,266.37
2,043.78
1,628.41
1,297.93
1,033.25
411.26
347.63
158.17
Total Assets
8,955.97
7,234.60
4,656.45
3,770.15
3,527.07
3,008.50
3,270.79
2,774.41
2,284.81
1,935.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
839.95
-32.21
610.50
513.91
228.55
153.91
-13.03
622.60
190.73
-28.82
PBT
1,232.33
936.97
780.97
642.01
507.49
360.41
327.87
278.19
204.49
126.23
Adjustment
118.80
79.66
102.94
84.36
96.27
120.87
190.33
171.71
150.31
166.31
Changes in Working Capital
-242.40
-822.71
-68.86
-34.90
-250.50
-237.02
-436.50
259.22
-111.32
-290.94
Cash after chg. in Working capital
1,108.72
193.92
815.05
691.46
353.26
244.25
81.70
709.11
243.48
1.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-268.77
-226.13
-204.54
-177.55
-124.71
-90.34
-94.73
-86.51
-52.75
-30.42
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
-349.50
-1,500.72
-352.60
-137.13
-58.36
75.38
11.01
-275.05
-76.34
-62.74
Net Fixed Assets
-1,396.76
-554.22
-366.10
-86.30
-57.46
-36.38
-90.37
-123.78
-53.62
92.17
Net Investments
0.02
-0.13
-0.32
0.74
-1.10
-0.31
0.97
1.26
-0.10
0.38
Others
1,047.24
-946.37
13.82
-51.57
0.20
112.07
100.41
-152.53
-22.62
-155.29
Cash from Financing Activity
-98.18
1,918.54
-71.76
-255.93
-31.35
-128.59
99.41
-385.76
-68.96
228.65
Net Cash Inflow / Outflow
392.27
385.61
186.13
120.84
138.84
100.70
97.39
-38.21
45.43
137.09
Opening Cash & Equivalents
1,051.74
666.08
479.90
359.02
220.16
119.46
22.07
60.28
-26.83
-163.92
Closing Cash & Equivalent
1,444.04
1,051.74
666.08
479.90
359.02
220.16
119.46
22.07
18.60
-26.83

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
696.58
604.51
347.67
286.32
236.18
196.14
166.95
98.11
76.42
58.42
ROA
11.35%
11.71%
13.79%
13.08%
11.51%
8.59%
8.48%
7.15%
6.86%
5.47%
ROE
14.77%
15.63%
20.31%
20.27%
19.33%
16.55%
22.60%
26.33%
27.49%
22.95%
ROCE
20.23%
21.47%
27.47%
26.07%
24.10%
21.13%
28.11%
29.30%
23.26%
23.44%
Fixed Asset Turnover
6.49
7.64
8.12
8.36
7.56
5.86
7.66
8.06
7.78
6.07
Receivable days
56.53
62.14
65.30
73.53
87.48
118.59
91.80
91.18
96.24
89.74
Inventory Days
64.18
57.60
54.95
57.64
58.70
70.99
58.13
53.87
54.94
59.37
Payable days
23.55
26.03
32.21
35.03
38.19
51.17
33.92
40.30
41.00
42.59
Cash Conversion Cycle
97.15
93.71
88.04
96.14
107.99
138.40
116.01
104.74
110.18
106.52
Total Debt/Equity
0.03
0.03
0.04
0.05
0.16
0.17
0.25
0.77
1.41
1.79
Interest Cover
20.22
17.84
18.79
19.50
13.56
7.29
3.54
3.05
2.83
2.01

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • KEI Industries reports 40% jump in Q1 net profit
    4th Aug 2026, 10:59 AM

    Total income of the company increased by 21.86% to Rs 3,204.92 crore for Q1FY27

    Read More
  • KEI Industries - Quarterly Results
    4th Aug 2026, 00:00 AM

    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.