Nifty
Sensex
:
:
22482.25
74005.94
16.15 (0.07%)
88.91 (0.12%)

Cable

Rating :
73/99

BSE: 517569 | NSE: KEI

4227.40
18-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  4170.00
  •  4260.00
  •  4170.00
  •  4168.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14601
  •  618.51
  •  4263.00
  •  1950.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 38,141.45
  • 65.68
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 37,575.31
  • 0.08%
  • 12.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.08%
  • 1.23%
  • 12.86%
  • FII
  • DII
  • Others
  • 31%
  • 14.91%
  • 2.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.63
  • 10.32
  • 18.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.52
  • 9.90
  • 9.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.02
  • 21.42
  • 21.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.98
  • 27.06
  • 32.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.91
  • 5.17
  • 6.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.30
  • 17.34
  • 23.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
2,319.28
1,954.53
18.66%
2,061.72
1,784.32
15.55%
1,946.58
1,608.07
21.05%
1,782.57
1,565.41
13.87%
Expenses
2,074.71
1,750.72
18.51%
1,844.81
1,602.14
15.15%
1,742.72
1,447.51
20.39%
1,604.31
1,405.79
14.12%
EBITDA
244.57
203.81
20.00%
216.91
182.18
19.06%
203.86
160.56
26.97%
178.27
159.63
11.68%
EBIDTM
10.54%
10.43%
10.52%
10.21%
10.47%
9.98%
10.00%
10.20%
Other Income
15.16
5.06
199.60%
11.80
13.76
-14.24%
7.66
5.27
45.35%
8.33
3.53
135.98%
Interest
16.52
10.09
63.73%
10.92
7.77
40.54%
7.53
7.62
-1.18%
8.95
9.23
-3.03%
Depreciation
15.76
14.32
10.06%
15.37
14.42
6.59%
15.56
14.46
7.61%
14.66
13.88
5.62%
PBT
227.24
184.46
23.19%
202.42
173.75
16.50%
188.42
143.75
31.07%
163.00
140.05
16.39%
Tax
58.65
46.36
26.51%
51.75
45.15
14.62%
48.22
36.87
30.78%
41.62
36.29
14.69%
PAT
168.59
138.10
22.08%
150.67
128.60
17.16%
140.21
106.88
31.18%
121.38
103.76
16.98%
PATM
7.27%
7.07%
7.31%
7.21%
7.20%
6.65%
6.81%
6.63%
EPS
18.67
15.31
21.95%
16.70
14.26
17.11%
15.54
11.85
31.14%
13.46
11.52
16.84%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
8,110.15
6,912.33
5,726.99
4,181.54
4,887.80
4,230.98
3,465.50
2,628.46
2,351.02
2,010.59
Net Sales Growth
17.33%
20.70%
36.96%
-14.45%
15.52%
22.09%
31.85%
11.80%
16.93%
 
Cost Of Goods Sold
6,077.38
5,172.35
4,214.18
2,914.70
3,382.20
2,932.39
2,411.17
1,827.60
1,663.16
1,474.96
Gross Profit
2,032.77
1,739.98
1,512.81
1,266.83
1,505.60
1,298.59
1,054.33
800.87
687.86
535.63
GP Margin
25.06%
25.17%
26.42%
30.30%
30.80%
30.69%
30.42%
30.47%
29.26%
26.64%
Total Expenditure
7,266.55
6,206.16
5,138.25
3,726.07
4,390.75
3,790.43
3,126.21
2,359.46
2,108.82
1,829.84
Power & Fuel Cost
-
74.67
61.95
51.43
63.20
54.23
44.00
38.87
35.41
32.44
% Of Sales
-
1.08%
1.08%
1.23%
1.29%
1.28%
1.27%
1.48%
1.51%
1.61%
Employee Cost
-
194.75
169.44
184.94
202.94
155.58
147.17
102.60
82.84
62.06
% Of Sales
-
2.82%
2.96%
4.42%
4.15%
3.68%
4.25%
3.90%
3.52%
3.09%
Manufacturing Exp.
-
410.27
369.23
439.12
512.68
412.85
359.92
269.88
219.18
177.42
% Of Sales
-
5.94%
6.45%
10.50%
10.49%
9.76%
10.39%
10.27%
9.32%
8.82%
General & Admin Exp.
-
118.77
107.22
60.13
105.41
100.11
61.02
54.72
34.20
23.44
% Of Sales
-
1.72%
1.87%
1.44%
2.16%
2.37%
1.76%
2.08%
1.45%
1.17%
Selling & Distn. Exp.
-
171.32
157.84
23.37
45.35
38.26
37.49
19.02
30.03
25.59
% Of Sales
-
2.48%
2.76%
0.56%
0.93%
0.90%
1.08%
0.72%
1.28%
1.27%
Miscellaneous Exp.
-
64.03
58.40
52.37
78.97
97.01
65.44
46.77
44.00
33.91
% Of Sales
-
0.93%
1.02%
1.25%
1.62%
2.29%
1.89%
1.78%
1.87%
1.69%
EBITDA
843.61
706.17
588.74
455.47
497.05
440.55
339.29
269.00
242.20
180.75
EBITDA Margin
10.40%
10.22%
10.28%
10.89%
10.17%
10.41%
9.79%
10.23%
10.30%
8.99%
Other Income
42.95
27.62
14.60
20.06
16.65
7.19
9.30
10.07
6.13
15.34
Interest
43.92
34.71
40.39
57.31
129.15
135.61
111.87
124.42
127.16
121.23
Depreciation
61.35
57.08
55.45
57.81
56.69
33.95
32.23
28.40
25.33
24.59
PBT
781.08
642.01
507.49
360.41
327.87
278.19
204.49
126.23
95.85
50.27
Tax
200.24
164.66
131.51
90.86
71.56
97.44
59.70
32.42
33.30
18.63
Tax Rate
25.64%
25.65%
25.91%
25.21%
21.83%
35.03%
29.19%
25.68%
34.74%
35.23%
PAT
580.85
477.34
376.02
269.45
256.31
180.86
144.78
93.81
62.55
34.25
PAT before Minority Interest
580.86
477.34
376.01
269.55
256.30
180.75
144.80
93.81
62.55
34.25
Minority Interest
0.01
0.00
0.01
-0.10
0.01
0.11
-0.02
0.00
0.00
0.00
PAT Margin
7.16%
6.91%
6.57%
6.44%
5.24%
4.27%
4.18%
3.57%
2.66%
1.70%
PAT Growth
21.68%
26.95%
39.55%
5.13%
41.72%
24.92%
54.33%
49.98%
82.63%
 
EPS
64.40
52.92
41.69
29.87
28.42
20.05
16.05
10.40
6.93
3.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,589.18
2,135.53
1,773.96
1,507.21
778.05
604.69
461.08
366.97
303.85
Share Capital
18.04
18.02
17.97
17.90
15.79
15.67
15.56
15.45
15.45
Total Reserves
2,564.26
2,110.09
1,744.44
1,476.41
758.51
583.13
438.92
347.65
288.40
Non-Current Liabilities
63.44
58.89
92.37
109.22
172.02
192.10
116.73
228.40
147.63
Secured Loans
0.00
0.00
19.71
46.75
110.92
137.85
69.97
183.84
120.42
Unsecured Loans
0.00
0.00
11.65
5.95
8.41
7.82
6.38
4.31
0.47
Long Term Provisions
14.88
8.77
9.12
11.07
8.63
6.72
5.06
4.00
3.20
Current Liabilities
1,117.55
1,332.66
1,142.18
1,654.46
1,824.45
1,488.01
1,357.43
899.61
902.20
Trade Payables
748.16
762.62
741.50
1,168.97
1,020.64
628.47
480.54
433.65
481.00
Other Current Liabilities
219.54
238.65
133.96
211.12
383.64
175.90
211.40
175.86
148.32
Short Term Borrowings
135.25
311.18
253.61
262.39
386.52
604.17
615.95
249.00
254.92
Short Term Provisions
14.60
20.21
13.11
11.97
33.65
79.47
49.54
41.10
17.96
Total Liabilities
3,770.15
3,527.07
3,008.50
3,270.78
2,774.41
2,284.80
1,935.24
1,494.98
1,353.68
Net Block
567.32
530.91
537.12
553.62
488.65
406.98
405.20
328.19
298.08
Gross Block
870.05
781.80
733.72
693.26
582.49
467.34
433.55
499.83
445.13
Accumulated Depreciation
302.73
250.89
196.60
139.63
93.84
60.36
28.35
171.64
147.04
Non Current Assets
608.82
566.00
568.39
583.08
538.70
449.17
419.64
382.86
310.47
Capital Work in Progress
14.56
16.51
7.13
11.21
31.61
22.98
3.15
29.34
4.39
Non Current Investment
1.27
2.02
1.17
0.75
1.74
3.00
2.91
3.11
3.14
Long Term Loans & Adv.
25.25
15.91
22.57
16.55
15.99
15.81
4.61
22.22
4.86
Other Non Current Assets
0.42
0.66
0.40
0.94
0.70
0.39
3.76
0.00
0.00
Current Assets
3,161.33
2,961.07
2,440.11
2,687.71
2,235.71
1,835.64
1,515.60
1,112.12
1,043.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,102.29
1,079.41
762.75
863.78
693.21
555.59
498.92
422.55
440.32
Sundry Debtors
1,387.79
1,395.53
1,349.57
1,367.59
1,090.93
1,022.84
824.58
568.14
473.29
Cash & Bank
537.17
360.04
221.24
214.35
195.34
77.16
33.34
5.84
4.72
Other Current Assets
134.08
51.59
49.14
177.11
256.23
180.05
158.76
115.59
124.89
Short Term Loans & Adv.
94.53
74.50
57.41
64.88
76.57
92.36
88.22
64.98
37.59
Net Current Assets
2,043.78
1,628.41
1,297.93
1,033.25
411.26
347.63
158.17
212.51
141.01
Total Assets
3,770.15
3,527.07
3,008.50
3,270.79
2,774.41
2,284.81
1,935.24
1,494.98
1,353.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
513.91
228.55
153.91
-13.03
622.60
190.73
-28.82
185.68
198.75
PBT
642.01
507.49
360.41
327.87
278.19
204.49
126.23
95.85
52.88
Adjustment
84.36
96.27
120.87
190.33
171.71
150.31
166.31
160.54
150.39
Changes in Working Capital
-34.90
-250.50
-237.02
-436.50
259.22
-111.32
-290.94
-50.03
4.77
Cash after chg. in Working capital
691.46
353.26
244.25
81.70
709.11
243.48
1.60
206.37
208.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-177.55
-124.71
-90.34
-94.73
-86.51
-52.75
-30.42
-20.69
-9.30
Other Direct Exp. Paid
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
Cash From Investing Activity
-137.13
-58.36
75.38
11.01
-275.05
-76.34
-62.74
-97.80
-16.62
Net Fixed Assets
-86.30
-57.46
-36.38
-90.37
-123.78
-53.62
92.17
-79.35
Net Investments
0.74
-1.10
-0.31
0.97
1.26
-0.10
0.38
0.03
Others
-51.57
0.20
112.07
100.41
-152.53
-22.62
-155.29
-18.48
Cash from Financing Activity
-255.93
-31.35
-128.59
99.41
-385.76
-68.96
228.65
-86.77
-181.96
Net Cash Inflow / Outflow
120.84
138.84
100.70
97.39
-38.21
45.43
137.09
1.12
0.17
Opening Cash & Equivalents
359.02
220.16
119.46
22.07
60.28
-26.83
-163.92
4.72
4.56
Closing Cash & Equivalent
479.90
359.02
220.16
119.46
22.07
18.60
-26.83
5.84
4.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
286.32
236.18
196.14
166.95
98.11
76.42
58.42
47.01
39.34
ROA
13.08%
11.51%
8.59%
8.48%
7.15%
6.86%
5.47%
4.39%
2.53%
ROE
20.27%
19.33%
16.55%
22.60%
26.33%
27.49%
22.95%
18.76%
11.27%
ROCE
26.07%
24.10%
21.13%
28.11%
29.30%
23.26%
23.44%
27.51%
23.02%
Fixed Asset Turnover
8.37
7.56
5.86
7.66
8.06
7.78
6.07
5.33
4.83
Receivable days
73.49
87.48
118.59
91.80
91.18
96.24
89.74
75.41
80.36
Inventory Days
57.60
58.70
70.99
58.13
53.87
54.94
59.37
62.48
74.76
Payable days
35.03
38.19
51.17
33.92
40.30
41.00
42.59
42.57
44.91
Cash Conversion Cycle
96.06
107.99
138.40
116.01
104.74
110.18
106.52
95.31
110.22
Total Debt/Equity
0.05
0.16
0.17
0.25
0.77
1.41
1.79
1.37
1.49
Interest Cover
19.50
13.56
7.29
3.54
3.05
2.83
2.01
1.75
1.44

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.