Nifty
Sensex
:
:
10804.35
36340.69
-36.30 (-0.33%)
-223.19 (-0.61%)

Cable

Rating :
69/99

BSE: 517569 | NSE: KEI

465.15
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  468.80
  •  472.90
  •  460.30
  •  467.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  35604
  •  165.82
  •  532.50
  •  248.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,673.98
  • 18.79
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,078.08
  • 0.26%
  • 4.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.93%
  • 2.32%
  • 18.74%
  • FII
  • DII
  • Others
  • 0.07%
  • 15.51%
  • 17.43%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.60
  • 15.94
  • 17.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.79
  • 19.70
  • 10.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.02
  • 39.64
  • 24.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.97
  • 17.29
  • 18.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.26
  • 3.40
  • 4.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.12
  • 7.66
  • 9.29

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,081.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
967.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
113.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
10.53%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
5.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
32.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
15.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
70.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
25.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
45.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
4.23%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
5.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
4,230.98
3,465.50
2,628.46
2,351.02
2,010.59
Net Sales Growth
-
22.09%
31.85%
11.80%
16.93%
 
Cost Of Goods Sold
-
2,932.39
2,411.17
1,827.60
1,663.16
1,474.96
Gross Profit
-
1,298.59
1,054.33
800.87
687.86
535.63
GP Margin
-
30.69%
30.42%
30.47%
29.26%
26.64%
Total Expenditure
-
3,790.43
3,126.21
2,359.46
2,108.82
1,829.84
Power & Fuel Cost
-
54.23
44.00
38.87
35.41
32.44
% Of Sales
-
1.28%
1.27%
1.48%
1.51%
1.61%
Employee Cost
-
173.39
146.79
111.73
82.84
62.06
% Of Sales
-
4.10%
4.24%
4.25%
3.52%
3.09%
Manufacturing Exp.
-
412.85
359.92
269.88
219.18
177.42
% Of Sales
-
9.76%
10.39%
10.27%
9.32%
8.82%
General & Admin Exp.
-
82.30
61.40
45.59
34.20
23.44
% Of Sales
-
1.95%
1.77%
1.73%
1.45%
1.17%
Selling & Distn. Exp.
-
38.26
37.49
19.02
30.03
25.59
% Of Sales
-
0.90%
1.08%
0.72%
1.28%
1.27%
Miscellaneous Exp.
-
97.01
65.44
46.77
44.00
33.91
% Of Sales
-
2.29%
1.89%
1.78%
1.87%
1.69%
EBITDA
-
440.55
339.29
269.00
242.20
180.75
EBITDA Margin
-
10.41%
9.79%
10.23%
10.30%
8.99%
Other Income
-
7.19
9.30
10.07
6.13
15.34
Interest
-
135.61
111.87
124.42
127.16
121.23
Depreciation
-
33.95
32.23
28.40
25.33
24.59
PBT
-
278.19
204.49
126.23
95.85
50.27
Tax
-
97.44
59.70
32.42
33.30
18.63
Tax Rate
-
35.03%
29.19%
25.68%
34.74%
35.23%
PAT
-
180.86
144.78
93.81
62.55
34.25
PAT before Minority Interest
-
180.75
144.80
93.81
62.55
34.25
Minority Interest
-
0.11
-0.02
0.00
0.00
0.00
PAT Margin
-
4.27%
4.18%
3.57%
2.66%
1.70%
PAT Growth
-
24.92%
54.33%
49.98%
82.63%
 
Unadjusted EPS
-
22.98
18.54
12.08
8.10
4.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
778.05
604.70
461.08
366.97
303.85
Share Capital
15.79
15.67
15.56
15.45
15.45
Total Reserves
758.51
583.13
438.92
347.65
288.40
Non-Current Liabilities
172.02
192.10
116.73
228.40
147.63
Secured Loans
110.92
137.85
69.97
183.84
120.42
Unsecured Loans
8.41
7.82
6.38
4.31
0.47
Long Term Provisions
8.63
6.72
5.06
4.00
3.20
Current Liabilities
1,900.22
1,488.01
1,357.43
899.61
902.20
Trade Payables
1,020.64
628.47
480.54
433.65
481.00
Other Current Liabilities
383.64
175.90
211.40
175.86
148.32
Short Term Borrowings
386.52
604.17
615.95
249.00
254.92
Short Term Provisions
109.42
79.47
49.54
41.10
17.96
Total Liabilities
2,850.18
2,284.81
1,935.24
1,494.98
1,353.68
Net Block
488.65
406.98
405.20
328.19
298.08
Gross Block
582.49
467.34
433.55
499.83
445.13
Accumulated Depreciation
93.84
60.36
28.35
171.64
147.04
Non Current Assets
538.70
449.17
419.64
382.86
310.47
Capital Work in Progress
31.61
22.98
3.15
29.34
4.39
Non Current Investment
1.74
3.00
2.91
3.11
3.14
Long Term Loans & Adv.
15.99
15.81
4.61
22.22
4.86
Other Non Current Assets
0.70
0.39
3.76
0.00
0.00
Current Assets
2,311.48
1,835.64
1,515.60
1,112.12
1,043.21
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
693.21
555.59
498.92
422.55
440.32
Sundry Debtors
1,090.93
1,022.84
824.58
568.14
473.29
Cash & Bank
195.34
77.16
33.34
5.84
4.72
Other Current Assets
332.00
87.69
70.54
50.61
124.89
Short Term Loans & Adv.
146.08
92.36
88.22
64.98
37.59
Net Current Assets
411.26
347.63
158.17
212.51
141.01
Total Assets
2,850.18
2,284.81
1,935.24
1,494.98
1,353.68

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
622.60
190.73
-28.82
185.68
198.75
PBT
278.19
204.49
126.23
95.85
52.88
Adjustment
171.71
150.31
166.31
160.54
150.39
Changes in Working Capital
259.22
-111.32
-290.94
-50.03
4.77
Cash after chg. in Working capital
709.11
243.48
1.60
206.37
208.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-86.51
-52.75
-30.42
-20.69
-9.30
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-275.05
-76.34
-62.74
-97.80
-16.62
Net Fixed Assets
-123.78
-53.62
92.17
-79.35
Net Investments
1.26
-0.10
0.38
0.03
Others
-152.53
-22.62
-155.29
-18.48
Cash from Financing Activity
-438.18
-68.96
228.65
-86.77
-181.96
Net Cash Inflow / Outflow
-90.63
45.43
137.09
1.12
0.17
Opening Cash & Equivalents
18.60
-26.83
-163.92
4.72
4.56
Closing Cash & Equivalent
-72.02
18.60
-26.83
5.84
4.72

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
98.11
76.42
58.42
47.01
39.34
ROA
7.04%
6.86%
5.47%
4.39%
2.53%
ROE
26.33%
27.49%
22.95%
18.76%
11.27%
ROCE
29.30%
23.26%
23.44%
27.51%
23.02%
Fixed Asset Turnover
8.06
7.78
6.07
5.33
4.83
Receivable days
91.18
96.24
89.74
75.41
80.36
Inventory Days
53.87
54.94
59.37
62.48
74.76
Payable days
40.30
41.00
42.59
42.57
44.91
Cash Conversion Cycle
104.74
110.18
106.52
95.31
110.22
Total Debt/Equity
0.77
1.41
1.79
1.37
1.49
Interest Cover
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.