Nifty
Sensex
:
:
18557.35
62513.11
44.60 (0.24%)
219.47 (0.35%)

Cable

Rating :
68/99

BSE: 517569 | NSE: KEI

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,195.39
  • 33.35
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,166.72
  • 0.16%
  • 6.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.99%
  • 1.45%
  • 13.95%
  • FII
  • DII
  • Others
  • 26.96%
  • 16.64%
  • 3.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.98
  • 10.57
  • 5.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.19
  • 11.65
  • 3.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.46
  • 21.03
  • 13.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.27
  • 22.12
  • 21.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.37
  • 4.46
  • 3.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.88
  • 12.23
  • 12.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
1,608.07
1,353.43
18.81%
1,565.41
1,017.56
53.84%
1,791.71
1,246.30
43.76%
1,563.85
1,152.94
35.64%
Expenses
1,447.51
1,207.19
19.91%
1,405.79
903.85
55.53%
1,619.72
1,108.92
46.06%
1,407.04
1,029.24
36.71%
EBITDA
160.56
146.24
9.79%
159.63
113.71
40.38%
171.99
137.39
25.18%
156.81
123.70
26.77%
EBIDTM
9.98%
10.80%
10.20%
11.17%
9.60%
11.02%
10.03%
10.73%
Other Income
5.27
2.29
130.13%
3.53
2.78
26.98%
7.82
2.50
212.80%
1.71
5.34
-67.98%
Interest
7.62
9.94
-23.34%
9.23
11.42
-19.18%
10.05
12.53
-19.79%
8.99
13.05
-31.11%
Depreciation
14.46
14.00
3.29%
13.88
13.85
0.22%
13.86
14.51
-4.48%
13.74
14.53
-5.44%
PBT
143.75
124.58
15.39%
140.05
91.22
53.53%
155.90
112.85
38.15%
135.80
101.46
33.85%
Tax
36.87
32.91
12.03%
36.29
24.12
50.46%
39.92
26.77
49.12%
34.57
25.24
36.97%
PAT
106.88
91.67
16.59%
103.76
67.10
54.63%
115.98
86.08
34.74%
101.22
76.22
32.80%
PATM
6.65%
6.77%
6.63%
6.59%
6.47%
6.91%
6.47%
6.61%
EPS
11.85
10.18
16.40%
11.52
7.47
54.22%
12.87
9.59
34.20%
11.23
8.48
32.43%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
6,529.04
5,726.55
4,181.54
4,887.80
4,230.98
3,465.50
2,628.46
2,351.02
2,010.59
Net Sales Growth
36.87%
36.95%
-14.45%
15.52%
22.09%
31.85%
11.80%
16.93%
 
Cost Of Goods Sold
4,918.81
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
1,610.23
1,512.37
1,266.83
1,505.60
1,298.59
1,054.33
800.87
687.86
535.63
GP Margin
24.66%
26.41%
30.30%
30.80%
30.69%
30.42%
30.47%
29.26%
26.64%
Total Expenditure
5,880.06
5,137.81
3,726.07
4,390.75
3,790.43
3,126.21
2,359.46
2,108.82
1,829.84
Power & Fuel Cost
-
61.95
51.43
63.20
54.23
44.00
38.87
35.41
32.44
% Of Sales
-
1.08%
1.23%
1.29%
1.28%
1.27%
1.48%
1.51%
1.61%
Employee Cost
-
200.64
184.94
202.94
155.58
147.17
102.60
82.84
62.06
% Of Sales
-
3.50%
4.42%
4.15%
3.68%
4.25%
3.90%
3.52%
3.09%
Manufacturing Exp.
-
488.48
439.12
512.68
412.85
359.92
269.88
219.18
177.42
% Of Sales
-
8.53%
10.50%
10.49%
9.76%
10.39%
10.27%
9.32%
8.82%
General & Admin Exp.
-
76.02
60.13
105.41
100.11
61.02
54.72
34.20
23.44
% Of Sales
-
1.33%
1.44%
2.16%
2.37%
1.76%
2.08%
1.45%
1.17%
Selling & Distn. Exp.
-
38.58
23.37
45.35
38.26
37.49
19.02
30.03
25.59
% Of Sales
-
0.67%
0.56%
0.93%
0.90%
1.08%
0.72%
1.28%
1.27%
Miscellaneous Exp.
-
57.95
52.37
78.97
97.01
65.44
46.77
44.00
33.91
% Of Sales
-
1.01%
1.25%
1.62%
2.29%
1.89%
1.78%
1.87%
1.69%
EBITDA
648.99
588.74
455.47
497.05
440.55
339.29
269.00
242.20
180.75
EBITDA Margin
9.94%
10.28%
10.89%
10.17%
10.41%
9.79%
10.23%
10.30%
8.99%
Other Income
18.33
14.60
20.06
16.65
7.19
9.30
10.07
6.13
15.34
Interest
35.89
40.39
57.31
129.15
135.61
111.87
124.42
127.16
121.23
Depreciation
55.94
55.45
57.81
56.69
33.95
32.23
28.40
25.33
24.59
PBT
575.50
507.49
360.41
327.87
278.19
204.49
126.23
95.85
50.27
Tax
147.65
131.51
90.86
71.56
97.44
59.70
32.42
33.30
18.63
Tax Rate
25.66%
25.91%
25.21%
21.83%
35.03%
29.19%
25.68%
34.74%
35.23%
PAT
427.84
375.99
269.45
256.31
180.86
144.78
93.81
62.55
34.25
PAT before Minority Interest
427.84
375.98
269.55
256.30
180.75
144.80
93.81
62.55
34.25
Minority Interest
0.00
0.01
-0.10
0.01
0.11
-0.02
0.00
0.00
0.00
PAT Margin
6.55%
6.57%
6.44%
5.24%
4.27%
4.18%
3.57%
2.66%
1.70%
PAT Growth
33.25%
39.54%
5.13%
41.72%
24.92%
54.33%
49.98%
82.63%
 
EPS
47.43
41.68
29.87
28.42
20.05
16.05
10.40
6.93
3.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,135.53
1,773.96
1,507.21
778.05
604.69
461.08
366.97
303.85
Share Capital
18.02
17.97
17.90
15.79
15.67
15.56
15.45
15.45
Total Reserves
2,110.09
1,744.44
1,476.41
758.51
583.13
438.92
347.65
288.40
Non-Current Liabilities
58.89
92.37
109.22
172.02
192.10
116.73
228.40
147.63
Secured Loans
0.00
19.71
46.75
110.92
137.85
69.97
183.84
120.42
Unsecured Loans
0.00
11.65
5.95
8.41
7.82
6.38
4.31
0.47
Long Term Provisions
8.77
9.12
11.07
8.63
6.72
5.06
4.00
3.20
Current Liabilities
1,332.66
1,142.18
1,654.46
1,824.45
1,488.01
1,357.43
899.61
902.20
Trade Payables
762.62
741.50
1,168.97
1,020.64
628.47
480.54
433.65
481.00
Other Current Liabilities
238.65
133.96
211.12
383.64
175.90
211.40
175.86
148.32
Short Term Borrowings
311.18
253.61
262.39
386.52
604.17
615.95
249.00
254.92
Short Term Provisions
20.21
13.11
11.97
33.65
79.47
49.54
41.10
17.96
Total Liabilities
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
530.91
537.12
553.62
488.65
406.98
405.20
328.19
298.08
Gross Block
781.80
733.72
693.26
582.49
467.34
433.55
499.83
445.13
Accumulated Depreciation
250.89
196.60
139.63
93.84
60.36
28.35
171.64
147.04
Non Current Assets
566.00
568.39
583.08
538.70
449.17
419.64
382.86
310.47
Capital Work in Progress
16.51
7.13
11.21
31.61
22.98
3.15
29.34
4.39
Non Current Investment
2.02
1.17
0.75
1.74
3.00
2.91
3.11
3.14
Long Term Loans & Adv.
16.17
22.57
16.55
15.99
15.81
4.61
22.22
4.86
Other Non Current Assets
0.40
0.40
0.94
0.70
0.39
3.76
0.00
0.00
Current Assets
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
Inventories
1,079.41
762.75
863.78
693.21
555.59
498.92
422.55
440.32
Sundry Debtors
1,395.53
1,349.57
1,367.59
1,090.93
1,022.84
824.58
568.14
473.29
Cash & Bank
360.04
221.24
214.35
195.34
77.16
33.34
5.84
4.72
Other Current Assets
126.09
49.14
177.11
179.66
180.05
158.76
115.59
124.89
Short Term Loans & Adv.
74.50
57.41
64.88
76.57
92.36
88.22
64.98
37.59
Net Current Assets
1,628.41
1,297.93
1,033.25
411.26
347.63
158.17
212.51
141.01
Total Assets
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

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
228.62
153.91
-13.03
622.60
190.73
-28.82
185.68
198.75
PBT
507.49
360.41
327.87
278.19
204.49
126.23
95.85
52.88
Adjustment
101.29
120.87
190.33
171.71
150.31
166.31
160.54
150.39
Changes in Working Capital
-255.46
-237.02
-436.50
259.22
-111.32
-290.94
-50.03
4.77
Cash after chg. in Working capital
353.32
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-58.39
75.38
11.01
-275.05
-76.34
-62.74
-97.80
-16.62
Net Fixed Assets
-57.46
-36.38
-90.37
-123.78
-53.62
92.17
-79.35
Net Investments
-1.10
-0.31
0.97
1.26
-0.10
0.38
0.03
Others
0.17
112.07
100.41
-152.53
-22.62
-155.29
-18.48
Cash from Financing Activity
-31.37
-128.59
99.41
-385.76
-68.96
228.65
-86.77
-181.96
Net Cash Inflow / Outflow
138.86
100.70
97.39
-38.21
45.43
137.09
1.12
0.17
Opening Cash & Equivalents
220.16
119.46
22.07
60.28
-26.83
-163.92
4.72
4.56
Closing Cash & Equivalent
359.02
220.16
119.46
22.07
18.60
-26.83
5.84
4.72

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
236.18
196.14
166.95
98.11
76.42
58.42
47.01
39.34
ROA
11.51%
8.59%
8.48%
7.15%
6.86%
5.47%
4.39%
2.53%
ROE
19.33%
16.55%
22.60%
26.33%
27.49%
22.95%
18.76%
11.27%
ROCE
24.10%
21.13%
28.11%
29.30%
23.26%
23.44%
27.51%
23.02%
Fixed Asset Turnover
7.56
5.86
7.66
8.06
7.78
6.07
5.33
4.83
Receivable days
87.48
118.59
91.80
91.18
96.24
89.74
75.41
80.36
Inventory Days
58.71
70.99
58.13
53.87
54.94
59.37
62.48
74.76
Payable days
38.19
51.17
33.92
40.30
41.00
42.59
42.57
44.91
Cash Conversion Cycle
108.00
138.40
116.01
104.74
110.18
106.52
95.31
110.22
Total Debt/Equity
0.16
0.17
0.25
0.77
1.41
1.79
1.37
1.49
Interest Cover
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.