Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Cable

Rating :
51/99

BSE: 517569 | NSE: KEI

335.20
23-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  326.50
  •  338.10
  •  324.60
  •  324.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  340477
  •  1130.23
  •  614.65
  •  208.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,016.90
  • 12.22
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,169.19
  • 0.45%
  • 1.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.34%
  • 2.94%
  • 17.11%
  • FII
  • DII
  • Others
  • 13.97%
  • 22.00%
  • 3.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.43
  • 15.76
  • 12.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.91
  • 15.46
  • 7.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.50
  • 32.59
  • 20.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.86
  • 18.97
  • 20.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.23
  • 3.61
  • 4.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.80
  • 7.77
  • 10.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
745.35
1,081.36
-31.07%
1,258.53
1,258.33
0.02%
1,314.22
1,088.18
20.77%
1,233.70
998.31
23.58%
Expenses
673.09
967.52
-30.43%
1,136.70
1,122.55
1.26%
1,174.96
970.69
21.04%
1,111.56
897.32
23.88%
EBITDA
72.26
113.84
-36.52%
121.82
135.79
-10.29%
139.26
117.49
18.53%
122.14
100.99
20.94%
EBIDTM
9.70%
10.53%
14.01%
10.79%
10.60%
10.80%
9.90%
10.12%
Other Income
8.61
5.20
65.58%
2.37
3.69
-35.77%
4.79
1.30
268.46%
4.29
1.06
304.72%
Interest
16.79
32.95
-49.04%
27.66
41.58
-33.48%
32.97
34.88
-5.48%
35.56
30.39
17.01%
Depreciation
14.58
15.16
-3.83%
13.72
8.64
58.80%
14.12
8.51
65.92%
13.68
8.45
61.89%
PBT
49.50
70.92
-30.20%
82.81
89.25
-7.22%
96.95
75.40
28.58%
77.19
63.21
22.12%
Tax
13.28
25.20
-47.30%
20.75
30.39
-31.72%
24.51
27.19
-9.86%
1.11
21.76
-94.90%
PAT
36.23
45.72
-20.76%
62.06
58.86
5.44%
72.45
48.21
50.28%
76.08
41.45
83.55%
PATM
4.86%
4.23%
7.11%
4.68%
5.51%
4.43%
6.17%
4.15%
EPS
4.03
5.09
-20.83%
6.90
6.55
5.34%
8.06
5.36
50.37%
8.46
4.61
83.51%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4,551.80
4,887.80
4,230.98
3,465.50
2,628.46
2,351.02
2,010.59
Net Sales Growth
2.84%
15.52%
22.09%
31.85%
11.80%
16.93%
 
Cost Of Goods Sold
6,945.14
3,382.20
2,932.39
2,411.17
1,827.60
1,663.16
1,474.96
Gross Profit
-2,393.34
1,505.60
1,298.59
1,054.33
800.87
687.86
535.63
GP Margin
-52.58%
30.80%
30.69%
30.42%
30.47%
29.26%
26.64%
Total Expenditure
4,096.31
4,390.75
3,790.43
3,126.21
2,359.46
2,108.82
1,829.84
Power & Fuel Cost
-
63.20
54.23
44.00
38.87
35.41
32.44
% Of Sales
-
1.29%
1.28%
1.27%
1.48%
1.51%
1.61%
Employee Cost
-
202.94
155.58
147.17
111.73
82.84
62.06
% Of Sales
-
4.15%
3.68%
4.25%
4.25%
3.52%
3.09%
Manufacturing Exp.
-
512.68
412.85
359.92
269.88
219.18
177.42
% Of Sales
-
10.49%
9.76%
10.39%
10.27%
9.32%
8.82%
General & Admin Exp.
-
105.41
100.11
61.02
45.59
34.20
23.44
% Of Sales
-
2.16%
2.37%
1.76%
1.73%
1.45%
1.17%
Selling & Distn. Exp.
-
45.35
38.26
37.49
19.02
30.03
25.59
% Of Sales
-
0.93%
0.90%
1.08%
0.72%
1.28%
1.27%
Miscellaneous Exp.
-
78.97
97.01
65.44
46.77
44.00
33.91
% Of Sales
-
1.62%
2.29%
1.89%
1.78%
1.87%
1.69%
EBITDA
455.48
497.05
440.55
339.29
269.00
242.20
180.75
EBITDA Margin
10.01%
10.17%
10.41%
9.79%
10.23%
10.30%
8.99%
Other Income
20.06
16.65
7.19
9.30
10.07
6.13
15.34
Interest
112.98
129.15
135.61
111.87
124.42
127.16
121.23
Depreciation
56.10
56.69
33.95
32.23
28.40
25.33
24.59
PBT
306.45
327.87
278.19
204.49
126.23
95.85
50.27
Tax
59.65
71.56
97.44
59.70
32.42
33.30
18.63
Tax Rate
19.46%
21.83%
35.03%
29.19%
25.68%
34.74%
35.23%
PAT
246.82
256.31
180.86
144.78
93.81
62.55
34.25
PAT before Minority Interest
246.81
256.30
180.75
144.80
93.81
62.55
34.25
Minority Interest
-0.01
0.01
0.11
-0.02
0.00
0.00
0.00
PAT Margin
5.42%
5.24%
4.27%
4.18%
3.57%
2.66%
1.70%
PAT Growth
27.07%
41.72%
24.92%
54.33%
49.98%
82.63%
 
EPS
27.45
28.51
20.12
16.10
10.43
6.96
3.81

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,507.21
778.05
604.69
461.08
366.97
303.85
Share Capital
17.90
15.79
15.67
15.56
15.45
15.45
Total Reserves
1,476.41
758.51
583.13
438.92
347.65
288.40
Non-Current Liabilities
109.22
172.02
192.10
116.73
228.40
147.63
Secured Loans
46.75
110.92
137.85
69.97
183.84
120.42
Unsecured Loans
5.95
8.41
7.82
6.38
4.31
0.47
Long Term Provisions
11.07
8.63
6.72
5.06
4.00
3.20
Current Liabilities
1,654.46
1,824.45
1,488.01
1,357.43
899.61
902.20
Trade Payables
1,168.97
1,020.64
628.47
480.54
433.65
481.00
Other Current Liabilities
211.12
383.64
175.90
211.40
175.86
148.32
Short Term Borrowings
262.39
386.52
604.17
615.95
249.00
254.92
Short Term Provisions
11.97
33.65
79.47
49.54
41.10
17.96
Total Liabilities
3,270.78
2,774.41
2,284.80
1,935.24
1,494.98
1,353.68
Net Block
553.62
488.65
406.98
405.20
328.19
298.08
Gross Block
693.26
582.49
467.34
433.55
499.83
445.13
Accumulated Depreciation
139.63
93.84
60.36
28.35
171.64
147.04
Non Current Assets
583.08
538.70
449.17
419.64
382.86
310.47
Capital Work in Progress
11.21
31.61
22.98
3.15
29.34
4.39
Non Current Investment
0.75
1.74
3.00
2.91
3.11
3.14
Long Term Loans & Adv.
16.55
15.99
15.81
4.61
22.22
4.86
Other Non Current Assets
0.94
0.70
0.39
3.76
0.00
0.00
Current Assets
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
Inventories
863.78
693.21
555.59
498.92
422.55
440.32
Sundry Debtors
1,367.59
1,090.93
1,022.84
824.58
568.14
473.29
Cash & Bank
214.35
195.34
77.16
33.34
5.84
4.72
Other Current Assets
241.99
179.66
87.69
70.54
115.59
124.89
Short Term Loans & Adv.
64.88
76.57
92.36
88.22
64.98
37.59
Net Current Assets
1,033.25
411.26
347.63
158.17
212.51
141.01
Total Assets
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-13.03
622.60
190.73
-28.82
185.68
198.75
PBT
327.87
278.19
204.49
126.23
95.85
52.88
Adjustment
186.65
171.71
150.31
166.31
160.54
150.39
Changes in Working Capital
-432.81
259.22
-111.32
-290.94
-50.03
4.77
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
11.01
-275.05
-76.34
-62.74
-97.80
-16.62
Net Fixed Assets
-90.37
-123.78
-53.62
92.17
-79.35
Net Investments
0.97
1.26
-0.10
0.38
0.03
Others
100.41
-152.53
-22.62
-155.29
-18.48
Cash from Financing Activity
99.41
-385.76
-68.96
228.65
-86.77
-181.96
Net Cash Inflow / Outflow
97.39
-38.21
45.43
137.09
1.12
0.17
Opening Cash & Equivalents
22.07
60.28
-26.83
-163.92
4.72
4.56
Closing Cash & Equivalent
119.46
22.07
18.60
-26.83
5.84
4.72

Financial Ratios

Standalone /

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