Nifty

:

24619.35

Sensex

:

80539.91

131.95 (0.54%)
304.32 (0.38%)

Login

Nifty
Sensex

:
:

24619.35
80539.91

131.95 (0.54%)
304.32 (0.38%)

KFin Technologies Ltd.

Depository Services

Rating :

67/99

BSE: 543720 | NSE: KFINTECH

Watchlist

NSE BSE

1114.50

13-Aug-2025

Open
High
Low
Previous Close

1096
1125.2
1088.1
1086.30

Volume
Traded Value (lacs)
52 Week High
52 Week Low

925152
1032867826.7
1641.35
784.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

19,189.94
56.14
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

19,019.55
0.67%
13.09

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
17.79
14.85

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
17.52
10.05

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
19.33

P:E (Median)

8 Years
5 Years
3 Years

-
-
48.39

P:BV (Average)

8 Years
5 Years
3 Years

-
-
10.57

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
30.40

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 14.46 19.39 22.61 27.37
P/E Ratio 77.07 57.48 49.29 40.72
Revenue 838 1091 1326 1578
EBITDA 367 479 557 682
Net Income 246 333 382 464
ROA 18.4 21 20.2 21.3
P/B Ratio 16.73 13.62 11.69 10.07
ROE 24.47 26.1 24.83 26.01
FCFF 280 371 247 402
FCFF Yield 1.56 2.06 1.38 2.24
Net Debt -349 -584 -429 -645
BVPS 66.63 81.81 95.37 110.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 264.45 229.59 15.18% 274.28 224.34 22.26% 282.39 210.53 34.13% 269.23 200.42 34.33%
Expenses 154.54 131.52 17.50% 157.64 125.58 25.53% 151.83 114.76 32.30% 145.99 107.40 35.93%
EBITDA 109.91 98.07 12.07% 116.65 98.76 18.11% 130.56 95.77 36.33% 123.24 93.01 32.50%
EBIDTM 41.56% 42.71% 42.53% 44.02% 46.23% 45.49% 45.77% 46.41%
Other Income 9.69 7.85 23.44% 9.33 6.36 46.70% 8.55 6.24 37.02% 7.91 6.14 28.83%
Interest 1.05 1.16 -9.48% 1.27 1.11 14.41% 1.14 1.16 -1.72% 1.07 3.17 -66.25%
Depreciation 15.83 13.59 16.48% 15.28 13.43 13.78% 15.14 12.25 23.59% 15.32 11.51 33.10%
PBT 102.72 91.17 12.67% 109.44 90.58 20.82% 122.83 88.60 38.63% 114.76 84.47 35.86%
Tax 26.62 23.32 14.15% 27.96 17.83 56.81% 31.79 22.79 39.49% 29.58 22.44 31.82%
PAT 76.10 67.85 12.16% 81.47 72.75 11.99% 91.04 65.81 38.34% 85.18 62.02 37.34%
PATM 28.78% 29.55% 29.70% 32.43% 32.24% 31.26% 31.64% 30.95%
EPS 4.42 3.94 12.18% 4.73 4.22 12.09% 5.29 3.82 38.48% 4.95 3.60 37.50%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 274.06 237.56 15.36% 282.70 228.34 23.81% 290.02 218.72 32.60% 280.47 208.97 34.22%
Expenses 160.20 137.90 16.17% 160.44 123.74 29.66% 159.47 120.82 31.99% 153.94 115.31 33.50%
EBITDA 113.86 99.66 14.25% 122.25 104.60 16.87% 130.55 97.90 33.35% 126.54 93.67 35.09%
EBIDTM 41.55% 41.95% 43.25% 45.81% 45.01% 44.76% 45.12% 44.82%
Other Income 10.03 8.09 23.98% 10.00 6.60 51.52% 9.09 6.44 41.15% 10.54 6.30 67.30%
Interest 1.09 1.17 -6.84% 1.29 1.11 16.22% 1.15 1.17 -1.71% 1.08 3.20 -66.25%
Depreciation 17.64 14.78 19.35% 16.74 14.61 14.58% 16.40 13.41 22.30% 16.53 12.57 31.50%
PBT 105.16 91.81 14.54% 114.22 95.47 19.64% 122.09 89.76 36.02% 119.47 84.19 41.91%
Tax 27.65 23.73 16.52% 29.17 19.90 46.58% 31.91 22.62 41.07% 30.15 22.33 35.02%
PAT 77.51 68.07 13.87% 85.05 75.57 12.54% 90.18 67.14 34.32% 89.32 61.86 44.39%
PATM 28.28% 28.65% 30.09% 33.09% 31.09% 30.70% 31.85% 29.60%
EPS 4.49 3.97 13.10% 4.94 4.36 13.30% 5.25 3.92 33.93% 5.21 3.61 44.32%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 1,090.35 1,055.50 810.83 696.45 624.71 471.79 Net Sales Growth 26.07% 30.18% 16.42% 11.48% 32.41% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 Gross Profit 1,090.36 1,055.50 810.83 696.45 624.71 471.79 GP Margin 100.00% 100% 100% 100% 100% 100% Total Expenditure 610.00 590.52 457.92 403.18 337.65 262.20 Power & Fuel Cost - 5.06 4.46 4.09 3.63 4.92 % Of Sales - 0.48% 0.55% 0.59% 0.58% 1.04% Employee Cost - 366.78 297.16 272.31 224.95 183.59 % Of Sales - 34.75% 36.65% 39.10% 36.01% 38.91% Manufacturing Exp. - 12.73 9.39 0.00 15.63 22.76 % Of Sales - 1.21% 1.16% 0% 2.50% 4.82% General & Admin Exp. - 191.60 131.50 119.95 87.86 52.85 % Of Sales - 18.15% 16.22% 17.22% 14.06% 11.20% Selling & Distn. Exp. - 3.69 2.50 2.72 0.00 0.00 % Of Sales - 0.35% 0.31% 0.39% 0% 0% Miscellaneous Exp. - 10.65 12.92 4.11 9.21 3.01 % Of Sales - 1.01% 1.59% 0.59% 1.47% 0.64% EBITDA 480.36 464.98 352.91 293.27 287.06 209.59 EBITDA Margin 44.06% 44.05% 43.52% 42.11% 45.95% 44.42% Other Income 35.48 37.25 29.24 20.27 9.64 4.69 Interest 4.53 4.71 8.39 10.68 52.90 51.96 Depreciation 61.57 59.33 48.62 43.45 36.16 97.91 PBT 449.75 438.20 325.14 259.41 207.63 64.41 Tax 115.95 112.65 79.72 63.16 54.62 131.72 Tax Rate 25.78% 25.71% 24.52% 24.35% 26.31% 204.50% PAT 333.79 325.55 245.42 196.25 153.01 -67.31 PAT before Minority Interest 333.79 325.55 245.42 196.25 153.01 -67.31 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 30.61% 30.84% 30.27% 28.18% 24.49% -14.27% PAT Growth 24.35% 32.65% 25.05% 28.26% - EPS 19.38 18.91 14.25 11.40 8.89 -3.91

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 1,127.25 1,090.75 837.53 720.03 639.51 481.14 Net Sales Growth 26.15% 30.23% 16.32% 12.59% 32.92% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1,127.25 1,090.75 837.53 720.03 639.51 481.14 GP Margin 100.00% 100% 100% 100% 100% 100% Total Expenditure 634.05 614.64 475.57 425.04 352.30 268.70 Power & Fuel Cost - 5.12 4.52 4.14 3.67 4.96 % Of Sales - 0.47% 0.54% 0.57% 0.57% 1.03% Employee Cost - 403.29 319.66 289.43 232.49 188.61 % Of Sales - 36.97% 38.17% 40.20% 36.35% 39.20% Manufacturing Exp. - 5.20 2.51 0.00 16.21 23.10 % Of Sales - 0.48% 0.30% 0% 2.53% 4.80% General & Admin Exp. - 186.04 131.64 124.13 93.64 54.01 % Of Sales - 17.06% 15.72% 17.24% 14.64% 11.23% Selling & Distn. Exp. - 4.27 3.87 3.18 0.00 0.00 % Of Sales - 0.39% 0.46% 0.44% 0% 0% Miscellaneous Exp. - 10.73 13.37 4.17 9.96 2.98 % Of Sales - 0.98% 1.60% 0.58% 1.56% 0.62% EBITDA 493.20 476.11 361.96 294.99 287.21 212.44 EBITDA Margin 43.75% 43.65% 43.22% 40.97% 44.91% 44.15% Other Income 39.66 40.72 29.36 20.62 6.78 5.05 Interest 4.61 4.79 8.51 10.72 52.97 52.01 Depreciation 67.31 64.45 53.02 46.67 37.02 97.99 PBT 460.94 447.59 329.79 258.22 204.00 67.51 Tax 118.88 114.97 81.33 62.48 55.45 132.01 Tax Rate 25.79% 25.69% 24.66% 24.20% 27.18% 195.54% PAT 342.06 332.63 246.05 195.74 148.55 -64.51 PAT before Minority Interest 342.06 332.63 246.05 195.74 148.55 -64.51 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 30.34% 30.50% 29.38% 27.18% 23.23% -13.41% PAT Growth 25.46% 35.19% 25.70% 31.77% - EPS 19.86 19.32 14.29 11.37 8.63 -3.75

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 1,400.57 1,141.65 871.66 645.75 343.56 Share Capital 172.08 170.99 169.23 167.57 150.84 Total Reserves 1,208.97 960.56 687.78 466.13 189.82 Non-Current Liabilities 296.06 268.98 190.38 323.06 498.81 Secured Loans 0.00 0.00 0.00 0.00 293.89 Unsecured Loans 0.00 0.00 0.00 122.51 0.00 Long Term Provisions 135.30 108.54 44.36 54.49 53.92 Current Liabilities 349.96 225.48 426.87 236.47 214.62 Trade Payables 66.94 40.16 24.69 23.94 25.05 Other Current Liabilities 78.37 62.33 51.32 57.76 92.53 Short Term Borrowings 0.00 0.00 130.07 0.00 0.00 Short Term Provisions 204.65 122.99 220.79 154.77 97.04 Total Liabilities 2,046.59 1,636.11 1,488.91 1,205.28 1,056.99 Net Block 747.32 714.23 650.92 628.81 620.66 Gross Block 1,121.62 1,047.21 937.05 882.97 839.76 Accumulated Depreciation 374.30 332.99 286.13 254.16 219.10 Non Current Assets 1,025.93 961.23 839.31 807.39 726.18 Capital Work in Progress 30.73 35.74 39.77 34.58 2.51 Non Current Investment 100.05 82.92 67.92 53.92 15.23 Long Term Loans & Adv. 138.48 121.70 80.18 88.60 85.53 Other Non Current Assets 9.36 6.64 0.53 1.49 2.24 Current Assets 1,014.48 674.88 649.60 397.88 330.81 Current Investments 434.48 141.88 222.07 93.08 94.91 Inventories 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 179.67 143.50 117.64 107.06 107.87 Cash & Bank 150.41 237.86 72.01 31.05 15.26 Other Current Assets 249.93 32.42 30.79 24.34 112.78 Short Term Loans & Adv. 217.10 119.22 207.09 142.35 96.03 Net Current Assets 664.52 449.40 222.73 161.41 116.20 Total Assets 2,040.41 1,636.11 1,488.91 1,205.27 1,056.99

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 1,407.83 1,140.99 870.22 644.34 346.40 Share Capital 172.08 170.99 169.23 167.57 150.84 Total Reserves 1,216.23 959.90 686.34 464.72 192.66 Non-Current Liabilities 303.45 271.83 191.99 326.88 499.03 Secured Loans 0.00 0.00 0.00 0.00 293.89 Unsecured Loans 0.00 0.00 0.00 122.51 0.00 Long Term Provisions 141.62 110.36 44.95 55.53 53.92 Current Liabilities 357.53 226.16 433.32 240.98 216.39 Trade Payables 67.05 35.46 26.15 25.53 25.26 Other Current Liabilities 83.80 65.95 55.26 60.18 93.98 Short Term Borrowings 0.00 0.00 130.07 0.00 0.00 Short Term Provisions 206.69 124.75 221.84 155.27 97.14 Total Liabilities 2,068.81 1,638.98 1,495.53 1,212.20 1,061.82 Net Block 803.14 764.16 691.32 668.53 629.57 Gross Block 1,189.42 1,105.91 981.92 923.58 848.68 Accumulated Depreciation 386.27 341.75 290.60 255.04 219.10 Non Current Assets 988.83 936.65 819.87 793.84 719.86 Capital Work in Progress 29.28 36.88 39.77 34.58 2.51 Non Current Investment 1.09 4.09 6.50 0.00 0.00 Long Term Loans & Adv. 145.11 124.87 81.75 89.24 85.54 Other Non Current Assets 10.20 6.64 0.53 1.49 2.24 Current Assets 1,073.82 702.34 675.66 418.36 341.97 Current Investments 460.56 145.76 222.07 93.08 94.91 Inventories 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 192.66 151.90 126.55 112.60 110.59 Cash & Bank 170.38 251.73 87.02 45.19 23.47 Other Current Assets 250.22 32.12 32.81 15.16 112.99 Short Term Loans & Adv. 218.49 120.83 207.22 152.33 96.11 Net Current Assets 716.29 476.18 242.35 177.38 125.58 Total Assets 2,062.65 1,638.99 1,495.53 1,212.20 1,061.83

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 393.31 286.34 232.02 256.27 202.38 PBT 438.20 325.14 259.41 207.63 64.41 Adjustment 43.79 38.70 50.01 97.15 148.99 Changes in Working Capital 2.96 -13.55 -22.18 0.43 -9.41 Cash after chg. in Working capital 484.94 350.29 287.24 305.21 203.99 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -91.64 -63.96 -55.23 -48.94 -1.61 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 -322.56 -171.71 -213.83 -124.80 -107.13 Net Fixed Assets -69.40 -106.13 -59.27 -75.28 Net Investments -309.73 65.19 -142.99 -36.86 Others 56.57 -130.77 -11.57 -12.66 Cash from Financing Activity -94.60 -125.00 7.89 -115.27 -88.87 Net Cash Inflow / Outflow -23.86 -10.37 26.08 16.21 6.38 Opening Cash & Equivalents 46.63 57.00 30.92 14.71 8.33 Closing Cash & Equivalent 22.78 46.63 57.00 30.92 14.71

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 398.90 289.25 223.37 252.64 203.81 PBT 447.59 327.38 258.22 204.00 67.51 Adjustment 47.91 47.07 46.99 101.55 149.01 Changes in Working Capital -2.14 -19.46 -25.64 -3.24 -9.84 Cash after chg. in Working capital 493.36 355.00 279.57 302.31 206.68 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -94.45 -65.74 -56.20 -49.68 -2.87 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 -322.65 -177.57 -204.37 -115.38 -102.91 Net Fixed Assets -69.40 -106.13 -59.27 -75.28 Net Investments -309.73 65.19 -142.99 -36.86 Others 56.48 -136.63 -2.11 -3.24 Cash from Financing Activity -95.33 -126.74 7.25 -115.41 -89.40 Net Cash Inflow / Outflow -19.08 -15.05 26.25 21.85 11.50 Opening Cash & Equivalents 56.40 71.78 45.03 22.93 11.66 Closing Cash & Equivalent 38.15 56.40 71.78 45.03 22.93

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 80.25 66.18 50.64 37.82 22.58 ROA 17.68% 15.71% 14.57% 13.53% -6.78% ROE 25.91% 24.68% 26.33% 31.41% -17.99% ROCE 34.84% 31.12% 30.52% 35.74% 15.79% Fixed Asset Turnover 0.97 0.82 0.77 0.73 0.57 Receivable days 55.88 58.78 58.88 62.79 71.39 Inventory Days 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 55.88 58.78 58.88 62.79 71.39 Total Debt/Equity 0.00 0.00 0.15 0.19 1.02 Interest Cover 94.09 39.76 25.30 4.93 2.24

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 80.68 66.14 50.56 37.73 22.77 ROA 17.94% 15.70% 14.46% 13.06% -6.47% ROE 26.41% 24.77% 26.31% 30.45% -17.17% ROCE 35.50% 31.37% 30.44% 35.22% 16.18% Fixed Asset Turnover 0.95 0.80 0.76 0.72 0.58 Receivable days 57.65 60.67 60.61 63.69 75.45 Inventory Days 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 57.65 60.67 60.61 63.69 75.45 Total Debt/Equity 0.00 0.00 0.15 0.19 1.01 Interest Cover 94.38 39.45 25.09 4.85 2.30

Top Investors:

compar estates and agencies private limited

kotak mahindra bank limited

nippon life india trustee ltd-a/c nippon india small cap fund

sixteenth street asian gems fund

indus india fund (mauritius) limited

axis mutual fund trustee limited a/c axis mutual fund a/c axis value fund

360 one india private equity fund - series 1a

hsbc small cap fund

kotak small cap fund

parthasarathy comandur

Annual Reports:

News Update:

KFin Technologies reports 14% rise in Q1 consolidated net profit
25th Jul 2025, 12:58 PM

The total consolidated income of the company increased by 15.65% at Rs 284.09 crore for Q1FY26
Read More
KFin Technologies - Quarterly Results
24th Jul 2025, 18:57 PM

Read More
KFin Technologies incorporates wholly owned subsidiary in Singapore
20th Jun 2025, 14:52 PM

KFin Technologies (Singapore) has been incorporated on June 19, 2025
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.

Feedback