Nifty
:
25405.30
Sensex
:
83239.47
-48.10 (-0.19%)
-170.22 (-0.20%)
Nifty
Sensex
:
:
25405.30
83239.47
-48.10 (-0.19%)
-170.22 (-0.20%)

KP Energy Ltd.

Engineering - Construction

Rating :
68/99

BSE: 539686 | NSE: KPEL

NSE BSE
504.80
03-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  510
  •  514.3
  •  501.95
  •  508.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  210583
  •  106847571.25
  •  675
  •  336.6

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,378.14
  • 29.29
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,560.62
  • 0.04%
  • 11.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.02%
  • 4.58%
  • 41.67%
  • FII
  • DII
  • Others
  • 0.8%
  • 0.04%
  • 7.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.14
  • 44.44
  • 23.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.65
  • 52.03
  • 20.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.82
  • 121.25
  • 44.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.21
  • 17.30
  • 26.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.84
  • 6.34
  • 9.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.89
  • 15.38
  • 18.16

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
8.75
17.29
P/E Ratio
57.69
29.20
Revenue
473
939
EBITDA
86
176
Net Income
58
115
ROA
12
12.9
P/B Ratio
18.57
11.00
ROE
37.13
46.91
FCFF
-14
-117
FCFF Yield
-0.41
-3.38
Net Debt
90
207
BVPS
27.19
45.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
401.20
207.26
93.57%
211.77
82.47
156.78%
198.62
70.23
182.81%
127.18
112.99
12.56%
Expenses
330.76
176.71
87.18%
168.53
64.99
159.32%
158.29
54.42
190.87%
104.78
91.97
13.93%
EBITDA
70.43
30.55
130.54%
43.24
17.47
147.51%
40.33
15.82
154.93%
22.40
21.02
6.57%
EBIDTM
17.56%
14.74%
20.42%
21.19%
20.30%
22.52%
17.61%
18.61%
Other Income
7.45
10.14
-26.53%
0.83
0.84
-1.19%
3.38
1.25
170.40%
8.02
0.37
2,067.57%
Interest
8.59
4.36
97.02%
6.96
3.49
99.43%
8.33
2.89
188.24%
4.84
1.90
154.74%
Depreciation
4.60
2.22
107.21%
3.08
2.13
44.60%
2.54
2.11
20.38%
2.44
2.01
21.39%
PBT
64.70
34.12
89.62%
34.03
12.70
167.95%
32.84
12.06
172.31%
23.14
17.48
32.38%
Tax
18.78
8.97
109.36%
7.51
3.21
133.96%
7.69
3.62
112.43%
4.69
1.95
140.51%
PAT
45.92
25.15
82.58%
26.52
9.49
179.45%
25.16
8.44
198.10%
18.45
15.52
18.88%
PATM
11.45%
12.14%
12.52%
11.51%
12.66%
12.02%
14.51%
13.74%
EPS
6.87
3.73
84.18%
3.96
0.46
760.87%
3.74
1.23
204.07%
2.73
2.28
19.74%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
938.77
471.42
437.64
250.38
71.66
74.99
158.41
60.09
112.98
41.45
26.93
Net Sales Growth
98.49%
7.72%
74.79%
249.40%
-4.44%
-52.66%
163.62%
-46.81%
172.57%
53.92%
 
Cost Of Goods Sold
661.50
325.77
327.45
195.07
31.88
45.19
98.14
30.38
64.73
22.76
20.43
Gross Profit
277.27
145.66
110.19
55.31
39.78
29.80
60.27
29.71
48.25
18.69
6.50
GP Margin
29.54%
30.90%
25.18%
22.09%
55.51%
39.74%
38.05%
49.44%
42.71%
45.09%
24.14%
Total Expenditure
762.36
383.95
365.87
215.95
53.82
64.22
125.36
50.18
83.88
31.86
22.12
Power & Fuel Cost
-
4.13
8.11
1.22
0.23
0.50
1.92
1.97
2.43
0.52
0.11
% Of Sales
-
0.88%
1.85%
0.49%
0.32%
0.67%
1.21%
3.28%
2.15%
1.25%
0.41%
Employee Cost
-
11.61
9.31
6.53
6.94
7.03
7.72
5.49
3.65
2.50
1.07
% Of Sales
-
2.46%
2.13%
2.61%
9.68%
9.37%
4.87%
9.14%
3.23%
6.03%
3.97%
Manufacturing Exp.
-
13.02
4.05
3.48
3.32
3.41
7.75
6.09
5.35
3.18
0.02
% Of Sales
-
2.76%
0.93%
1.39%
4.63%
4.55%
4.89%
10.13%
4.74%
7.67%
0.07%
General & Admin Exp.
-
25.48
15.90
7.04
7.54
6.89
7.27
4.77
3.80
1.20
0.39
% Of Sales
-
5.40%
3.63%
2.81%
10.52%
9.19%
4.59%
7.94%
3.36%
2.90%
1.45%
Selling & Distn. Exp.
-
3.29
0.56
0.25
0.78
0.76
1.17
0.85
2.96
1.13
0.09
% Of Sales
-
0.70%
0.13%
0.10%
1.09%
1.01%
0.74%
1.41%
2.62%
2.73%
0.33%
Miscellaneous Exp.
-
0.66
0.50
2.37
3.12
0.43
1.40
0.62
0.95
0.56
0.09
% Of Sales
-
0.14%
0.11%
0.95%
4.35%
0.57%
0.88%
1.03%
0.84%
1.35%
0.11%
EBITDA
176.40
87.47
71.77
34.43
17.84
10.77
33.05
9.91
29.10
9.59
4.81
EBITDA Margin
18.79%
18.55%
16.40%
13.75%
24.90%
14.36%
20.86%
16.49%
25.76%
23.14%
17.86%
Other Income
19.68
12.60
4.56
3.46
1.48
0.60
0.47
0.17
0.22
0.05
0.11
Interest
28.72
14.23
6.17
4.80
5.20
4.62
4.78
3.43
2.00
1.01
0.38
Depreciation
12.66
8.46
5.19
5.63
4.62
3.97
3.84
2.88
1.24
0.75
0.17
PBT
154.71
77.37
64.97
27.46
9.50
2.78
24.91
3.78
26.10
7.88
4.36
Tax
38.67
18.01
19.93
9.20
3.44
1.68
5.47
1.90
9.20
2.68
1.42
Tax Rate
25.00%
23.28%
30.68%
33.50%
36.21%
60.43%
21.96%
50.26%
35.25%
34.01%
32.57%
PAT
116.05
58.32
43.92
19.51
6.06
1.10
19.44
1.88
16.89
5.20
2.94
PAT before Minority Interest
116.05
58.32
43.91
18.27
6.06
1.10
19.44
1.88
16.89
5.20
2.94
Minority Interest
0.00
0.00
0.01
1.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.36%
12.37%
10.04%
7.79%
8.46%
1.47%
12.27%
3.13%
14.95%
12.55%
10.92%
PAT Growth
98.04%
32.79%
125.12%
221.95%
450.91%
-94.34%
934.04%
-88.87%
224.81%
76.87%
 
EPS
17.40
8.74
6.58
2.93
0.91
0.16
2.91
0.28
2.53
0.78
0.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
179.95
122.92
87.24
65.63
59.57
59.81
34.74
32.87
16.59
4.95
Share Capital
33.34
11.12
11.12
11.12
11.12
11.12
8.55
8.55
3.42
1.00
Total Reserves
146.60
111.80
76.13
54.51
48.45
48.69
26.19
24.32
13.17
3.95
Non-Current Liabilities
137.48
88.71
88.01
125.98
95.67
45.57
45.10
39.40
12.33
4.71
Secured Loans
80.06
27.54
16.13
21.14
20.56
25.29
30.40
14.72
7.65
0.09
Unsecured Loans
10.94
10.94
5.31
5.25
5.23
5.23
0.14
0.43
0.06
0.11
Long Term Provisions
0.65
0.48
0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
309.49
135.14
145.53
49.98
80.08
73.81
58.27
31.80
14.09
9.38
Trade Payables
176.22
94.07
102.24
35.42
43.79
55.40
36.73
19.33
10.57
4.37
Other Current Liabilities
32.16
12.98
36.83
7.27
29.97
7.41
13.22
8.08
2.36
2.83
Short Term Borrowings
54.11
23.09
3.93
5.76
5.79
5.49
5.88
2.43
1.16
2.18
Short Term Provisions
47.01
4.99
2.52
1.53
0.53
5.52
2.44
1.96
0.00
0.00
Total Liabilities
625.78
345.63
341.90
265.06
259.94
179.21
138.13
104.09
43.02
19.04
Net Block
173.76
143.83
135.37
131.93
80.60
82.82
84.51
50.28
25.41
9.85
Gross Block
208.20
169.81
158.25
149.18
93.27
91.52
89.38
52.30
26.22
10.05
Accumulated Depreciation
34.44
25.98
22.88
17.25
12.66
8.69
4.87
2.02
0.81
0.20
Non Current Assets
198.29
180.61
162.78
158.16
130.82
93.75
93.24
68.32
25.59
9.85
Capital Work in Progress
1.18
1.14
10.67
10.91
49.52
10.38
8.30
17.85
0.00
0.00
Non Current Investment
20.09
21.12
2.02
1.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
3.27
5.52
1.26
0.84
0.67
0.52
0.43
0.18
0.18
0.00
Other Non Current Assets
0.00
9.00
13.46
13.49
0.03
0.03
0.00
0.00
0.00
0.00
Current Assets
427.49
165.02
179.12
106.90
129.11
85.46
44.89
35.76
17.43
9.19
Current Investments
1.99
2.11
2.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
119.90
86.40
126.54
80.10
80.22
34.26
11.73
4.55
5.40
5.32
Sundry Debtors
252.59
57.97
16.08
4.19
10.95
27.53
15.14
25.63
7.72
1.89
Cash & Bank
23.56
13.36
21.21
16.68
7.61
7.47
8.53
1.97
1.50
0.91
Other Current Assets
29.44
0.64
0.93
0.30
30.33
16.20
9.49
3.62
2.80
1.06
Short Term Loans & Adv.
17.81
4.55
11.71
5.62
16.25
13.08
4.20
1.94
2.01
0.83
Net Current Assets
118.00
29.88
33.59
56.92
49.04
11.64
-13.38
3.96
3.34
-0.19
Total Assets
625.78
345.63
341.90
265.06
259.93
179.21
138.13
104.08
43.02
19.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
33.14
28.29
25.66
-5.96
-28.40
2.03
12.22
36.01
3.96
7.08
PBT
76.33
63.84
27.46
9.50
2.78
24.91
3.78
26.10
7.88
4.36
Adjustment
18.06
6.07
9.47
9.07
3.45
3.88
2.94
1.31
0.73
0.06
Changes in Working Capital
-51.44
-21.72
-8.70
-23.15
-30.94
-22.96
7.22
12.48
-3.89
3.87
Cash after chg. in Working capital
42.95
48.19
28.24
-4.59
-24.70
5.83
13.94
39.89
4.72
8.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.81
-19.90
-2.58
-1.38
-3.71
-3.80
-1.72
-3.87
-0.76
-1.20
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-70.28
-20.72
-10.26
-18.01
-40.37
-3.83
-27.42
-43.85
-16.31
-9.03
Net Fixed Assets
-31.18
-61.07
-6.52
-7.19
-1.75
-2.14
-19.47
-43.93
-16.17
Net Investments
0.12
0.35
-4.35
-1.00
-24.59
-0.02
-0.38
-0.82
-0.02
Others
-39.22
40.00
0.61
-9.82
-14.03
-1.67
-7.57
0.90
-0.12
Cash from Financing Activity
47.35
-15.42
-10.87
33.04
68.92
0.73
21.76
8.30
12.95
2.73
Net Cash Inflow / Outflow
10.21
-7.85
4.53
9.07
0.14
-1.06
6.57
0.46
0.60
0.78
Opening Cash & Equivalents
13.36
21.21
16.68
7.61
7.47
8.53
1.97
1.50
0.91
0.13
Closing Cash & Equivalent
23.56
13.36
21.21
16.68
7.61
7.47
8.53
1.97
1.50
0.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
26.98
18.43
39.24
59.04
53.59
53.81
31.26
29.57
14.92
6.09
ROA
12.01%
12.77%
6.02%
2.31%
0.50%
12.25%
1.55%
22.97%
16.77%
15.46%
ROE
38.51%
41.79%
23.90%
9.68%
1.84%
41.11%
5.56%
68.32%
48.32%
59.49%
ROCE
34.04%
44.97%
28.87%
14.65%
7.51%
32.66%
10.70%
70.10%
52.52%
63.94%
Fixed Asset Turnover
2.50
2.67
1.63
0.59
0.81
1.75
0.85
2.88
2.29
2.68
Receivable days
119.84
30.87
14.78
38.52
93.63
49.16
123.81
53.87
42.35
25.68
Inventory Days
79.61
88.76
150.62
407.88
278.61
52.98
49.43
16.08
47.22
72.14
Payable days
151.42
109.41
128.79
453.42
292.10
138.66
211.40
67.32
123.74
0.00
Cash Conversion Cycle
48.02
10.21
36.61
-7.02
80.13
-36.52
-38.17
2.63
-34.17
97.81
Total Debt/Equity
0.89
0.56
0.37
0.59
0.62
0.68
1.33
0.63
0.59
0.50
Interest Cover
6.36
11.34
6.72
2.83
1.60
6.21
2.10
14.06
8.79
12.50

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • KP Energy receives in-principle grant of connectivity from CTUIL for 100 MW Wind Power Project in Gujarat
    20th May 2025, 16:45 PM

    The grant of this connectivity marks a significant milestone in the implementation of the company’s project

    Read More
  • KP Energy places order for Senvion India’s flagship 4.2M160 wind turbines
    2nd May 2025, 09:59 AM

    With a 160-meter rotor and hub heights up to 140 meters, the turbine is designed to maximise output while ensuring operational durability

    Read More
  • KP Energy commissions 23.1 MW wind-solar hybrid power project
    17th Apr 2025, 15:08 PM

    The commissioned wind capacity consists of 11 WTGs of Suzlon make, model S120, each having a rated capacity of 2,100 kW and a hub height of 140 meters

    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.