Nifty

:

25541.80

Sensex

:

83697.29

24.75 (0.10%)
90.83 (0.11%)

Login

Nifty
Sensex

:
:

25541.80
83697.29

24.75 (0.10%)
90.83 (0.11%)

Kennametal India Ltd.

Engineering

Rating :

54/99

BSE: 505890 | NSE: KENNAMET

Watchlist

NSE BSE

2326.50

01-Jul-2025

Open
High
Low
Previous Close

2349
2356.95
2320
2339.90

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

2183
5093463
2356.95
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,113.24
50.18
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,906.54
1.29%
6.36

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.79
11.39
3.55

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.93
22.72
-1.07

PAT CAGR (%)

10 Years
5 Years
3 Years

12.67
27.73
-1.06

P:E (Median)

8 Years
5 Years
3 Years

49.35
52.75
56.42

P:BV (Average)

8 Years
5 Years
3 Years

6.41
6.66
7.92

EV:EBITDA (Average)

8 Years
5 Years
3 Years

24.84
29.33
32.22

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 50.28 69.2 81.9 97.4
P/E Ratio 46.27 33.62 28.41 23.89
Revenue 1100 1183 1303 1464
EBITDA 171 175 210 253
Net Income 111 106 133 166
ROA 12.4
P/B Ratio 6.97 6.66 6.30 5.91
ROE 15.54 14.2 16.8 19.7
FCFF 86 107 111 133
FCFF Yield 1.56 1.94 2.02 2.41
Net Debt -110
BVPS 333.74 349.5 369.2 393.8

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 289.60 268.80 7.74% 287.00 270.80 5.98% 270.40 257.90 4.85% 302.40 279.30 8.27%
Expenses 249.70 223.80 11.57% 246.40 228.10 8.02% 228.00 223.00 2.24% 253.70 242.80 4.49%
EBITDA 39.90 45.00 -11.33% 40.60 42.70 -4.92% 42.40 34.90 21.49% 48.70 36.50 33.42%
EBIDTM 13.78% 16.74% 14.15% 15.77% 15.68% 13.53% 16.10% 13.07%
Other Income 4.50 5.00 -10.00% 3.20 2.20 45.45% 2.90 1.70 70.59% 2.60 1.40 85.71%
Interest 0.10 0.10 0.00% 0.00 0.50 -100.00% 0.10 0.00 0 0.00 0.20 -100.00%
Depreciation 11.50 10.90 5.50% 11.40 11.00 3.64% 11.50 10.40 10.58% 11.30 10.80 4.63%
PBT 32.80 51.70 -36.56% 32.40 33.40 -2.99% 33.70 26.20 28.63% 40.00 26.90 48.70%
Tax 8.40 13.40 -37.31% 10.20 8.50 20.00% 8.70 9.10 -4.40% 9.70 8.20 18.29%
PAT 24.40 38.30 -36.29% 22.20 24.90 -10.84% 25.00 17.10 46.20% 30.30 18.70 62.03%
PATM 8.43% 14.25% 7.74% 9.20% 9.25% 6.63% 10.02% 6.70%
EPS 11.09 17.41 -36.30% 10.09 11.32 -10.87% 11.36 7.77 46.20% 13.77 8.50 62.00%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17 Jun 16 Jun 15
Net Sales 1,149.40 1,099.90 1,077.10 990.70 811.40 641.40 926.90 793.10 651.85 570.29 570.25 Net Sales Growth 6.74% 2.12% 8.72% 22.10% 26.50% -30.80% 16.87% 21.67% 14.30% 0.01% Cost Of Goods Sold 611.50 587.70 600.10 500.10 432.50 346.80 493.50 418.40 343.72 301.11 298.40 Gross Profit 537.90 512.20 477.00 490.60 378.90 294.60 433.40 374.70 308.13 269.18 271.85 GP Margin 46.80% 46.57% 44.29% 49.52% 46.70% 45.93% 46.76% 47.24% 47.27% 47.20% 47.67% Total Expenditure 977.80 930.40 925.90 811.80 691.40 580.50 790.80 692.70 593.59 524.37 510.20 Power & Fuel Cost - 15.20 14.60 14.00 11.90 10.30 11.40 11.80 9.13 8.32 9.57 % Of Sales - 1.38% 1.36% 1.41% 1.47% 1.61% 1.23% 1.49% 1.40% 1.46% 1.68% Employee Cost - 151.50 148.50 145.20 121.50 108.60 130.10 122.70 122.36 111.01 101.61 % Of Sales - 13.77% 13.79% 14.66% 14.97% 16.93% 14.04% 15.47% 18.77% 19.47% 17.82% Manufacturing Exp. - 82.30 77.10 61.70 50.60 39.20 67.40 59.00 51.50 41.23 40.26 % Of Sales - 7.48% 7.16% 6.23% 6.24% 6.11% 7.27% 7.44% 7.90% 7.23% 7.06% General & Admin Exp. - 58.30 50.10 54.20 45.00 51.40 50.20 48.00 44.53 36.90 32.67 % Of Sales - 5.30% 4.65% 5.47% 5.55% 8.01% 5.42% 6.05% 6.83% 6.47% 5.73% Selling & Distn. Exp. - 26.60 27.20 27.30 20.80 14.90 25.50 20.00 13.65 10.97 14.49 % Of Sales - 2.42% 2.53% 2.76% 2.56% 2.32% 2.75% 2.52% 2.09% 1.92% 2.54% Miscellaneous Exp. - 8.80 8.30 9.30 9.10 9.30 12.70 12.80 8.70 14.83 14.49 % Of Sales - 0.80% 0.77% 0.94% 1.12% 1.45% 1.37% 1.61% 1.33% 2.60% 2.31% EBITDA 171.60 169.50 151.20 178.90 120.00 60.90 136.10 100.40 58.26 45.92 60.05 EBITDA Margin 14.93% 15.41% 14.04% 18.06% 14.79% 9.49% 14.68% 12.66% 8.94% 8.05% 10.53% Other Income 13.20 13.30 5.50 9.40 8.50 19.20 14.00 8.40 5.86 8.90 5.54 Interest 0.20 0.60 0.20 0.00 0.30 1.10 0.50 0.00 0.00 0.00 0.00 Depreciation 45.70 43.60 38.90 35.70 37.80 34.20 28.00 28.10 28.26 24.11 25.65 PBT 138.90 138.60 117.60 152.60 90.40 44.80 121.60 80.70 35.86 30.71 39.94 Tax 37.00 40.80 29.90 38.50 22.80 7.90 35.30 20.70 5.99 9.97 12.89 Tax Rate 26.64% 26.97% 25.43% 25.23% 25.50% 19.55% 29.03% 28.36% 19.73% 32.46% 27.77% PAT 101.90 110.50 87.70 114.10 66.60 32.50 86.30 52.30 24.37 20.74 33.52 PAT before Minority Interest 101.90 110.50 87.70 114.10 66.60 32.50 86.30 52.30 24.37 20.74 33.52 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.87% 10.05% 8.14% 11.52% 8.21% 5.07% 9.31% 6.59% 3.74% 3.64% 5.88% PAT Growth 2.93% 26.00% -23.14% 71.32% 104.92% -62.34% 65.01% 114.61% 17.50% -38.13% EPS 46.32 50.23 39.86 51.86 30.27 14.77 39.23 23.77 11.08 9.43 15.24

Description TTM Jun 22 Jun 21 Jun 20 Jun 19
Net Sales 1,020.60 990.70 853.70 705.00 945.20 Net Sales Growth 14.15% 16.05% 21.09% -25.41% Cost Of Goods Sold 521.20 500.10 456.00 382.10 498.60 Gross Profit 499.40 490.60 397.70 322.90 446.60 GP Margin 48.93% 49.52% 46.59% 45.80% 47.25% Total Expenditure 840.10 811.80 722.90 634.10 800.00 Power & Fuel Cost - 14.00 11.90 10.20 11.40 % Of Sales - 1.41% 1.39% 1.45% 1.21% Employee Cost - 145.20 126.70 118.60 132.90 % Of Sales - 14.66% 14.84% 16.82% 14.06% Manufacturing Exp. - 61.70 50.50 39.20 67.40 % Of Sales - 6.23% 5.92% 5.56% 7.13% General & Admin Exp. - 51.90 46.00 57.70 33.80 % Of Sales - 5.24% 5.39% 8.18% 3.58% Selling & Distn. Exp. - 27.20 22.50 16.30 25.90 % Of Sales - 2.75% 2.64% 2.31% 2.74% Miscellaneous Exp. - 11.70 9.30 10.00 30.00 % Of Sales - 1.18% 1.09% 1.42% 3.17% EBITDA 180.50 178.90 130.80 70.90 145.20 EBITDA Margin 17.69% 18.06% 15.32% 10.06% 15.36% Other Income 8.70 9.40 6.90 12.60 10.50 Interest 0.00 0.00 0.30 1.90 0.50 Depreciation 35.40 35.70 37.90 34.40 28.00 PBT 153.80 152.60 99.50 47.20 127.20 Tax 36.70 38.50 25.20 8.20 36.80 Tax Rate 23.86% 25.23% 25.58% 19.48% 28.93% PAT 117.10 114.10 73.30 33.90 90.40 PAT before Minority Interest 117.10 114.10 73.30 33.90 90.40 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 11.47% 11.52% 8.59% 4.81% 9.56% PAT Growth 32.47% 55.66% 116.22% -62.50% EPS 53.23 51.86 33.32 15.41 41.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17 Jun 16 Jun 15
Shareholder's Funds 733.50 688.30 646.30 573.40 550.20 518.90 438.80 393.91 377.08 361.63 Share Capital 22.00 22.00 22.00 22.00 22.00 22.00 22.00 21.98 21.98 21.98 Total Reserves 710.30 665.40 623.20 550.70 528.00 496.50 416.50 371.93 355.10 339.65 Non-Current Liabilities 276.40 341.90 310.40 276.60 255.60 248.40 233.40 210.97 211.38 200.50 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 274.80 342.50 312.60 276.30 255.00 246.60 240.20 221.55 222.29 209.86 Current Liabilities 190.90 153.10 175.90 187.70 131.00 228.30 193.60 138.69 117.60 105.26 Trade Payables 108.90 74.90 102.50 102.30 56.80 125.80 105.90 83.43 71.29 61.50 Other Current Liabilities 63.00 57.40 52.50 66.10 41.60 72.70 71.70 40.39 40.20 38.09 Short Term Borrowings 0.00 0.00 0.00 0.00 13.00 10.00 0.00 0.00 0.00 0.00 Short Term Provisions 19.00 20.80 20.90 19.30 19.60 19.80 16.00 14.87 6.11 5.67 Total Liabilities 1,200.80 1,183.30 1,132.60 1,037.70 936.80 995.60 865.80 743.57 706.06 667.39 Net Block 294.00 274.60 214.60 225.00 246.60 183.50 154.00 146.37 106.72 101.38 Gross Block 519.60 461.90 376.50 355.90 341.00 251.00 210.50 174.63 382.38 358.00 Accumulated Depreciation 225.60 187.30 161.90 130.90 94.40 67.50 56.50 28.26 275.66 256.62 Non Current Assets 592.80 698.60 654.00 597.50 595.10 550.60 452.70 409.53 382.39 344.26 Capital Work in Progress 7.90 34.10 77.20 51.80 32.10 67.20 21.10 2.78 16.40 5.86 Non Current Investment 0.00 0.00 0.00 2.00 2.00 0.00 0.50 0.51 0.50 0.00 Long Term Loans & Adv. 289.30 388.40 360.80 318.70 310.70 297.00 275.60 259.75 258.66 235.94 Other Non Current Assets 1.60 1.50 1.40 0.00 3.70 2.90 1.50 0.12 0.11 1.08 Current Assets 608.00 484.70 478.60 440.20 341.70 445.00 413.10 334.04 323.67 323.13 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 50.01 0.00 0.00 Inventories 270.90 244.40 266.60 205.10 197.90 203.10 155.90 107.26 113.30 94.40 Sundry Debtors 178.10 142.00 136.80 113.10 78.90 144.50 142.70 110.16 119.39 110.88 Cash & Bank 113.10 89.50 64.40 114.90 41.50 43.90 94.80 43.44 66.04 94.79 Other Current Assets 45.90 5.90 7.80 5.30 23.40 53.50 19.70 23.17 24.94 23.06 Short Term Loans & Adv. 4.60 2.90 3.00 1.80 11.70 50.10 17.10 18.97 21.19 13.88 Net Current Assets 417.10 331.60 302.70 252.50 210.70 216.70 219.50 195.35 206.07 217.87 Total Assets 1,200.80 1,183.30 1,132.60 1,037.70 936.80 995.60 865.80 743.57 706.06 667.39

Description Jun 22 Jun 21 Jun 20 Jun 19
Shareholder's Funds 646.30 585.70 555.80 523.00 Share Capital 22.00 22.00 22.00 22.00 Total Reserves 623.20 563.00 533.60 500.60 Non-Current Liabilities 310.40 280.80 258.50 250.00 Secured Loans 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 312.60 280.50 258.20 248.50 Current Liabilities 175.90 187.90 137.60 235.80 Trade Payables 102.50 102.50 60.30 128.90 Other Current Liabilities 52.50 66.10 43.30 75.00 Short Term Borrowings 0.00 0.00 13.00 10.00 Short Term Provisions 20.90 19.30 21.00 21.90 Total Liabilities 1,132.60 1,054.40 951.90 1,008.80 Net Block 214.60 225.00 246.90 183.80 Gross Block 376.50 355.90 341.70 251.50 Accumulated Depreciation 161.90 130.90 94.80 67.70 Non Current Assets 654.00 599.90 596.90 552.60 Capital Work in Progress 77.20 51.80 32.10 67.10 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 360.80 323.10 314.20 298.90 Other Non Current Assets 1.40 0.00 3.70 2.80 Current Assets 478.60 454.50 355.00 456.20 Current Investments 0.00 0.00 0.00 0.00 Inventories 266.60 205.10 206.20 209.10 Sundry Debtors 136.80 113.10 90.60 165.80 Cash & Bank 64.40 129.20 44.70 63.90 Other Current Assets 10.80 5.40 11.80 3.90 Short Term Loans & Adv. 3.10 1.70 1.70 13.50 Net Current Assets 302.70 266.60 217.40 220.40 Total Assets 1,132.60 1,054.40 951.90 1,008.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17 Jun 16 Jun 15
Cash From Operating Activity 114.30 115.80 49.10 154.70 27.80 83.90 62.90 77.16 17.44 60.70 PBT 138.60 117.60 152.60 90.40 44.80 121.60 80.70 35.86 30.71 39.94 Adjustment 53.80 42.10 36.40 41.20 28.30 26.20 31.80 31.18 27.63 29.19 Changes in Working Capital -47.80 -12.10 -100.70 41.10 -30.00 -26.60 -46.90 16.38 -20.59 11.24 Cash after chg. in Working capital 144.60 147.60 88.30 172.70 43.10 121.20 65.60 83.42 37.75 80.37 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -30.30 -31.80 -39.20 -18.00 -15.30 -37.30 -2.70 -6.26 -20.31 -19.67 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 -23.40 -45.30 -61.90 -24.30 -31.90 -138.80 -55.20 -44.59 -42.36 -17.22 Net Fixed Assets -31.50 -42.30 -46.00 -34.60 -54.90 -86.60 -54.19 221.37 -34.92 -11.92 Net Investments 0.00 0.00 2.00 0.00 -2.00 0.50 50.02 -50.02 -0.50 0.00 Others 8.10 -3.00 -17.90 10.30 25.00 -52.70 -51.03 -215.94 -6.94 -5.30 Cash from Financing Activity -67.30 -44.70 -52.60 -57.30 1.80 4.10 -5.30 -5.30 -5.06 -5.29 Net Cash Inflow / Outflow 23.60 25.80 -65.40 73.10 -2.30 -50.80 2.40 27.27 -29.98 38.19 Opening Cash & Equivalents 89.20 63.40 114.50 41.40 43.70 94.50 92.10 64.78 94.76 56.60 Closing Cash & Equivalent 112.80 89.20 63.40 114.50 41.40 43.70 94.50 92.05 64.78 94.79

Description Jun 22 Jun 21 Jun 20 Jun 19
Cash From Operating Activity 49.10 166.20 33.60 70.80 PBT 152.60 99.50 47.20 127.20 Adjustment 36.40 40.60 31.50 26.70 Changes in Working Capital -100.70 46.00 -28.00 -45.00 Cash after chg. in Working capital 88.30 186.10 50.70 108.90 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -39.20 -19.90 -17.10 -38.10 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -61.90 -24.70 -53.70 -105.70 Net Fixed Assets -46.00 -34.60 -54.90 Net Investments 2.00 0.00 -2.00 Others -17.90 9.90 3.20 Cash from Financing Activity -52.60 -57.30 1.00 4.10 Net Cash Inflow / Outflow -65.40 84.20 -19.10 -30.80 Opening Cash & Equivalents 128.80 44.60 63.70 94.50 Closing Cash & Equivalent 63.40 128.80 44.60 63.70

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17 Jun 16 Jun 15
Book Value (Rs.) 332.86 312.45 293.27 260.32 250.00 235.68 199.32 179.21 171.56 164.53 ROA 9.27% 7.57% 10.51% 6.75% 3.36% 9.27% 6.50% 3.36% 3.02% 5.27% ROE 15.57% 13.16% 18.74% 11.86% 6.08% 18.04% 12.57% 6.32% 5.62% 9.65% ROCE 21.37% 17.65% 25.02% 15.78% 7.60% 25.24% 17.53% 7.88% 8.31% 13.35% Fixed Asset Turnover 2.24 2.57 2.71 2.33 2.17 4.02 4.12 2.50 1.65 1.74 Receivable days 53.11 47.24 46.03 43.18 63.56 56.55 58.19 60.19 68.62 65.15 Inventory Days 85.50 86.58 86.89 90.64 114.10 70.68 60.56 57.84 61.90 56.61 Payable days 57.08 53.95 74.74 67.13 59.41 54.39 50.60 48.92 47.85 39.29 Cash Conversion Cycle 81.54 79.87 58.19 66.69 118.25 72.85 68.14 69.11 82.67 82.46 Total Debt/Equity 0.00 0.00 0.00 0.00 0.02 0.02 0.00 0.00 0.00 0.00 Interest Cover 253.17 589.00 0.00 299.00 37.73 244.20 0.00 0.00 0.00 0.00

Description Jun 22 Jun 21 Jun 20 Jun 19
Book Value (Rs.) 293.27 265.91 252.55 237.55 ROA 10.43% 7.31% 3.46% 8.96% ROE 18.55% 12.85% 6.29% 17.30% ROCE 24.77% 17.12% 7.99% 23.96% Fixed Asset Turnover 2.71 2.45 2.38 3.76 Receivable days 46.03 43.55 66.37 64.03 Inventory Days 86.89 87.93 107.51 80.75 Payable days 74.81 65.16 56.60 59.43 Cash Conversion Cycle 58.12 66.32 117.28 85.34 Total Debt/Equity 0.00 0.00 0.02 0.02 Interest Cover 0.00 329.33 23.16 255.40

Top Investors:

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

sbi magnum global fund (various schemes)

lic mf large & mid cap fund (various schemes)

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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