Nifty
Sensex
:
:
11767.75
40145.50
-162.60 (-1.36%)
-540.00 (-1.33%)

Cable

Rating :
52/99  (View)

BSE: 517569 | NSE: KEI

346.40
11.20 (3.34%)
26-Oct-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  340.00
  •  349.15
  •  337.20
  •  335.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  327210
  •  1133.46
  •  614.65
  •  208.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,110.80
  • 12.60
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,263.09
  • 0.43%
  • 2.02

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

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
  • 9.89
  • 18.97
  • 20.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.23
  • 3.62
  • 4.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.81
  • 7.79
  • 10.03

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
1,081
-31%
1,259
1,258
0%
1,314
1,088
21%
1,234
998
24%
Expenses
673
968
-30%
1,137
1,123
1%
1,175
971
21%
1,112
897
24%
EBITDA
72
114
-37%
122
136
-10%
139
117
19%
122
101
21%
EBIDTM
10%
11%
14%
11%
11%
11%
10%
10%
Other Income
9
5
66%
2
4
-36%
5
1
268%
4
1
305%
Interest
17
33
-49%
28
42
-33%
33
35
-5%
36
30
17%
Depreciation
15
15
-4%
14
9
59%
14
9
66%
14
8
62%
PBT
50
71
-30%
83
89
-7%
97
75
29%
77
63
22%
Tax
13
25
-47%
21
30
-32%
25
27
-10%
1
22
-95%
PAT
36
46
-21%
62
59
5%
72
48
50%
76
41
84%
PATM
5%
4%
7%
5%
6%
4%
6%
4%
EPS
4.03
5.09
-21%
6.90
6.55
5%
8.06
5.36
50%
8.46
4.61
84%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4,552
4,888
4,231
3,466
2,628
2,351
2,011
Net Sales Growth
3%
16%
22%
32%
12%
17%
 
Cost Of Goods Sold
6,945
3,382
2,932
2,411
1,828
1,663
1,475
Gross Profit
-2,393
1,506
1,299
1,054
801
688
536
GP Margin
-53%
31%
31%
30%
30%
29%
27%
Total Expenditure
4,096
4,391
3,790
3,126
2,359
2,109
1,830
Power & Fuel Cost
-
63
54
44
39
35
32
% Of Sales
-
1%
1%
1%
1%
2%
2%
Employee Cost
-
203
156
147
112
83
62
% Of Sales
-
4%
4%
4%
4%
4%
3%
Manufacturing Exp.
-
513
413
360
270
219
177
% Of Sales
-
10%
10%
10%
10%
9%
9%
General & Admin Exp.
-
105
100
61
46
34
23
% Of Sales
-
2%
2%
2%
2%
1%
1%
Selling & Distn. Exp.
-
45
38
37
19
30
26
% Of Sales
-
1%
1%
1%
1%
1%
1%
Miscellaneous Exp.
-
79
97
65
47
44
34
% Of Sales
-
2%
2%
2%
2%
2%
2%
EBITDA
455
497
441
339
269
242
181
EBITDA Margin
10%
10%
10%
10%
10%
10%
9%
Other Income
20
17
7
9
10
6
15
Interest
113
129
136
112
124
127
121
Depreciation
56
57
34
32
28
25
25
PBT
306
328
278
204
126
96
50
Tax
60
72
97
60
32
33
19
Tax Rate
19%
22%
35%
29%
26%
35%
35%
PAT
247
256
181
145
94
63
34
PAT before Minority Interest
247
256
181
145
94
63
34
Minority Interest
0
0
0
0
0
0
0
PAT Margin
5%
5%
4%
4%
4%
3%
2%
PAT Growth
27%
42%
25%
54%
50%
83%
 
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
778
605
461
367
304
Share Capital
18
16
16
16
15
15
Total Reserves
1,476
759
583
439
348
288
Non-Current Liabilities
109
172
192
117
228
148
Secured Loans
47
111
138
70
184
120
Unsecured Loans
6
8
8
6
4
0
Long Term Provisions
11
9
7
5
4
3
Current Liabilities
1,654
1,824
1,488
1,357
900
902
Trade Payables
1,169
1,021
628
481
434
481
Other Current Liabilities
211
384
176
211
176
148
Short Term Borrowings
262
387
604
616
249
255
Short Term Provisions
12
34
79
50
41
18
Total Liabilities
3,271
2,774
2,285
1,935
1,495
1,354
Net Block
554
489
407
405
328
298
Gross Block
693
582
467
434
500
445
Accumulated Depreciation
140
94
60
28
172
147
Non Current Assets
583
539
449
420
383
310
Capital Work in Progress
11
32
23
3
29
4
Non Current Investment
1
2
3
3
3
3
Long Term Loans & Adv.
17
16
16
5
22
5
Other Non Current Assets
1
1
0
4
0
0
Current Assets
2,688
2,236
1,836
1,516
1,112
1,043
Current Investments
0
0
0
0
0
0
Inventories
864
693
556
499
423
440
Sundry Debtors
1,368
1,091
1,023
825
568
473
Cash & Bank
214
195
77
33
6
5
Other Current Assets
242
180
88
71
116
125
Short Term Loans & Adv.
65
77
92
88
65
38
Net Current Assets
1,033
411
348
158
213
141
Total Assets
3,271
2,774
2,285
1,935
1,495
1,354

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
623
191
-29
186
199
PBT
328
278
204
126
96
53
Adjustment
187
172
150
166
161
150
Changes in Working Capital
-433
259
-111
-291
-50
5
Cash after chg. in Working capital
82
709
243
2
206
208
Interest Paid
0
0
0
0
0
0
Tax Paid
-95
-87
-53
-30
-21
-9
Other Direct Exp. Paid
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
Cash From Investing Activity
11
-275
-76
-63
-98
-17
Net Fixed Assets
-90
-124
-54
92
-79
Net Investments
1
1
0
0
0
Others
100
-153
-23
-155
-18
Cash from Financing Activity
99
-386
-69
229
-87
-182
Net Cash Inflow / Outflow
97
-38
45
137
1
0
Opening Cash & Equivalents
22
60
-27
-164
5
5
Closing Cash & Equivalent
119
22
19
-27
6
5

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
167
98
76
58
47
39
ROA
8%
7%
7%
5%
4%
3%
ROE
23%
26%
27%
23%
19%
11%
ROCE
28%
29%
23%
23%
28%
23%
Fixed Asset Turnover
7.66
8.06
7.78
6.07
5.33
4.83
Receivable days
92
91
96
90
75
80
Inventory Days
58
54
55
59
62
75
Payable days
34
40
41
43
43
45
Cash Conversion Cycle
116
105
110
107
95
110
Total Debt/Equity
0.25
0.77
1.41
1.79
1.37
1.49
Interest Cover
4
3
3
2
2
1

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.