Key Corp Ltd
₹ 140
-3.36%
22 May
11:15 a.m.
About
Incorporated in 1986, Key Corp Ltd deals in vehicle finance and investment in mutual
funds[1]
Key Points
- Market Cap ₹ 83.8 Cr.
- Current Price ₹ 140
- High / Low ₹ 354 / 138
- Stock P/E 19.4
- Book Value ₹ 113
- Dividend Yield 0.00 %
- ROCE 6.56 %
- ROE 6.59 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company has a good return on equity (ROE) track record: 3 Years ROE 30.4%
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Tax rate seems low
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Finance Industry: Finance & Investments
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1.91 | 2.16 | 1.69 | 1.72 | 3.07 | 1.87 | 1.82 | 14.06 | 17.88 | 16.18 | 32.29 | 5.11 | |
0.58 | 0.60 | 0.64 | 0.58 | 0.63 | 0.61 | 1.61 | 0.64 | 0.62 | 0.77 | 0.67 | 0.76 | |
Operating Profit | 1.33 | 1.56 | 1.05 | 1.14 | 2.44 | 1.26 | 0.21 | 13.42 | 17.26 | 15.41 | 31.62 | 4.35 |
OPM % | 69.63% | 72.22% | 62.13% | 66.28% | 79.48% | 67.38% | 11.54% | 95.45% | 96.53% | 95.24% | 97.93% | 85.13% |
0.00 | 0.00 | 0.00 | 0.03 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | |
Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Depreciation | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.04 | 0.05 | 0.05 | 0.05 | 0.06 |
Profit before tax | 1.31 | 1.54 | 1.03 | 1.15 | 2.42 | 1.23 | 0.18 | 13.38 | 17.21 | 15.36 | 31.57 | 4.30 |
Tax % | 3.05% | 1.30% | -0.97% | 0.00% | 3.31% | 1.63% | -5.56% | 5.23% | 0.12% | 0.00% | 0.00% | -0.23% |
1.26 | 1.52 | 1.04 | 1.15 | 2.34 | 1.21 | 0.19 | 12.68 | 17.19 | 15.36 | 31.57 | 4.32 | |
EPS in Rs | 2.10 | 2.53 | 1.73 | 1.92 | 3.90 | 2.02 | 0.32 | 21.13 | 28.65 | 25.60 | 52.62 | 7.20 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 23% |
3 Years: | -34% |
TTM: | -84% |
Compounded Profit Growth | |
---|---|
10 Years: | 11% |
5 Years: | 87% |
3 Years: | -37% |
TTM: | -86% |
Stock Price CAGR | |
---|---|
10 Years: | 37% |
5 Years: | 76% |
3 Years: | 44% |
1 Year: | -16% |
Return on Equity | |
---|---|
10 Years: | 23% |
5 Years: | 33% |
3 Years: | 30% |
Last Year: | 7% |
Balance Sheet
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
Reserves | 13.59 | 15.25 | 16.28 | 17.43 | 19.77 | 26.96 | 21.16 | 34.74 | 42.73 | 41.03 | 57.26 | 61.90 |
0.02 | 0.02 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
0.43 | 0.45 | 0.35 | 0.31 | 0.37 | 0.38 | 0.41 | 1.07 | 1.11 | 0.34 | 0.29 | 0.36 | |
Total Liabilities | 20.04 | 21.72 | 22.65 | 23.74 | 26.14 | 33.34 | 27.57 | 41.81 | 49.84 | 47.37 | 63.55 | 68.26 |
0.18 | 0.28 | 0.26 | 0.30 | 0.36 | 0.38 | 0.35 | 0.44 | 0.40 | 0.36 | 0.33 | 0.37 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 15.80 | 18.12 | 19.99 | 21.68 | 24.15 | 31.16 | 25.33 | 39.09 | 47.25 | 45.78 | 61.70 | 66.11 |
4.06 | 3.32 | 2.40 | 1.76 | 1.63 | 1.80 | 1.89 | 2.28 | 2.19 | 1.23 | 1.52 | 1.78 | |
Total Assets | 20.04 | 21.72 | 22.65 | 23.74 | 26.14 | 33.34 | 27.57 | 41.81 | 49.84 | 47.37 | 63.55 | 68.26 |
Cash Flows
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1.00 | 0.29 | 0.60 | 0.35 | -0.15 | -0.78 | 0.08 | -1.37 | -0.29 | -0.35 | -0.65 | -0.46 | |
-0.94 | -0.64 | -0.64 | -0.16 | 0.18 | 0.45 | 0.48 | 0.85 | 0.29 | 0.30 | 0.72 | 0.58 | |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Net Cash Flow | 0.06 | -0.35 | -0.04 | 0.19 | 0.03 | -0.33 | 0.56 | -0.52 | 0.00 | -0.05 | 0.07 | 0.13 |
Ratios
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 9.55 | 6.76 | 6.48 | 6.37 | 1.19 | 1.95 | 8.02 | 0.26 | 0.41 | 0.23 | 0.11 | 0.71 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 9.55 | 6.76 | 6.48 | 6.37 | 1.19 | 1.95 | 8.02 | 0.26 | 0.41 | 0.23 | 0.11 | 0.71 |
Working Capital Days | 11.47 | 5.07 | 86.39 | 50.93 | 20.21 | -42.94 | -40.11 | -5.19 | -4.49 | -6.32 | -2.83 | -24.29 |
ROCE % | 6.90% | 7.53% | 4.73% | 5.03% | 9.84% | 4.19% | 0.60% | 39.41% | 38.47% | 32.08% | 57.25% | 6.56% |
Documents
Announcements
-
Additional Detail Required For Corporate Announcement Under Regulation 30 Of SEBI (LODR) For The Audited Financial Results For The Year Ended 31.03.2025
14 May - Disclosure of board meeting date and time on 13.05.2025 as per SEBI LODR requirements.
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
14 May - Board approved and published Q4 FY25 results on 13.05.2025 as per SEBI regulations.
- AUDITED ANNUAL ACCOUNTS OF THE COMPANY FOR THE YEAR ENDED 31.03.2025 13 May
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
6 May - Secretarial Compliance Report FY2024-25; minor delays in disclosures fined and paid; overall compliance confirmed.
-
Board Meeting Intimation for MEETING OF THE Board OF THE COMPANY WILL BE HELD ON 13.05.2025
5 May - Board meeting on 13 May 2025 to consider audited financial results for FY ended 31 March 2025.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1][2]
Company is an NBFC which provides loan on vehicles, hire-purchase and lease particularly in old vehicle finance, and deploys surplus funds in Mutual Funds. Company specializes in financing and recovery of its loan and built up portfolio of old vehicles. The business activities of the company are concentrated in Uttar Pradesh