Key Corp Ltd
Incorporated in 1986, Key Corp Ltd deals in vehicle finance and investment in mutual
funds[1]
- Market Cap ₹ 66.0 Cr.
- Current Price ₹ 110
- High / Low ₹ 114 / 48.0
- Stock P/E 0.94
- Book Value ₹ 78.3
- Dividend Yield 0.00 %
- ROCE 32.1 %
- ROE 32.1 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company has delivered good profit growth of 45.7% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 35.7%
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
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 14 | 18 | 16 | 71 | |
1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | |
Operating Profit | 1 | 2 | 1 | 2 | 1 | 1 | 2 | 1 | 0 | 13 | 17 | 15 | 70 |
OPM % | 69% | 74% | 70% | 72% | 62% | 66% | 79% | 67% | 12% | 95% | 97% | 95% | 99% |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit before tax | 1 | 2 | 1 | 2 | 1 | 1 | 2 | 1 | 0 | 13 | 17 | 15 | 70 |
Tax % | 4% | 5% | 3% | 1% | -1% | 0% | 3% | 2% | -6% | 5% | 0% | 0% | |
1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 0 | 13 | 17 | 15 | 70 | |
EPS in Rs | 1.87 | 2.35 | 2.10 | 2.53 | 1.73 | 1.92 | 3.90 | 2.02 | 0.32 | 21.13 | 28.65 | 25.60 | 116.94 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 23% |
5 Years: | 39% |
3 Years: | 107% |
TTM: | 99% |
Compounded Profit Growth | |
---|---|
10 Years: | 27% |
5 Years: | 46% |
3 Years: | 332% |
TTM: | 102% |
Stock Price CAGR | |
---|---|
10 Years: | 34% |
5 Years: | 53% |
3 Years: | 96% |
1 Year: | 116% |
Return on Equity | |
---|---|
10 Years: | 18% |
5 Years: | 25% |
3 Years: | 36% |
Last Year: | 32% |
Balance Sheet
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves | 11 | 12 | 14 | 15 | 16 | 17 | 20 | 27 | 21 | 35 | 43 | 41 | 41 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | |
Total Liabilities | 17 | 19 | 20 | 22 | 23 | 24 | 26 | 33 | 28 | 42 | 50 | 47 | 47 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 12 | 14 | 16 | 18 | 20 | 22 | 24 | 31 | 25 | 39 | 47 | 46 | 45 |
5 | 5 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | |
Total Assets | 17 | 19 | 20 | 22 | 23 | 24 | 26 | 33 | 28 | 42 | 50 | 47 | 47 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-0 | 1 | 1 | 0 | 1 | 0 | -0 | -1 | 0 | -1 | -0 | -0 | |
-0 | -1 | -1 | -1 | -1 | -0 | 0 | 0 | 0 | 1 | 0 | 0 | |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 1 | -1 | 0 | -0 |
Ratios
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 6 | 14 | 10 | 7 | 6 | 6 | 1 | 2 | 8 | 0 | 0 | 0 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 6 | 14 | 10 | 7 | 6 | 6 | 1 | 2 | 8 | 0 | 0 | 0 |
Working Capital Days | 170 | 168 | 11 | 5 | 86 | 51 | 20 | -43 | -40 | -5 | -4 | -6 |
ROCE % | 7% | 9% | 7% | 8% | 5% | 5% | 10% | 4% | 1% | 39% | 38% | 32% |
Documents
Announcements
Annual reports
-
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 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