KEI Industries Ltd

KEI Industries Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

KEI Industries Ltd

₹ 3,440 -0.51%
23 May - close price
kei-ind.com BSE: 517569 NSE: KEI
About

Incorporated in 1968, KEI Industries Ltd manufactures wires and cables (W&C) like EHV cables, HT cables, LT cables, and sells them in India and overseas[1]

Key Points

Business Overview:[1]
Company manufactures and markets Extra-High Voltage (EHV), Medium Voltage (MV) and Low Voltage (LV) power cables. It caters to retail and institutional markets and also provides Engineering, Procurement and Construction (EPC) services

Website BSE NSE
  • Market Cap ₹ 32,872 Cr.
  • Current Price ₹ 3,440
  • High / Low ₹ 5,040 / 2,424
  • Stock P/E 47.2
  • Book Value ₹ 606
  • Dividend Yield 0.12 %
  • ROCE 21.3 %
  • ROE 15.6 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 22.2% CAGR over last 5 years

Cons

* 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: Cables Industry: Cables - Power

Part of BSE 500 Nifty 500 BSE SmallCap BSE Allcap BSE Industrials

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
1,792 1,565 1,608 1,784 1,953 1,783 1,945 2,059 2,330 2,060 2,280 2,472 2,915
1,620 1,406 1,447 1,602 1,751 1,604 1,743 1,845 2,075 1,846 2,059 2,226 2,614
Operating Profit 172 160 161 182 202 178 202 215 255 215 221 246 301
OPM % 10% 10% 10% 10% 10% 10% 10% 10% 11% 10% 10% 10% 10%
8 4 5 14 7 8 9 14 5 18 17 9 37
Interest 10 9 8 8 10 9 8 11 17 14 13 14 14
Depreciation 14 14 14 14 14 15 16 15 16 16 16 19 19
Profit before tax 156 140 144 174 184 163 188 202 227 203 208 221 305
Tax % 26% 26% 26% 26% 25% 26% 26% 26% 26% 26% 26% 26% 26%
116 104 107 129 138 121 140 151 169 150 155 165 227
EPS in Rs 12.86 11.52 11.85 14.26 15.31 13.46 15.54 16.70 18.70 16.65 17.15 17.25 23.71
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1,619 2,031 2,326 2,628 3,459 4,227 4,884 4,181 5,727 6,908 8,104 9,736
1,466 1,838 2,083 2,359 3,120 3,785 4,388 3,726 5,138 6,206 7,267 8,745
Operating Profit 153 193 242 269 339 442 496 456 589 702 838 991
OPM % 9% 10% 10% 10% 10% 10% 10% 11% 10% 10% 10% 10%
1 5 5 10 9 7 16 20 15 32 49 72
Interest 112 120 127 124 111 136 129 57 40 35 44 56
Depreciation 21 25 25 28 32 34 57 58 55 57 61 70
Profit before tax 22 53 95 126 204 279 327 360 508 642 781 937
Tax % 47% 35% 35% 26% 29% 35% 22% 25% 26% 26% 26% 26%
12 34 62 94 145 182 255 270 376 477 581 696
EPS in Rs 1.57 4.43 8.05 12.06 18.45 23.04 28.50 29.92 41.75 52.93 64.39 72.88
Dividend Payout % 13% 9% 6% 5% 5% 5% 5% 7% 6% 6% 5% 5%
Compounded Sales Growth
10 Years: 17%
5 Years: 15%
3 Years: 19%
TTM: 20%
Compounded Profit Growth
10 Years: 36%
5 Years: 22%
3 Years: 23%
TTM: 20%
Stock Price CAGR
10 Years: 47%
5 Years: 66%
3 Years: 42%
1 Year: -20%
Return on Equity
10 Years: 19%
5 Years: 18%
3 Years: 18%
Last Year: 16%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 15 15 15 16 16 16 18 18 18 18 18 19
Reserves 258 288 351 445 589 763 1,489 1,756 2,117 2,571 3,130 5,767
511 452 498 813 842 599 367 333 355 162 166 217
460 585 598 622 770 1,387 1,395 902 1,036 1,019 1,342 1,232
Total Liabilities 1,244 1,342 1,463 1,896 2,217 2,765 3,269 3,008 3,527 3,770 4,656 7,235
314 298 328 405 407 489 554 537 531 567 770 993
CWIP 0 4 29 3 23 32 11 7 17 15 121 385
Investments 3 3 3 3 3 2 1 1 2 1 2 2
926 1,036 1,103 1,485 1,784 2,243 2,703 2,463 2,978 3,187 3,764 5,854
Total Assets 1,244 1,342 1,463 1,896 2,217 2,765 3,269 3,008 3,527 3,770 4,656 7,235

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
83 198 185 -29 189 624 -13 154 229 514 611 -32
-22 -17 -98 -63 -76 -275 11 75 -58 -137 -353 -1,501
-73 -181 -87 229 -68 -386 99 -129 -31 -256 -72 1,919
Net Cash Flow -11 0 1 137 45 -37 97 101 139 121 186 386

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 97 86 89 114 108 95 102 118 89 73 68 67
Inventory Days 122 109 96 114 97 94 103 102 96 79 84 86
Days Payable 117 119 98 110 110 139 140 99 68 54 63 39
Cash Conversion Cycle 101 76 87 119 95 49 66 121 117 99 89 115
Working Capital Days 92 70 72 103 92 52 81 118 102 87 77 96
ROCE % 18% 22% 27% 23% 23% 29% 28% 21% 24% 26% 27% 21%

Shareholding Pattern

Numbers in percentages

10 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
38.02% 37.99% 37.32% 37.21% 37.10% 37.08% 37.08% 37.08% 37.08% 37.06% 35.01% 35.01%
26.46% 26.96% 26.83% 27.37% 27.67% 29.57% 30.95% 31.00% 30.75% 31.11% 29.75% 25.83%
19.49% 18.09% 19.09% 19.55% 19.55% 17.64% 16.05% 16.30% 16.56% 16.01% 20.72% 23.51%
16.03% 16.97% 16.74% 15.88% 15.68% 15.70% 15.91% 15.60% 15.60% 15.82% 14.52% 15.65%
No. of Shareholders 93,15298,12897,66198,0211,08,7491,25,7131,30,6921,29,0551,55,5141,65,9051,66,0671,97,844

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls