Keynote Financial Services Ltd
Incorporated in 1993, Keynote Financial Services Ltd is in the business of Investment banking, Corporate advisory, ESOP advisory, etc.[1]
- Market Cap ₹ 121 Cr.
- Current Price ₹ 172
- High / Low ₹ 220 / 79.0
- Stock P/E 17.6
- Book Value ₹ 92.9
- Dividend Yield 0.58 %
- ROCE 1.21 %
- ROE 0.83 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 57.3%
Cons
- The company has delivered a poor sales growth of -8.18% over past five years.
- Company has a low return on equity of 4.92% over last 3 years.
* 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
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
10.22 | 10.49 | 9.28 | 5.65 | 9.55 | 7.53 | 10.42 | 7.89 | 5.23 | 10.98 | 8.92 | 6.80 | 15.85 | |
5.55 | 5.76 | 6.17 | 4.49 | 4.69 | 4.85 | 5.48 | 5.85 | 5.66 | 4.12 | 5.29 | 6.11 | 5.89 | |
Operating Profit | 4.67 | 4.73 | 3.11 | 1.16 | 4.86 | 2.68 | 4.94 | 2.04 | -0.43 | 6.86 | 3.63 | 0.69 | 9.96 |
OPM % | 45.69% | 45.09% | 33.51% | 20.53% | 50.89% | 35.59% | 47.41% | 25.86% | -8.22% | 62.48% | 40.70% | 10.15% | 62.84% |
0.12 | 0.15 | 0.13 | 0.05 | 0.43 | 0.11 | -0.12 | 0.66 | 0.32 | 0.29 | 0.28 | 0.27 | 0.95 | |
Interest | 0.07 | 0.07 | 0.05 | 0.05 | 0.03 | 0.01 | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 |
Depreciation | 0.11 | 0.28 | 0.34 | 0.37 | 0.44 | 0.41 | 0.39 | 0.39 | 0.35 | 0.32 | 0.28 | 0.21 | 0.20 |
Profit before tax | 4.61 | 4.53 | 2.85 | 0.79 | 4.82 | 2.37 | 4.43 | 2.31 | -0.46 | 6.78 | 3.63 | 0.75 | 10.71 |
Tax % | 31.89% | 24.28% | 27.72% | 34.18% | 27.80% | 19.83% | 27.31% | -5.19% | 80.43% | 31.86% | -0.83% | 32.00% | |
3.13 | 3.43 | 2.06 | 0.52 | 3.48 | 1.89 | 3.23 | 2.43 | -0.09 | 4.62 | 3.66 | 0.51 | 6.88 | |
EPS in Rs | 4.46 | 4.89 | 2.94 | 0.74 | 4.96 | 2.69 | 4.60 | 3.46 | -0.13 | 6.58 | 5.21 | 0.73 | 9.81 |
Dividend Payout % | 33.64% | 30.70% | 34.08% | 135.00% | 20.17% | 37.14% | 54.33% | 28.89% | -780.00% | 15.19% | 19.18% | 137.65% |
Compounded Sales Growth | |
---|---|
10 Years: | -4% |
5 Years: | -8% |
3 Years: | 9% |
TTM: | 161% |
Compounded Profit Growth | |
---|---|
10 Years: | -17% |
5 Years: | -32% |
3 Years: | 97% |
TTM: | 211% |
Stock Price CAGR | |
---|---|
10 Years: | 21% |
5 Years: | 33% |
3 Years: | 44% |
1 Year: | 79% |
Return on Equity | |
---|---|
10 Years: | 4% |
5 Years: | 4% |
3 Years: | 5% |
Last Year: | 1% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | 7.02 | 7.02 | 7.02 | 7.02 | 7.02 | 7.02 | 7.02 | 7.02 | 7.02 | 7.02 | 7.02 | 7.02 | 7.02 |
Reserves | 36.94 | 39.14 | 40.38 | 40.08 | 42.73 | 44.62 | 47.01 | 48.80 | 47.88 | 51.83 | 54.80 | 54.70 | 58.17 |
0.39 | 0.31 | 0.47 | 0.33 | 0.17 | 0.08 | 0.00 | 0.05 | 0.04 | 0.03 | 0.03 | 0.04 | 0.03 | |
2.86 | 3.27 | 2.81 | 2.97 | 2.43 | 2.81 | 2.74 | 2.25 | 1.71 | 3.47 | 4.03 | 4.07 | 5.06 | |
Total Liabilities | 47.21 | 49.74 | 50.68 | 50.40 | 52.35 | 54.53 | 56.77 | 58.12 | 56.65 | 62.35 | 65.88 | 65.83 | 70.28 |
0.75 | 10.58 | 10.58 | 10.07 | 9.65 | 9.30 | 8.94 | 8.59 | 8.25 | 7.97 | 7.76 | 7.66 | 0.05 | |
CWIP | 9.68 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7.50 |
Investments | 21.77 | 20.00 | 23.28 | 28.32 | 37.82 | 31.20 | 44.52 | 42.60 | 33.09 | 37.60 | 52.51 | 48.53 | 58.23 |
15.01 | 19.16 | 16.82 | 12.01 | 4.88 | 14.03 | 3.31 | 6.93 | 15.31 | 16.78 | 5.61 | 9.64 | 4.50 | |
Total Assets | 47.21 | 49.74 | 50.68 | 50.40 | 52.35 | 54.53 | 56.77 | 58.12 | 56.65 | 62.35 | 65.88 | 65.83 | 70.28 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
6.96 | 11.43 | -1.57 | -4.74 | 8.28 | -7.70 | 12.02 | -0.70 | -1.08 | 5.74 | -1.06 | -4.16 | |
-6.80 | 3.05 | -2.15 | -3.39 | -7.00 | 9.15 | -11.63 | 5.94 | 9.73 | -15.88 | 2.32 | 4.58 | |
-0.94 | -1.33 | -1.12 | -1.03 | -0.94 | -0.91 | -0.85 | -2.11 | -0.85 | -0.75 | -0.71 | -0.71 | |
Net Cash Flow | -0.78 | 13.15 | -4.84 | -9.15 | 0.33 | 0.55 | -0.47 | 3.13 | 7.80 | -10.88 | 0.56 | -0.28 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 17.50 | 12.18 | 18.88 | 105.30 | 37.46 | 44.59 | 9.11 | 26.83 | 48.85 | 25.26 | 55.24 | 45.09 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 17.50 | 12.18 | 18.88 | 105.30 | 37.46 | 44.59 | 9.11 | 26.83 | 48.85 | 25.26 | 55.24 | 45.09 |
Working Capital Days | 380.71 | 46.28 | 178.96 | 552.35 | 82.94 | 500.72 | 14.36 | -7.40 | 37.69 | -16.95 | -10.23 | -12.35 |
ROCE % | 10.97% | 10.13% | 6.19% | 2.06% | 9.96% | 4.68% | 9.17% | 4.20% | -0.83% | 12.00% | 6.03% | 1.21% |
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication 2d
- Shareholder Meeting / Postal Ballot-Notice of Postal Ballot 7 May
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 7 May
- Shareholder Meeting / Postal Ballot-Outcome of Postal_Ballot 7 May
- Board Meeting Outcome for Outcome Of Board Meeting 2 May
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 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from nse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1]
Company is a Category 1 Merchant Banker and a full service Investment Bank and Brokerage house offering financial services