KEC INTERNATIONAL
|
KEC INTERNATIONAL Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹53 Cr | ₹51 Cr | ₹51 Cr | ₹51 Cr | ₹51 Cr |
| Equity - Authorised | ₹114 Cr | ₹114 Cr | ₹114 Cr | ₹114 Cr | ₹114 Cr |
| Equity - Issued | ₹53 Cr | ₹51 Cr | ₹51 Cr | ₹51 Cr | ₹51 Cr |
| Equity Paid Up | ₹53 Cr | ₹51 Cr | ₹51 Cr | ₹51 Cr | ₹51 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹5,294 Cr | ₹4,044 Cr | ₹3,720 Cr | ₹3,569 Cr | ₹3,308 Cr |
| Securities Premium | ₹936 Cr | ₹87 Cr | ₹87 Cr | ₹87 Cr | ₹87 Cr |
| Capital Reserves | ₹85 Cr | ₹85 Cr | ₹85 Cr | ₹85 Cr | ₹85 Cr |
| Profit & Loss Account Balance | ₹3,938 Cr | ₹3,491 Cr | ₹3,219 Cr | ₹3,146 Cr | ₹2,919 Cr |
| General Reserves | ₹189 Cr | ₹189 Cr | ₹192 Cr | ₹192 Cr | ₹192 Cr |
| Other Reserves | ₹146 Cr | ₹192 Cr | ₹138 Cr | ₹59 Cr | ₹26 Cr |
| Reserve excluding Revaluation Reserve | ₹5,294 Cr | ₹4,044 Cr | ₹3,720 Cr | ₹3,569 Cr | ₹3,308 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹5,347 Cr | ₹4,096 Cr | ₹3,771 Cr | ₹3,620 Cr | ₹3,360 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹43 Cr | - | ₹233 Cr | ₹46 Cr | ₹22 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹46 Cr | ₹17 Cr | ₹49 Cr | ₹46 Cr | ₹22 Cr |
| Term Loans - Institutions | - | ₹200 Cr | ₹200 Cr | - | - |
| Other Secured | ₹-2.70 Cr | ₹-217 Cr | ₹-16 Cr | - | - |
| Unsecured Loans | ₹315 Cr | ₹236 Cr | ₹260 Cr | ₹348 Cr | ₹197 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | ₹433 Cr | ₹311 Cr | ₹536 Cr | ₹420 Cr | ₹279 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹-117 Cr | ₹-75 Cr | ₹-276 Cr | ₹-73 Cr | ₹-82 Cr |
| Deferred Tax Assets / Liabilities | ₹-437 Cr | ₹-354 Cr | ₹-320 Cr | ₹-170 Cr | ₹-6.78 Cr |
| Deferred Tax Assets | ₹496 Cr | ₹417 Cr | ₹396 Cr | ₹274 Cr | ₹121 Cr |
| Deferred Tax Liability | ₹59 Cr | ₹63 Cr | ₹76 Cr | ₹104 Cr | ₹114 Cr |
| Other Long Term Liabilities | ₹212 Cr | ₹149 Cr | ₹164 Cr | ₹168 Cr | ₹113 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹20 Cr | ₹17 Cr | ₹24 Cr | ₹14 Cr | ₹14 Cr |
| Total Non-Current Liabilities | ₹153 Cr | ₹48 Cr | ₹361 Cr | ₹405 Cr | ₹339 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹10,503 Cr | ₹9,231 Cr | ₹8,388 Cr | ₹6,847 Cr | ₹6,170 Cr |
| Sundry Creditors | ₹8,996 Cr | ₹7,670 Cr | ₹6,275 Cr | ₹4,696 Cr | ₹4,645 Cr |
| Acceptances | ₹1,507 Cr | ₹1,561 Cr | ₹2,113 Cr | ₹2,152 Cr | ₹1,526 Cr |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹2,227 Cr | ₹1,855 Cr | ₹1,820 Cr | ₹2,681 Cr | ₹2,304 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹1,267 Cr | ₹1,065 Cr | ₹968 Cr | ₹1,586 Cr | ₹1,384 Cr |
| Interest Accrued But Not Due | ₹32 Cr | ₹29 Cr | ₹38 Cr | ₹44 Cr | ₹12 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹928 Cr | ₹761 Cr | ₹813 Cr | ₹1,051 Cr | ₹908 Cr |
| Short Term Borrowings | ₹3,223 Cr | ₹3,244 Cr | ₹2,409 Cr | ₹2,397 Cr | ₹1,625 Cr |
| Secured ST Loans repayable on Demands | ₹2,369 Cr | ₹2,159 Cr | ₹1,521 Cr | ₹1,409 Cr | ₹1,002 Cr |
| Working Capital Loans- Sec | ₹1,790 Cr | ₹1,513 Cr | ₹1,037 Cr | ₹671 Cr | ₹27 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-937 Cr | ₹-428 Cr | ₹-150 Cr | ₹317 Cr | ₹596 Cr |
| Short Term Provisions | ₹274 Cr | ₹203 Cr | ₹202 Cr | ₹177 Cr | ₹188 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹173 Cr | ₹101 Cr | ₹108 Cr | ₹90 Cr | ₹119 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹101 Cr | ₹102 Cr | ₹94 Cr | ₹88 Cr | ₹69 Cr |
| Total Current Liabilities | ₹16,227 Cr | ₹14,534 Cr | ₹12,819 Cr | ₹12,103 Cr | ₹10,286 Cr |
| Total Liabilities | ₹21,727 Cr | ₹18,678 Cr | ₹16,951 Cr | ₹16,128 Cr | ₹13,985 Cr |
| ASSETS | |||||
| Gross Block | ₹3,290 Cr | ₹3,127 Cr | ₹2,911 Cr | ₹2,743 Cr | ₹2,446 Cr |
| Less: Accumulated Depreciation | ₹1,643 Cr | ₹1,499 Cr | ₹1,329 Cr | ₹1,205 Cr | ₹1,048 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,647 Cr | ₹1,628 Cr | ₹1,583 Cr | ₹1,538 Cr | ₹1,398 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹39 Cr | ₹14 Cr | ₹11 Cr | ₹2.46 Cr | ₹18 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹636 Cr | ₹853 Cr | ₹881 Cr | ₹852 Cr | ₹624 Cr |
| Other Non Current Assets | ₹19 Cr | ₹25 Cr | ₹41 Cr | ₹46 Cr | ₹63 Cr |
| Total Non-Current Assets | ₹2,341 Cr | ₹2,520 Cr | ₹2,516 Cr | ₹2,438 Cr | ₹2,103 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | ₹13 Cr | ₹1.06 Cr |
| Quoted | - | - | - | ₹13 Cr | - |
| Unquoted | - | - | - | - | ₹1.06 Cr |
| Inventories | ₹1,140 Cr | ₹1,213 Cr | ₹1,137 Cr | ₹1,066 Cr | ₹842 Cr |
| Raw Materials | ₹864 Cr | ₹816 Cr | ₹754 Cr | ₹597 Cr | ₹509 Cr |
| Work-in Progress | ₹64 Cr | ₹39 Cr | ₹112 Cr | ₹196 Cr | ₹85 Cr |
| Finished Goods | ₹100 Cr | ₹291 Cr | ₹212 Cr | ₹227 Cr | ₹196 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹48 Cr | ₹42 Cr | ₹37 Cr | ₹29 Cr | ₹26 Cr |
| Other Inventory | ₹66 Cr | ₹26 Cr | ₹21 Cr | ₹18 Cr | ₹26 Cr |
| Sundry Debtors | ₹5,051 Cr | ₹4,137 Cr | ₹4,282 Cr | ₹5,106 Cr | ₹5,385 Cr |
| Debtors more than Six months | ₹463 Cr | ₹612 Cr | ₹891 Cr | ₹458 Cr | ₹548 Cr |
| Debtors Others | ₹4,696 Cr | ₹3,610 Cr | ₹3,475 Cr | ₹4,727 Cr | ₹4,897 Cr |
| Cash and Bank | ₹656 Cr | ₹273 Cr | ₹344 Cr | ₹262 Cr | ₹249 Cr |
| Cash in hand | ₹9.66 Cr | ₹8.68 Cr | ₹7.30 Cr | ₹6.07 Cr | ₹7.62 Cr |
| Balances at Bank | ₹646 Cr | ₹265 Cr | ₹337 Cr | ₹248 Cr | ₹242 Cr |
| Other cash and bank balances | - | - | - | ₹8.00 Cr | - |
| Other Current Assets | ₹281 Cr | ₹271 Cr | ₹240 Cr | ₹247 Cr | ₹238 Cr |
| Interest accrued on Investments | ₹4.38 Cr | ₹2.38 Cr | ₹0.14 Cr | ₹0.36 Cr | ₹0.38 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹186 Cr | ₹152 Cr | ₹148 Cr | ₹131 Cr | ₹97 Cr |
| Other current_assets | ₹91 Cr | ₹117 Cr | ₹93 Cr | ₹116 Cr | ₹141 Cr |
| Short Term Loans and Advances | ₹12,258 Cr | ₹10,264 Cr | ₹8,432 Cr | ₹6,996 Cr | ₹5,168 Cr |
| Advances recoverable in cash or in kind | ₹11,669 Cr | ₹9,400 Cr | ₹7,645 Cr | ₹6,275 Cr | ₹4,679 Cr |
| Advance income tax and TDS | ₹17 Cr | ₹180 Cr | ₹53 Cr | ₹28 Cr | ₹14 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹573 Cr | ₹684 Cr | ₹734 Cr | ₹692 Cr | ₹474 Cr |
| Total Current Assets | ₹19,387 Cr | ₹16,158 Cr | ₹14,436 Cr | ₹13,690 Cr | ₹11,882 Cr |
| Net Current Assets (Including Current Investments) | ₹3,160 Cr | ₹1,624 Cr | ₹1,617 Cr | ₹1,587 Cr | ₹1,596 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹21,727 Cr | ₹18,678 Cr | ₹16,951 Cr | ₹16,128 Cr | ₹13,985 Cr |
| Contingent Liabilities | ₹191 Cr | ₹84 Cr | ₹751 Cr | ₹525 Cr | ₹723 Cr |
| Total Debt | ₹3,701 Cr | ₹3,788 Cr | ₹3,194 Cr | ₹2,863 Cr | ₹1,925 Cr |
| Book Value | - | 159.30 | 146.69 | 140.80 | 130.68 |
| Adjusted Book Value | 200.88 | 159.30 | 146.69 | 140.80 | 130.68 |
Compare Balance Sheet of peers of KEC INTERNATIONAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KEC INTERNATIONAL | ₹19,163.7 Cr | 3.3% | -11.3% | -32.5% | Stock Analytics | |
| LARSEN & TOUBRO | ₹548,506.0 Cr | -2.3% | 0.2% | 8.2% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹64,990.1 Cr | -3.9% | -5.2% | -27.1% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹25,943.5 Cr | -0.6% | -4.9% | -19.7% | Stock Analytics | |
| KALPATARU PROJECTS INTERNATIONAL | ₹20,258.8 Cr | -1.8% | -6.9% | 4.3% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹14,821.7 Cr | -2.1% | -10.4% | -17.8% | Stock Analytics | |
KEC INTERNATIONAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KEC INTERNATIONAL | 3.3% |
-11.3% |
-32.5% |
| SENSEX | -0.6% |
1.4% |
7.7% |
You may also like the below Video Courses