KEC INTERNATIONAL
|
KEC INTERNATIONAL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹19,914 Cr | ₹17,282 Cr | ₹13,742 Cr | ₹13,114 Cr | ₹11,965 Cr |
| Sales | ₹2,944 Cr | ₹2,253 Cr | ₹1,376 Cr | ₹1,664 Cr | ₹1,825 Cr |
| Job Work/ Contract Receipts | ₹16,608 Cr | ₹14,709 Cr | ₹12,113 Cr | ₹11,293 Cr | ₹9,908 Cr |
| Processing Charges / Service Income | ₹44 Cr | ₹34 Cr | ₹24 Cr | ₹36 Cr | ₹32 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹319 Cr | ₹285 Cr | ₹228 Cr | ₹121 Cr | ₹200 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹19,914 Cr | ₹17,282 Cr | ₹13,742 Cr | ₹13,114 Cr | ₹11,965 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-5.70 Cr | ₹99 Cr | ₹-142 Cr | ₹3.61 Cr | ₹-78 Cr |
| Raw Material Consumed | ₹11,319 Cr | ₹9,204 Cr | ₹7,252 Cr | ₹6,730 Cr | ₹6,196 Cr |
| Opening Raw Materials | ₹754 Cr | ₹597 Cr | ₹509 Cr | ₹457 Cr | ₹406 Cr |
| Purchases Raw Materials | ₹8,475 Cr | ₹7,128 Cr | ₹6,178 Cr | ₹5,749 Cr | ₹5,721 Cr |
| Closing Raw Materials | ₹816 Cr | ₹754 Cr | ₹597 Cr | ₹509 Cr | ₹457 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | ₹2,905 Cr | ₹2,235 Cr | ₹1,161 Cr | ₹1,033 Cr | ₹526 Cr |
| Power & Fuel Cost | ₹135 Cr | ₹152 Cr | ₹111 Cr | ₹80 Cr | ₹92 Cr |
| Electricity & Power | ₹135 Cr | ₹152 Cr | ₹111 Cr | ₹80 Cr | ₹92 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹1,441 Cr | ₹1,356 Cr | ₹1,259 Cr | ₹1,115 Cr | ₹1,104 Cr |
| Salaries, Wages & Bonus | ₹1,294 Cr | ₹1,225 Cr | ₹1,155 Cr | ₹1,011 Cr | ₹992 Cr |
| Contributions to EPF & Pension Funds | ₹44 Cr | ₹40 Cr | ₹33 Cr | ₹34 Cr | ₹41 Cr |
| Workmen and Staff Welfare Expenses | ₹103 Cr | ₹92 Cr | ₹71 Cr | ₹70 Cr | ₹71 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹4,322 Cr | ₹4,308 Cr | ₹3,355 Cr | ₹2,896 Cr | ₹2,328 Cr |
| Sub-contracted / Out sourced services | ₹3,429 Cr | ₹3,391 Cr | ₹2,720 Cr | ₹2,407 Cr | ₹1,934 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹63 Cr | ₹46 Cr | ₹38 Cr | ₹34 Cr | ₹39 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹830 Cr | ₹870 Cr | ₹596 Cr | ₹456 Cr | ₹355 Cr |
| General and Administration Expenses | ₹565 Cr | ₹539 Cr | ₹416 Cr | ₹372 Cr | ₹387 Cr |
| Rent , Rates & Taxes | ₹154 Cr | ₹134 Cr | ₹104 Cr | ₹97 Cr | ₹91 Cr |
| Insurance | ₹119 Cr | ₹112 Cr | ₹106 Cr | ₹89 Cr | ₹82 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹159 Cr | ₹172 Cr | ₹112 Cr | ₹113 Cr | ₹108 Cr |
| Traveling and conveyance | ₹130 Cr | ₹115 Cr | ₹88 Cr | ₹67 Cr | ₹101 Cr |
| Other Administration | ₹3.72 Cr | ₹5.44 Cr | ₹5.39 Cr | ₹5.93 Cr | ₹5.03 Cr |
| Selling and Distribution Expenses | ₹413 Cr | ₹408 Cr | ₹305 Cr | ₹410 Cr | ₹470 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹41 Cr | ₹39 Cr | ₹26 Cr | ₹68 Cr | ₹86 Cr |
| Freight and Forwarding | ₹372 Cr | ₹369 Cr | ₹279 Cr | ₹342 Cr | ₹384 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹397 Cr | ₹308 Cr | ₹266 Cr | ₹289 Cr | ₹257 Cr |
| Bad debts /advances written off | ₹23 Cr | ₹28 Cr | ₹6.99 Cr | ₹51 Cr | ₹33 Cr |
| Provision for doubtful debts | ₹91 Cr | ₹33 Cr | ₹28 Cr | ₹41 Cr | ₹27 Cr |
| Losson disposal of fixed assets(net) | ₹2.64 Cr | ₹0.95 Cr | ₹0.67 Cr | ₹0.86 Cr | ₹0.50 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹280 Cr | ₹246 Cr | ₹230 Cr | ₹195 Cr | ₹198 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹18,585 Cr | ₹16,374 Cr | ₹12,821 Cr | ₹11,896 Cr | ₹10,757 Cr |
| Operating Profit (Excl OI) | ₹1,329 Cr | ₹908 Cr | ₹921 Cr | ₹1,219 Cr | ₹1,209 Cr |
| Other Income | ₹80 Cr | ₹70 Cr | ₹92 Cr | ₹50 Cr | ₹132 Cr |
| Interest Received | ₹45 Cr | ₹23 Cr | ₹11 Cr | ₹4.74 Cr | ₹5.04 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹3.26 Cr | ₹4.28 Cr | ₹0.86 Cr | ₹8.15 Cr | ₹0.06 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹21 Cr | ₹11 Cr | ₹18 Cr | ₹9.05 Cr | ₹4.91 Cr |
| Foreign Exchange Gains | ₹5.85 Cr | ₹23 Cr | ₹60 Cr | ₹9.30 Cr | ₹111 Cr |
| Others | ₹3.87 Cr | ₹9.32 Cr | ₹3.25 Cr | ₹19 Cr | ₹11 Cr |
| Operating Profit | ₹1,408 Cr | ₹978 Cr | ₹1,013 Cr | ₹1,269 Cr | ₹1,341 Cr |
| Interest | ₹797 Cr | ₹656 Cr | ₹413 Cr | ₹360 Cr | ₹403 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹147 Cr | ₹122 Cr | ₹102 Cr | ₹103 Cr | ₹103 Cr |
| Other Interest | ₹650 Cr | ₹534 Cr | ₹311 Cr | ₹257 Cr | ₹300 Cr |
| PBDT | ₹612 Cr | ₹322 Cr | ₹601 Cr | ₹908 Cr | ₹937 Cr |
| Depreciation | ₹185 Cr | ₹161 Cr | ₹158 Cr | ₹153 Cr | ₹147 Cr |
| Profit Before Taxation & Exceptional Items | ₹426 Cr | ₹161 Cr | ₹443 Cr | ₹756 Cr | ₹790 Cr |
| Exceptional Income / Expenses | - | - | ₹-44 Cr | - | - |
| Profit Before Tax | ₹426 Cr | ₹161 Cr | ₹399 Cr | ₹756 Cr | ₹790 Cr |
| Provision for Tax | ₹80 Cr | ₹-15 Cr | ₹67 Cr | ₹203 Cr | ₹225 Cr |
| Current Income Tax | ₹126 Cr | ₹118 Cr | ₹201 Cr | ₹274 Cr | ₹256 Cr |
| Deferred Tax | ₹-42 Cr | ₹-113 Cr | ₹-124 Cr | ₹-77 Cr | ₹-61 Cr |
| Other taxes | ₹-4.04 Cr | ₹-20 Cr | ₹-9.06 Cr | ₹5.71 Cr | ₹29 Cr |
| Profit After Tax | ₹347 Cr | ₹176 Cr | ₹332 Cr | ₹553 Cr | ₹566 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹347 Cr | ₹176 Cr | ₹332 Cr | ₹553 Cr | ₹566 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹3,220 Cr | ₹3,146 Cr | ₹2,919 Cr | ₹2,366 Cr | ₹1,990 Cr |
| Appropriations | ₹3,567 Cr | ₹3,322 Cr | ₹3,251 Cr | ₹2,919 Cr | ₹2,555 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹73 Cr | ₹102 Cr | ₹103 Cr | - | ₹189 Cr |
| Equity Dividend % | ₹200.00 | ₹150.00 | ₹200.00 | ₹200.00 | ₹170.00 |
| Earnings Per Share | ₹13.49 | ₹6.85 | ₹12.92 | ₹21.50 | ₹22.00 |
| Adjusted EPS | ₹13.49 | ₹6.85 | ₹12.92 | ₹21.50 | ₹22.00 |
Compare Income Statement of peers of KEC INTERNATIONAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KEC INTERNATIONAL | ₹22,391.4 Cr | -1.2% | -4.7% | -9.6% | Stock Analytics | |
| LARSEN & TOUBRO | ₹539,864.0 Cr | 1.3% | 6.7% | 11.2% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹68,816.1 Cr | 0.3% | -5.1% | -25.6% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹26,988.3 Cr | 3.8% | 5.4% | -17.6% | Stock Analytics | |
| KALPATARU PROJECTS INTERNATIONAL | ₹21,079.3 Cr | -2.2% | -2% | -0% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹16,175.2 Cr | -1.6% | -3.6% | NA | Stock Analytics | |
KEC INTERNATIONAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KEC INTERNATIONAL | -1.2% |
-4.7% |
-9.6% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses