KEI INDUSTRIES
|
KEI INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹9,736 Cr | ₹8,121 Cr | ₹6,908 Cr | ₹5,727 Cr | ₹4,182 Cr |
Sales | ₹9,057 Cr | ₹7,102 Cr | ₹6,273 Cr | ₹5,000 Cr | ₹3,240 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹551 Cr | ₹934 Cr | ₹578 Cr | ₹674 Cr | ₹885 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹128 Cr | ₹84 Cr | ₹57 Cr | ₹53 Cr | ₹57 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹9,736 Cr | ₹8,121 Cr | ₹6,908 Cr | ₹5,727 Cr | ₹4,182 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-431 Cr | ₹-88 Cr | ₹7.51 Cr | ₹-326 Cr | ₹113 Cr |
Raw Material Consumed | ₹7,687 Cr | ₹5,929 Cr | ₹5,056 Cr | ₹4,409 Cr | ₹2,615 Cr |
Opening Raw Materials | ₹305 Cr | ₹206 Cr | ₹192 Cr | ₹191 Cr | ₹125 Cr |
Purchases Raw Materials | ₹7,622 Cr | ₹6,027 Cr | ₹5,070 Cr | ₹4,412 Cr | ₹2,670 Cr |
Closing Raw Materials | ₹237 Cr | ₹305 Cr | ₹206 Cr | ₹192 Cr | ₹191 Cr |
Other Direct Purchases / Brought in cost | ₹4.45 Cr | ₹4.04 Cr | ₹1.43 Cr | ₹0.82 Cr | ₹11 Cr |
Other raw material cost | ₹-8.08 Cr | ₹-2.55 Cr | ₹-1.10 Cr | ₹-2.71 Cr | ₹-0.86 Cr |
Power & Fuel Cost | ₹101 Cr | ₹88 Cr | ₹75 Cr | ₹62 Cr | ₹51 Cr |
Electricity & Power | ₹101 Cr | ₹88 Cr | ₹75 Cr | ₹62 Cr | ₹51 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹250 Cr | ₹219 Cr | ₹195 Cr | ₹169 Cr | ₹169 Cr |
Salaries, Wages & Bonus | ₹229 Cr | ₹197 Cr | ₹180 Cr | ₹158 Cr | ₹155 Cr |
Contributions to EPF & Pension Funds | ₹8.78 Cr | ₹7.59 Cr | ₹7.00 Cr | ₹7.07 Cr | ₹7.40 Cr |
Workmen and Staff Welfare Expenses | ₹8.78 Cr | ₹6.85 Cr | ₹6.76 Cr | ₹4.56 Cr | ₹3.75 Cr |
Other Employees Cost | ₹3.35 Cr | ₹7.48 Cr | ₹1.47 Cr | ₹0.26 Cr | ₹2.56 Cr |
Other Manufacturing Expenses | ₹658 Cr | ₹694 Cr | ₹519 Cr | ₹500 Cr | ₹530 Cr |
Sub-contracted / Out sourced services | ₹115 Cr | ₹107 Cr | ₹123 Cr | ₹128 Cr | ₹149 Cr |
Processing Charges | ₹168 Cr | ₹127 Cr | ₹103 Cr | ₹84 Cr | ₹72 Cr |
Repairs and Maintenance | ₹41 Cr | ₹31 Cr | ₹27 Cr | ₹22 Cr | ₹18 Cr |
Packing Material Consumed | ₹205 Cr | ₹170 Cr | ₹137 Cr | ₹120 Cr | ₹91 Cr |
Other Mfg Exp | ₹129 Cr | ₹258 Cr | ₹129 Cr | ₹147 Cr | ₹200 Cr |
General and Administration Expenses | ₹145 Cr | ₹128 Cr | ₹119 Cr | ₹107 Cr | ₹76 Cr |
Rent , Rates & Taxes | ₹16 Cr | ₹12 Cr | ₹15 Cr | ₹20 Cr | ₹22 Cr |
Insurance | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹14 Cr | ₹12 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹22 Cr | ₹22 Cr | ₹28 Cr | ₹22 Cr | ₹11 Cr |
Traveling and conveyance | ₹33 Cr | ₹28 Cr | ₹23 Cr | ₹17 Cr | ₹11 Cr |
Other Administration | ₹59 Cr | ₹52 Cr | ₹41 Cr | ₹34 Cr | ₹19 Cr |
Selling and Distribution Expenses | ₹260 Cr | ₹224 Cr | ₹171 Cr | ₹158 Cr | ₹120 Cr |
Advertisement & Sales Promotion | ₹48 Cr | ₹40 Cr | ₹22 Cr | ₹28 Cr | ₹13 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹184 Cr | ₹163 Cr | ₹136 Cr | ₹119 Cr | ₹96 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹28 Cr | ₹20 Cr | ₹14 Cr | ₹11 Cr | ₹10 Cr |
Miscellaneous Expenses | ₹87 Cr | ₹74 Cr | ₹64 Cr | ₹58 Cr | ₹52 Cr |
Bad debts /advances written off | ₹7.94 Cr | ₹2.33 Cr | ₹6.24 Cr | ₹5.14 Cr | ₹3.25 Cr |
Provision for doubtful debts | - | - | ₹-2.69 Cr | ₹-1.30 Cr | ₹4.00 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.10 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹79 Cr | ₹71 Cr | ₹60 Cr | ₹55 Cr | ₹45 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹8,757 Cr | ₹7,267 Cr | ₹6,206 Cr | ₹5,138 Cr | ₹3,726 Cr |
Operating Profit (Excl OI) | ₹979 Cr | ₹854 Cr | ₹702 Cr | ₹589 Cr | ₹455 Cr |
Other Income | ₹83 Cr | ₹32 Cr | ₹32 Cr | ₹15 Cr | ₹20 Cr |
Interest Received | ₹52 Cr | ₹21 Cr | ₹17 Cr | ₹2.03 Cr | ₹4.32 Cr |
Dividend Received | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr |
Profit on sale of Fixed Assets | ₹0.69 Cr | ₹0.09 Cr | ₹0.04 Cr | ₹0.03 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹12 Cr | - | ₹0.53 Cr | - | - |
Foreign Exchange Gains | ₹10 Cr | ₹5.52 Cr | ₹6.66 Cr | ₹9.94 Cr | ₹11 Cr |
Others | ₹8.66 Cr | ₹5.49 Cr | ₹7.88 Cr | ₹2.61 Cr | ₹4.40 Cr |
Operating Profit | ₹1,063 Cr | ₹887 Cr | ₹734 Cr | ₹603 Cr | ₹476 Cr |
Interest | ₹56 Cr | ₹44 Cr | ₹35 Cr | ₹40 Cr | ₹57 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹41 Cr | ₹28 Cr | ₹21 Cr | ₹20 Cr | ₹33 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹11 Cr | ₹13 Cr | ₹11 Cr | ₹18 Cr | ₹21 Cr |
Other Interest | ₹3.18 Cr | ₹2.71 Cr | ₹2.56 Cr | ₹3.15 Cr | ₹3.29 Cr |
PBDT | ₹1,007 Cr | ₹843 Cr | ₹699 Cr | ₹563 Cr | ₹418 Cr |
Depreciation | ₹70 Cr | ₹61 Cr | ₹57 Cr | ₹55 Cr | ₹58 Cr |
Profit Before Taxation & Exceptional Items | ₹937 Cr | ₹781 Cr | ₹642 Cr | ₹507 Cr | ₹360 Cr |
Exceptional Income / Expenses | - | ₹-0.21 Cr | - | - | - |
Profit Before Tax | ₹937 Cr | ₹781 Cr | ₹642 Cr | ₹508 Cr | ₹361 Cr |
Provision for Tax | ₹241 Cr | ₹200 Cr | ₹165 Cr | ₹132 Cr | ₹91 Cr |
Current Income Tax | ₹229 Cr | ₹201 Cr | ₹167 Cr | ₹131 Cr | ₹96 Cr |
Deferred Tax | ₹9.49 Cr | ₹0.94 Cr | ₹-2.13 Cr | ₹0.21 Cr | ₹-3.23 Cr |
Other taxes | ₹1.64 Cr | ₹-1.62 Cr | ₹0.05 Cr | ₹-0.04 Cr | ₹-1.73 Cr |
Profit After Tax | ₹696 Cr | ₹581 Cr | ₹477 Cr | ₹376 Cr | ₹270 Cr |
Extra items | - | ₹-0.12 Cr | - | - | - |
Minority Interest | - | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹-0.10 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹696 Cr | ₹581 Cr | ₹477 Cr | ₹376 Cr | ₹270 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,496 Cr | ₹1,949 Cr | ₹1,499 Cr | ₹1,145 Cr | ₹895 Cr |
Appropriations | ₹3,192 Cr | ₹2,529 Cr | ₹1,976 Cr | ₹1,521 Cr | ₹1,165 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹3.61 Cr | ₹2.19 Cr | ₹0.22 Cr | ₹-0.60 Cr | ₹2.14 Cr |
Equity Dividend % | ₹200.00 | ₹175.00 | ₹150.00 | ₹125.00 | ₹100.00 |
Earnings Per Share | ₹72.88 | ₹64.36 | ₹52.93 | ₹41.73 | ₹30.00 |
Adjusted EPS | ₹72.88 | ₹64.36 | ₹52.93 | ₹41.73 | ₹30.00 |
Compare Income Statement of peers of KEI INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KEI INDUSTRIES | ₹37,142.5 Cr | -0.9% | 2.7% | -12% | Stock Analytics | |
POLYCAB INDIA | ₹104,219.0 Cr | -0.6% | 3.1% | -1.1% | Stock Analytics | |
RR KABEL | ₹14,623.8 Cr | -7% | -5.8% | -23.3% | Stock Analytics | |
FINOLEX CABLES | ₹13,366.1 Cr | -3.7% | -10.7% | -42.4% | Stock Analytics | |
STERLITE TECHNOLOGIES | ₹5,792.0 Cr | -7.6% | 2.9% | -14.8% | Stock Analytics | |
PRECISION WIRES INDIA | ₹3,158.8 Cr | -1.8% | -6.1% | 15.2% | Stock Analytics |
KEI INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KEI INDUSTRIES | -0.9% |
2.7% |
-12% |
SENSEX | 0.2% |
-2.7% |
-0.9% |
You may also like the below Video Courses