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 | ₹39,674.5 Cr | 2.1% | -6.2% | 3.1% | Stock Analytics | |
| POLYCAB INDIA | ₹115,653.0 Cr | 0.3% | 0.3% | 13.8% | Stock Analytics | |
| RR KABEL | ₹15,665.1 Cr | 2.2% | 9.9% | -8.2% | Stock Analytics | |
| FINOLEX CABLES | ₹12,125.8 Cr | 0.8% | 0.3% | -35.2% | Stock Analytics | |
| STERLITE TECHNOLOGIES | ₹5,658.6 Cr | 1.9% | -2.2% | -1.8% | Stock Analytics | |
| PRECISION WIRES INDIA | ₹4,883.7 Cr | 15.7% | 31.8% | 48% | Stock Analytics | |
KEI INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KEI INDUSTRIES | 2.1% |
-6.2% |
3.1% |
| SENSEX | 1.7% |
3.6% |
6.9% |
You may also like the below Video Courses