| KEI Industries Ltd | Industry : (Cables) | |
|---|---|---|
|
BSE Code : 517569 |
NSE Symbol : KEI |
P/E(TTM) : 44.61 |
|
ISIN Demat : INE878B01027 |
Div & Yield% : 0.10 |
EPS(TTM) : 104.27 |
|
Book Value(₹) : 697.17 |
Market Cap(₹Cr) : 44,470.05 |
Face Value(₹) : 2.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 11,747.77 | 9,735.88 | 8,104.08 | 6,912.33 | 5,726.55 |
| Other Income | 158.55 | 71.80 | 49.02 | 27.62 | 14.89 |
| Stock Adjustments | 456.76 | 430.52 | 88.03 | -7.51 | 325.87 |
| Total Income | 12,363.08 | 10,238.20 | 8,241.13 | 6,932.44 | 6,067.31 |
| EXPENDITURE : | |||||
| Raw Materials | 9,237.29 | 7,686.83 | 5,929.13 | 5,056.14 | 4,408.78 |
| Power and Fuel Cost | 114.83 | 100.55 | 87.93 | 74.67 | 61.95 |
| Other Manufacturing Expenses | 698.13 | 657.74 | 693.51 | 518.97 | 500.49 |
| Selling and Administration Expenses | 403.17 | 350.62 | 303.28 | 252.81 | 233.81 |
| Miscellaneous Expenses | 150.53 | 75.40 | 73.58 | 64.04 | 58.06 |
| Employee Benefit Expenses | 371.53 | 304.29 | 267.15 | 231.99 | 200.64 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 1,387.60 | 1,062.76 | 886.55 | 733.84 | 603.58 |
| Interest | 64.11 | 55.65 | 43.91 | 34.71 | 40.39 |
| Gross Profit | 1,323.49 | 1,007.11 | 842.64 | 699.13 | 563.19 |
| Depreciation | 91.17 | 70.14 | 61.36 | 57.08 | 55.45 |
| Profit Before Tax | 1,232.32 | 936.97 | 781.28 | 642.05 | 507.74 |
| Current Tax | 321.46 | 231.07 | 199.30 | 166.79 | 131.31 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -7.57 | 9.49 | 0.94 | -2.13 | 0.21 |
| Reported Net Profit | 918.43 | 696.41 | 581.05 | 477.38 | 376.22 |
| Extraordinary Items | 1.13 | 0.87 | 0.07 | 0.03 | 0.02 |
| Adjusted Net Profit | 917.30 | 695.54 | 580.98 | 477.35 | 376.20 |
| Adjustment below Net Profit | 0.21 | -3.61 | -2.19 | -0.22 | 0.60 |
| Profit/Loss Balance carried down | 3,150.27 | 2,495.69 | 1,948.42 | 1,498.31 | 1,144.02 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 43.06 | 38.22 | 31.59 | 27.06 | 22.53 |
| P & L Balance carried down | 4,025.85 | 3,150.27 | 2,495.69 | 1,948.42 | 1,498.31 |
| Dividend | 43.02 | 38.22 | 31.59 | 27.06 | 22.53 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 225.00 | 200.00 | 175.00 | 150.00 | 125.00 |
| Dividend Per Share(Rs) | 4.50 | 4.00 | 3.50 | 3.00 | 2.50 |
| Earnings Per Share-Unit Curr | 96.07 | 72.88 | 64.39 | 52.93 | 41.75 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 697.17 | 605.49 | 348.88 | 287.06 | 236.98 |
| Book Value(Adj)-Unit Curr | 697.17 | 605.49 | 348.88 | 287.06 | 236.98 |
