| KEC International Ltd | Industry : (Infrastructure Developers & Operators) | |
|---|---|---|
|
BSE Code : 532714 |
NSE Symbol : KEC |
P/E(TTM) : 49.91 |
|
ISIN Demat : INE389H01022 |
Div & Yield% : 0.78 |
EPS(TTM) : 14.13 |
|
Book Value(₹) : 194.30 |
Market Cap(₹Cr) : 18,773.76 |
Face Value(₹) : 2.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 19,177.75 | 17,383.35 | 15,413.23 | 12,573.27 | 11,851.79 |
| Other Income | 107.76 | 62.05 | 36.71 | 19.00 | 28.02 |
| Stock Adjustments | -211.88 | 42.30 | -8.17 | 0.13 | 3.58 |
| Total Income | 19,073.63 | 17,487.70 | 15,441.77 | 12,592.40 | 11,883.39 |
| EXPENDITURE : | |||||
| Raw Materials | 8,837.29 | 7,424.04 | 6,189.27 | 5,248.64 | 4,845.99 |
| Power and Fuel Cost | 28.33 | 46.56 | 118.20 | 88.25 | 64.29 |
| Other Manufacturing Expenses | 6,505.81 | 6,725.37 | 6,117.05 | 4,365.71 | 3,899.43 |
| Selling and Administration Expenses | 745.82 | 848.58 | 812.07 | 640.82 | 702.79 |
| Miscellaneous Expenses | 495.36 | 300.32 | 292.07 | 304.38 | 252.01 |
| Employee Benefit Expenses | 1,158.53 | 1,106.50 | 996.91 | 849.83 | 767.37 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 1,302.49 | 1,036.33 | 916.20 | 1,094.77 | 1,351.51 |
| Interest | 738.72 | 699.18 | 539.09 | 358.59 | 333.11 |
| Gross Profit | 563.77 | 337.15 | 377.11 | 736.18 | 1,018.40 |
| Depreciation | 145.81 | 145.57 | 126.96 | 123.32 | 121.78 |
| Profit Before Tax | 417.96 | 191.58 | 250.15 | 612.86 | 896.62 |
| Current Tax | 169.24 | 75.23 | 100.77 | 190.24 | 277.74 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -75.16 | -31.18 | -30.87 | -11.82 | -27.21 |
| Reported Net Profit | 323.88 | 147.53 | 180.25 | 434.44 | 646.09 |
| Extraordinary Items | 2.83 | 0.74 | -44.52 | -97.72 | 4.98 |
| Adjusted Net Profit | 321.05 | 146.79 | 224.77 | 532.16 | 641.11 |
| Adjustment below Net Profit | 1.26 | 1.14 | 0.02 | -0.06 | 0.01 |
| Profit/Loss Balance carried down | 3,533.57 | 3,462.02 | 3,385.53 | 3,053.93 | 2,407.79 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 102.84 | 77.12 | 102.83 | 102.83 | 0.00 |
| P & L Balance carried down | 3,755.87 | 3,533.57 | 3,462.97 | 3,385.48 | 3,053.89 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 275.00 | 200.00 | 150.00 | 200.00 | 200.00 |
| Dividend Per Share(Rs) | 5.50 | 4.00 | 3.00 | 4.00 | 4.00 |
| Earnings Per Share-Unit Curr | 12.17 | 5.74 | 7.01 | 16.90 | 25.13 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 191.48 | 158.52 | 154.17 | 149.96 | 136.90 |
| Book Value(Adj)-Unit Curr | 191.48 | 158.52 | 154.17 | 149.96 | 136.90 |