Cable · Founded 1992 · www.kei-ind.com · BSE 517569 · NSE KEI INDUST. · ISIN INE878B01027
No Notes Added Yet
Business
KEI Industries Ltd. is a leading Indian manufacturer and marketer of electrical wires and cables. Its core business involves producing a comprehensive range of cables, including Extra High Voltage (EHV), High Tension (HT), Low Tension (LT), and House Wires, as well as Stainless Steel Wires. The company caters to both retail customers (through a wide distribution network for house wires and industrial cables) and institutional clients (for large infrastructure projects in power, railways, oil & gas, real estate, and industrial sectors). It generates revenue by manufacturing and selling these wires and cables to a diverse customer base across domestic and international markets.
Revenue Mix
KEI's revenue primarily comes from the sale of various types of cables and wires. While specific percentages can fluctuate, the business generally comprises:
House Wires and LT Cables (Retail & Institutional): This segment serves residential, commercial, and light industrial applications. It is often a significant contributor, driven by real estate and renovation markets.
HT & EHV Cables (Institutional/Projects): These high-value cables are critical for power transmission and distribution projects, industrial applications, and railways. This segment is driven by infrastructure spending and industrial expansion.
Stainless Steel Wires: Used in various industrial applications, though typically a smaller contributor to overall revenue.
The company employs a dual strategy: a strong B2C presence through a dealer/distributor network for retail sales and a B2B approach for project-based institutional sales.
Industry
The Indian cable industry is characterized by significant fragmentation, with both organized and unorganized players. The organized sector is growing due to increasing demand for quality, safety, and branded products. KEI is positioned as one of the leading organized players in India, known for its strong brand recognition, quality products, and wide product portfolio. It competes with other major players like Finolex Cables, Polycab India, Havells India, and V-Guard. Its presence across retail and institutional segments provides diversified exposure within the industry.
MOAT
KEI possesses several competitive advantages:
Brand Strength: "KEI" is a well-recognized brand, particularly in the retail segment for house wires, instilling trust in quality and reliability.
Extensive Distribution Network: A vast network of dealers and distributors ensures wide availability of its products across India, a crucial asset for retail market penetration.
Integrated Manufacturing Capabilities: In-house manufacturing facilities across various product categories provide economies of scale, quality control, and faster time-to-market.
Product Quality & Certifications: Adherence to national and international quality standards and certifications ensures product reliability and opens up export opportunities.
Project Execution Expertise: Long-standing relationships and a track record of executing large, complex projects for institutional clients enhance its competitive standing in the B2B segment.
Growth Drivers
Key factors that can drive KEI's growth over the next 3-5 years include:
Infrastructure Development: Government's continued focus and investment in power, railways, roads, and smart cities will drive demand for HT and EHV cables.
Real Estate & Urbanization: Growth in housing, commercial, and industrial real estate will fuel demand for house wires and LT cables.
"Make in India" Initiative: Increased manufacturing activity in India will boost industrial demand for cables.
Rural Electrification & Power Sector Reforms: Expanding electricity access and upgrading power infrastructure will create significant demand.
Exports: Increasing focus on international markets provides an additional growth avenue.
Brand Premiumization & Market Share Gains: Shifting demand from unorganized to organized players due to increasing awareness of quality and safety standards.
Risks
Raw Material Price Volatility: Copper, aluminum, and PVC are key inputs, and their price fluctuations can significantly impact margins.
Intense Competition: The presence of both organized and unorganized players leads to pricing pressure and competition for market share.
Economic Downturns: A slowdown in the economy, particularly in the real estate, infrastructure, and industrial sectors, can impact demand.
Project Execution Risks: Delays in large infrastructure projects or issues with client payments can affect revenue and cash flow for the institutional segment.
Regulatory Changes: Changes in import duties, safety standards, or government procurement policies could impact operations.
Forex Fluctuations: Exposure to foreign currency for imported raw materials and exports introduces currency risk.
Management & Ownership
KEI Industries Ltd. is promoted by the Gupta family, with Mr. Anil Gupta serving as the Chairman and Managing Director. The promoters hold a significant stake in the company, demonstrating a long-term commitment and alignment with shareholder interests. The management team has extensive experience in the cable industry, contributing to the company's growth and strategic direction over several decades.
Outlook
KEI Industries is well-positioned to benefit from India's robust infrastructure development, urbanization trends, and increasing power demand. Its strong brand, diversified product portfolio, and extensive distribution network provide a solid foundation for growth, particularly as demand shifts towards organized and quality-assured products. However, the company faces inherent risks such as raw material price volatility, intense competition, and the cyclical nature of its end-user industries. While strong industry tailwinds present opportunities for market share gains and revenue growth, managing input costs and navigating competitive pressures will be crucial for sustaining profitability and margins.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2059 | 2330 | 2065 | 2284 | 2472 | 2915 | 2590 | 2726 | 2955 | 3476 |
| Other Income | 14 | 5 | 13 | 13 | 9 | 37 | 40 | 42 | 34 | 43 |
| Total Income | 2074 | 2334 | 2078 | 2297 | 2481 | 2952 | 2630 | 2769 | 2989 | 3519 |
| Total Expenditure | 1845 | 2075 | 1846 | 2059 | 2226 | 2614 | 2332 | 2457 | 2635 | 3095 |
| Operating Profit | 229 | 260 | 232 | 238 | 254 | 338 | 298 | 312 | 354 | 424 |
| Interest | 11 | 17 | 14 | 13 | 14 | 14 | 15 | 14 | 17 | 19 |
| Depreciation | 15 | 16 | 16 | 16 | 19 | 19 | 20 | 20 | 23 | 28 |
| Exceptional Income / Expenses | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 202 | 227 | 203 | 208 | 221 | 305 | 263 | 277 | 315 | 377 |
| Provision for Tax | 52 | 59 | 52 | 53 | 56 | 79 | 67 | 74 | 80 | 93 |
| Profit After Tax | 151 | 169 | 150 | 155 | 165 | 227 | 196 | 204 | 235 | 284 |
| Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 151 | 168 | 150 | 155 | 165 | 227 | 196 | 204 | 235 | 284 |
| Adjusted Earnings Per Share | 16.7 | 18.7 | 16.6 | 17.1 | 17.2 | 23.7 | 20.5 | 21.3 | 24.6 | 29.7 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2033 | 2351 | 2628 | 3465 | 4231 | 4888 | 4182 | 5727 | 6908 | 8121 | 9736 | 11747 |
| Other Income | 15 | 6 | 10 | 9 | 7 | 17 | 20 | 15 | 32 | 32 | 83 | 159 |
| Total Income | 2048 | 2357 | 2639 | 3475 | 4238 | 4904 | 4202 | 5742 | 6940 | 8153 | 9819 | 11907 |
| Total Expenditure | 1852 | 2109 | 2359 | 3126 | 3790 | 4391 | 3726 | 5138 | 6206 | 7267 | 8757 | 10519 |
| Operating Profit | 196 | 248 | 279 | 349 | 448 | 514 | 476 | 603 | 734 | 887 | 1063 | 1388 |
| Interest | 121 | 127 | 124 | 112 | 136 | 129 | 57 | 40 | 35 | 44 | 56 | 65 |
| Depreciation | 25 | 25 | 28 | 32 | 34 | 57 | 58 | 55 | 57 | 61 | 70 | 91 |
| Exceptional Income / Expenses | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit Before Tax | 53 | 96 | 126 | 204 | 278 | 328 | 361 | 508 | 642 | 781 | 937 | 1232 |
| Provision for Tax | 19 | 33 | 32 | 60 | 97 | 72 | 91 | 132 | 165 | 200 | 241 | 314 |
| Profit After Tax | 34 | 63 | 94 | 145 | 181 | 256 | 270 | 376 | 477 | 581 | 696 | 919 |
| Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 34 | 63 | 94 | 145 | 181 | 256 | 270 | 376 | 477 | 581 | 696 | 919 |
| Adjusted Earnings Per Share | 4.4 | 8.1 | 12 | 18.5 | 22.9 | 28.6 | 30 | 41.7 | 52.9 | 64.4 | 72.9 | 96.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 20% | 19% | 15% | 17% |
| Operating Profit CAGR | 20% | 21% | 16% | 18% |
| PAT CAGR | 20% | 23% | 22% | 35% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 46% | 36% | 51% | 47% |
| ROE Average | 16% | 19% | 18% | 20% |
| ROCE Average | 21% | 25% | 24% | 25% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 304 | 367 | 461 | 605 | 778 | 1507 | 1774 | 2136 | 2589 | 3148 | 5786 |
| Minority's Interest | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 |
| Borrowings | 121 | 188 | 76 | 146 | 119 | 53 | 31 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 27 | 40 | 40 | 46 | 53 | 57 | 61 | 59 | 63 | 77 | 101 |
| Total Current Liabilities | 902 | 900 | 1357 | 1488 | 1824 | 1654 | 1142 | 1333 | 1118 | 1431 | 1348 |
| Total Liabilities | 1354 | 1495 | 1935 | 2285 | 2774 | 3271 | 3009 | 3527 | 3770 | 4656 | 7235 |
| Fixed Assets | 298 | 328 | 405 | 407 | 489 | 554 | 537 | 531 | 567 | 770 | 993 |
| Other Non-Current Assets | 12 | 55 | 14 | 42 | 50 | 29 | 31 | 35 | 41 | 188 | 607 |
| Total Current Assets | 1043 | 1112 | 1516 | 1836 | 2236 | 2688 | 2440 | 2961 | 3161 | 3698 | 5635 |
| Total Assets | 1354 | 1495 | 1935 | 2285 | 2774 | 3271 | 3009 | 3527 | 3770 | 4656 | 7235 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 5 | 5 | -164 | -27 | 60 | 22 | 119 | 220 | 359 | 480 | 666 |
| Cash Flow from Operating Activities | 199 | 186 | -29 | 191 | 623 | -13 | 154 | 229 | 514 | 611 | -32 |
| Cash Flow from Investing Activities | -17 | -98 | -63 | -76 | -275 | 11 | 75 | -58 | -137 | -353 | -1501 |
| Cash Flow from Financing Activities | -182 | -87 | 229 | -69 | -386 | 99 | -129 | -31 | -256 | -72 | 1919 |
| Net Cash Inflow / Outflow | 0 | 1 | 137 | 45 | -38 | 97 | 101 | 139 | 121 | 186 | 386 |
| Closing Cash & Cash Equivalent | 5 | 6 | -27 | 19 | 22 | 119 | 220 | 359 | 480 | 666 | 1052 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.43 | 8.1 | 12.04 | 18.47 | 22.92 | 28.63 | 30 | 41.73 | 52.93 | 64.36 | 72.88 |
| CEPS(Rs) | 7.62 | 11.38 | 15.69 | 22.59 | 27.2 | 34.97 | 36.44 | 47.89 | 59.26 | 71.17 | 80.22 |
| DPS(Rs) | 0.4 | 0.5 | 0.6 | 1 | 1.2 | 1.5 | 2 | 2.5 | 3 | 3.5 | 4 |
| Book NAV/Share(Rs) | 39.34 | 47.01 | 58.42 | 76.42 | 98.11 | 166.95 | 196.14 | 236.18 | 286.32 | 347.67 | 604.51 |
| Core EBITDA Margin(%) | 8.32 | 9.61 | 9.5 | 9.69 | 10.41 | 10.17 | 10.89 | 10.28 | 10.16 | 10.52 | 10.06 |
| EBIT Margin(%) | 8.02 | 8.85 | 8.84 | 9.03 | 9.78 | 9.35 | 9.99 | 9.57 | 9.8 | 10.16 | 10.2 |
| Pre Tax Margin(%) | 2.43 | 3.8 | 4.45 | 5.84 | 6.58 | 6.71 | 8.62 | 8.86 | 9.29 | 9.62 | 9.62 |
| PAT Margin (%) | 1.58 | 2.48 | 3.31 | 4.13 | 4.27 | 5.24 | 6.45 | 6.57 | 6.91 | 7.15 | 7.15 |
| Cash Profit Margin (%) | 2.71 | 3.49 | 4.31 | 5.05 | 5.07 | 6.4 | 7.83 | 7.53 | 7.74 | 7.91 | 7.87 |
| ROA(%) | 2.53 | 4.39 | 5.46 | 6.86 | 7.15 | 8.48 | 8.59 | 11.51 | 13.08 | 13.79 | 11.71 |
| ROE(%) | 11.27 | 18.76 | 22.91 | 27.49 | 26.33 | 22.59 | 16.56 | 19.33 | 20.27 | 20.31 | 15.63 |
| ROCE(%) | 23.02 | 27.51 | 23.42 | 23.25 | 29.3 | 28.11 | 21.14 | 24.1 | 26.07 | 27.47 | 21.47 |
| Receivable days | 79.53 | 75.41 | 89.74 | 96.24 | 91.18 | 91.8 | 118.59 | 87.48 | 73.53 | 65.3 | 62.14 |
| Inventory Days | 73.99 | 62.48 | 59.37 | 54.94 | 53.87 | 58.13 | 70.99 | 58.7 | 57.64 | 54.95 | 57.61 |
| Payable days | 58.08 | 57.81 | 63.05 | 60.72 | 56.2 | 49.33 | 54.68 | 39.42 | 35.78 | 32.21 | 26.03 |
| PER(x) | 14.07 | 12.13 | 15.15 | 20.83 | 18.57 | 9.35 | 17.42 | 30.3 | 32.11 | 53.69 | 39.67 |
| Price/Book(x) | 1.59 | 2.09 | 3.12 | 5.04 | 4.34 | 1.6 | 2.66 | 5.35 | 5.94 | 9.94 | 4.78 |
| Dividend Yield(%) | 0.64 | 0.51 | 0.33 | 0.26 | 0.28 | 0.56 | 0.38 | 0.2 | 0.18 | 0.1 | 0.14 |
| EV/Net Sales(x) | 0.46 | 0.53 | 0.84 | 1.09 | 0.89 | 0.52 | 1.14 | 1.98 | 2.16 | 3.77 | 2.66 |
| EV/Core EBITDA(x) | 4.74 | 5.04 | 7.88 | 10.84 | 8.4 | 4.96 | 10.05 | 18.84 | 20.34 | 34.53 | 24.36 |
| Net Sales Growth(%) | 0 | 15.64 | 11.8 | 31.85 | 22.09 | 15.52 | -14.45 | 36.96 | 20.62 | 17.55 | 19.89 |
| EBIT Growth(%) | 0 | 28.08 | 12.33 | 26.29 | 30.8 | 10.44 | -8.58 | 31.14 | 23.51 | 21.91 | 20.32 |
| PAT Growth(%) | 0 | 82.63 | 49.71 | 54.61 | 24.84 | 41.8 | 5.21 | 39.45 | 26.95 | 21.68 | 19.9 |
| EPS Growth(%) | 0 | 82.63 | 48.63 | 53.47 | 24.04 | 24.96 | 4.76 | 39.11 | 26.83 | 21.59 | 13.25 |
| Debt/Equity(x) | 1.49 | 1.37 | 1.79 | 1.41 | 0.77 | 0.25 | 0.17 | 0.16 | 0.05 | 0.04 | 0.03 |
| Current Ratio(x) | 1.16 | 1.24 | 1.12 | 1.23 | 1.23 | 1.62 | 2.14 | 2.22 | 2.83 | 2.58 | 4.18 |
| Quick Ratio(x) | 0.67 | 0.77 | 0.75 | 0.86 | 0.85 | 1.1 | 1.47 | 1.41 | 1.84 | 1.65 | 2.9 |
| Interest Cover(x) | 1.44 | 1.75 | 2.01 | 2.83 | 3.05 | 3.54 | 7.29 | 13.56 | 19.5 | 18.79 | 17.84 |
| Total Debt/Mcap(x) | 0.94 | 0.66 | 0.57 | 0.28 | 0.18 | 0.15 | 0.07 | 0.03 | 0.01 | 0 | 0.01 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.08 | 37.08 | 37.08 | 37.06 | 35.02 | 35.02 | 35.02 | 35 | 35 | 35 |
| FII | 30.96 | 31.01 | 30.76 | 31.1 | 29.75 | 25.83 | 26.59 | 25.83 | 25.48 | 27.27 |
| DII | 16.05 | 16.31 | 16.55 | 16.01 | 20.72 | 23.51 | 25.63 | 26.71 | 27.27 | 25.83 |
| Public | 15.91 | 15.61 | 15.61 | 15.83 | 14.51 | 15.64 | 12.76 | 12.46 | 12.24 | 11.9 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 |
| FII | 2.79 | 2.8 | 2.78 | 2.81 | 2.84 | 2.47 | 2.54 | 2.47 | 2.44 | 2.61 |
| DII | 1.45 | 1.47 | 1.49 | 1.45 | 1.98 | 2.25 | 2.45 | 2.55 | 2.61 | 2.47 |
| Public | 1.44 | 1.41 | 1.41 | 1.43 | 1.39 | 1.49 | 1.22 | 1.19 | 1.17 | 1.14 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.02 | 9.02 | 9.02 | 9.03 | 9.56 | 9.56 | 9.56 | 9.56 | 9.56 | 9.56 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +20% | +19% | +15% | +17% |
| Operating Profit CAGR | +20% | +21% | +16% | +18% |
| PAT CAGR | +20% | +23% | +22% | +35% |
| Share Price CAGR | +46% | +36% | +51% | +47% |
| ROE Average | +16% | +19% | +18% | +20% |
| ROCE Average | +21% | +25% | +24% | +25% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.08 | 37.08 | 37.08 | 37.06 | 35.02 | 35.02 | 35.02 | 35 | 35 | 35 |
| FII | 30.96 | 31.01 | 30.76 | 31.1 | 29.75 | 25.83 | 26.59 | 25.83 | 25.48 | 27.27 |
| DII | 16.05 | 16.31 | 16.55 | 16.01 | 20.72 | 23.51 | 25.63 | 26.71 | 27.27 | 25.83 |
| Public | 62.92 | 62.92 | 62.92 | 62.94 | 64.98 | 64.98 | 64.98 | 65 | 65 | 65 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 |
| FII | 2.79 | 2.8 | 2.78 | 2.81 | 2.84 | 2.47 | 2.54 | 2.47 | 2.44 | 2.61 |
| DII | 1.45 | 1.47 | 1.49 | 1.45 | 1.98 | 2.25 | 2.45 | 2.55 | 2.61 | 2.47 |
| Public | 5.68 | 5.68 | 5.68 | 5.68 | 6.21 | 6.21 | 6.21 | 6.21 | 6.21 | 6.21 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.02 | 9.02 | 9.02 | 9.03 | 9.56 | 9.56 | 9.56 | 9.56 | 9.56 | 9.56 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.