Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹50300 Cr.
Stock P/E
72.2
P/B
7.5
Current Price
₹5261.5
Book Value
₹ 697.2
Face Value
2
52W High
₹5532.8
52W Low
₹ 3504
Dividend Yield
0.09%

KEI Industries Overview

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.

KEI Industries Share Price

Live · BSE / NSE · Inception: 1992
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

KEI Industries Quarterly Results

#(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

KEI Industries Profit & Loss

#(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

KEI Industries Balance Sheet

#(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

KEI Industries Cash Flow

#(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

KEI Industries Ratios

# 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

Growth Rates

Compounded annual
# 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%

KEI Industries Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 35 %
FII 27.27 %
DII (MF + Insurance) 25.83 %
Public (retail) 65 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 37.0837.0837.0837.0635.0235.0235.02353535
FII 30.9631.0130.7631.129.7525.8326.5925.8325.4827.27
DII 16.0516.3116.5516.0120.7223.5125.6326.7127.2725.83
Public 62.9262.9262.9262.9464.9864.9864.98656565
Others 0000000000
Total 100100100100100100100100100100

KEI Industries Peer Comparison

KEI Industries Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

KEI Industries Pros & Cons

Pros

  • Company has delivered good profit growth of 22% CAGR over last 5 years
  • Debtor days have improved from 32.21 to 26.03days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 35%.
  • Stock is trading at 7.5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp