Keynote Finl. Serv

₹164.5 -8.4 | 4.9%

WEBSITE BSE:512597 NSE : KEYFINSERV 18 May, 10:00

Market Cap ₹115 Cr.

Stock P/E 4.8

P/B 1

Current Price ₹164.5

Book Value ₹ 171.6

Face Value 10

52W High ₹219

Dividend Yield 0.61%

52W Low ₹ 79

Edit Ratio

Keynote Finl. Serv Research see more...

Overview Inc. Year: 1993Industry: Finance - Investment

Keynote Finl. Serv Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Keynote Finl. Serv Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Operating Revenue	9	5	7	-2	5	6	5	11	9	14
Other Income	1	1	1	1	0	0	0	0	1	1
Total Income	10	6	8	-2	6	6	6	11	9	15
Total Expenditure	2	2	4	3	2	3	7	3	3	3
Operating Profit	8	3	4	-4	3	3	-2	9	6	11
Interest Expense	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	7	3	3	-5	3	3	-2	8	6	11
Provision for Tax	2	0	1	-1	1	1	1	2	2	2
Profit After Tax	5	2	3	-3	2	2	-3	6	5	9
Adjustments	0	0	0	-0	0	0	-0	1	1	1
Profit After Adjustments	5	2	3	-3	2	3	-4	7	5	10
Adjusted Earnings Per Share	9.7	4.3	4.8	-5.8	4.2	5.1	-6.3	12.9	9.9	17.6

Keynote Finl. Serv Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Operating Revenue	29	17	12	18	12	15	13	9	20	29	14	39
Other Income	5	5	4	6	13	5	2	3	3	3	2	2
Total Income	34	22	16	23	25	20	15	12	23	32	16	41
Total Expenditure	21	14	9	13	10	10	14	14	8	11	16	16
Operating Profit	12	8	7	10	14	10	1	-2	15	21	1	24
Interest Expense	5	2	4	3	3	2	1	1	1	1	0	0
Depreciation	1	1	1	1	4	1	1	1	1	1	1	0
Profit Before Tax	7	4	3	6	7	7	-1	-4	13	19	-0	23
Provision for Tax	2	1	1	2	2	2	0	-0	2	3	2	7
Profit After Tax	5	3	2	5	6	6	-1	-4	11	16	-2	17
Adjustments	0	0	0	0	0	0	0	0	0	0	0	3
Profit After Adjustments	5	3	2	5	6	6	-1	-4	11	16	-2	18
Adjusted Earnings Per Share	8.8	5.4	3	8.1	10.4	10.3	-1.9	-7.6	20.3	28.9	-2.9	34.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-52%	16%	-1%	-7%
Operating Profit CAGR	-95%	0%	-37%	-22%
PAT CAGR	-113%	0%	NAN%	NAN%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	71%	41%	35%	20%
ROE Average	-2%	10%	5%	6%
ROCE Average	0%	10%	6%	8%

Keynote Finl. Serv Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	59	62	63	66	72	77	78	73	86	101	98
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	1	0	0	0	1
Current Liability	79	59	34	33	77	26	26	43	33	35	7
Other Liabilities & Provisions	0	12	2	8	13	13	4	4	4	5	5
Total Liabilities	139	133	100	108	162	116	110	121	123	141	111
Loans	0	0	0	0	0	0	0	0	0	0	0
Investments	1	1	2	4	17	14	10	5	5	4	16
Fixed Assets	26	24	23	23	19	18	18	17	17	16	17
Other Loans	4	25	6	11	20	20	12	5	1	0	1
Other Non Current Assets	0	0	0	0	0	0	0	0	0	0	0
Current Assets	109	82	68	70	106	65	70	93	100	120	76
Total Assets	139	133	100	108	162	116	110	121	123	141	111

Keynote Finl. Serv Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	1	26	12	2	11	3	5	7	24	2	11
Cash Flow from Operating Activities	17	-20	-4	17	-12	5	-4	16	-9	-13	21
Cash Flow from Investing Activities	10	8	-3	-7	7	-1	5	1	-16	22	-3
Cash Flow from Financing Activities	-2	-2	-3	-1	-4	-3	1	-0	4	-0	-26
Net Cash Inflow / Outflow	24	-14	-10	9	-8	2	2	17	-21	9	-8
Closing Cash & Cash Equivalent	26	12	2	11	3	5	7	24	2	11	3

Keynote Finl. Serv Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	8.78	5.42	3.04	8.09	10.36	10.26	-1.91	-7.59	20.25	28.89	-2.93
CEPS(Rs)	10.51	7.12	4.38	9.78	18.2	11.54	-0.53	-6.22	21.56	30.14	-1.94
DPS(Rs)	1.5	1	1	1	1	2.5	1	1	1	1	1
Book NAV/Share(Rs)	106.31	110.51	112.34	119.19	129.55	138.55	140.43	131.62	152.61	180.63	176.26
Net Profit Margin	16.93	18.05	13.55	25.39	48.71	37.48	-8.13	-46.03	55.96	55.93	-12.15
Operating Margin	39.7	39.64	48.5	51.38	85.59	59.92	1.84	-34.24	71.34	69.04	1.44
PBT Margin	23.68	26.11	20.33	36.6	62.97	47.69	-6.8	-47.52	65.92	64.93	-0.37
ROA(%)	4.17	2.22	1.46	4.34	4.27	4.1	-0.94	-3.66	9.22	12.18	-1.36
ROE(%)	8.54	5	2.73	6.99	8.33	7.66	-1.37	-5.58	14.25	17.34	-1.72
ROCE(%)	13.52	8.07	7.84	11.3	12.38	10.38	0.25	-3.25	13.93	16.57	0.18
Price/Earnings(x)	3.25	5.23	9.05	3.41	4.73	4.97	0	0	2.7	3.74	0
Price/Book(x)	0.27	0.26	0.24	0.23	0.38	0.37	0.28	0.23	0.36	0.6	0.48
Dividend Yield(%)	5.26	3.53	3.64	3.63	2.04	4.9	2.51	3.32	1.83	0.93	1.19
EV/Net Sales(x)	-0	-0.43	0.94	-0.35	1.53	1.47	1.51	-0.51	1.08	2.3	2.57
EV/Core EBITDA(x)	-0.01	-0.96	1.71	-0.62	1.25	2.18	19.57	1.98	1.45	3.22	43.44
Interest Earned Growth(%)	32.03	-42.08	-25.32	42.05	-33.29	28.8	-14.17	-29.87	119.58	42.72	-51.03
Net Profit Growth	17.38	-38.27	-43.95	166.2	28.02	-0.91	-118.62	-297.15	366.95	42.66	-110.64
EPS Growth(%)	17.38	-38.27	-43.95	166.21	28.02	-0.91	-118.62	-297.14	366.95	42.66	-110.14
Interest Coverage(x) %	2.48	2.93	1.72	3.48	3.78	4.9	0.21	-2.58	13.18	16.78	0.8

Keynote Finl. Serv Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	57.88	57.88	56.43	56.43	56.43	56.43	56.43	56.43	56.43	56.43
FII	7.35	7.35	7.35	7.35	7.35	7.35	7.35	7.35	7.35	7.35
DII	0	0	0	0	0	0	0	0	0	0
Public	34.77	34.77	36.22	36.22	36.22	36.22	36.22	36.22	36.22	36.22
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.41	0.41	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
FII	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05
DII	0	0	0	0	0	0	0	0	0	0
Public	0.24	0.24	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25
Others	0	0	0	0	0	0	0	0	0	0
Total	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7

Pros

Company is almost debt free.

Cons

Company has a low return on equity of 10% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Keynote Finl. Serv News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 1900/-

SBI Mutual Fund

Current Price: 300/-

Orbis Financial

Current Price: 300/-

Orbis Financial

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Keynote Finl. Serv

Add Watchlist

Keynote Finl. Serv Research see more...

Overview Inc. Year: 1993Industry: Finance - Investment

Keynote Finl. Serv Share Price

Alert Data

Quarterly Price

Peer Comparison

Keynote Finl. Serv Quarterly Results

Keynote Finl. Serv Profit & Loss

Growth Rates

Keynote Finl. Serv Balance Sheet

Keynote Finl. Serv Cash Flow

Keynote Finl. Serv Ratios

Keynote Finl. Serv Shareholding Pattern

Keynote Finl. Serv News

Top Unlisted Companies & InstaBuy Companies

SBI Mutual Fund

Orbis Financial

Orbis Financial

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!