KEC INTERNATIONAL
|
KEC INTERNATIONAL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹17,282 Cr | ₹13,742 Cr | ₹13,114 Cr | ₹11,965 Cr | ₹11,001 Cr |
Sales | ₹2,253 Cr | ₹1,376 Cr | ₹1,664 Cr | ₹1,825 Cr | ₹1,702 Cr |
Job Work/ Contract Receipts | ₹14,709 Cr | ₹12,113 Cr | ₹11,293 Cr | ₹9,908 Cr | ₹9,062 Cr |
Processing Charges / Service Income | ₹34 Cr | ₹24 Cr | ₹36 Cr | ₹32 Cr | ₹39 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹285 Cr | ₹228 Cr | ₹121 Cr | ₹200 Cr | ₹198 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹17,282 Cr | ₹13,742 Cr | ₹13,114 Cr | ₹11,965 Cr | ₹11,001 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹99 Cr | ₹-142 Cr | ₹3.61 Cr | ₹-78 Cr | ₹65 Cr |
Raw Material Consumed | ₹9,204 Cr | ₹7,252 Cr | ₹6,730 Cr | ₹6,196 Cr | ₹5,748 Cr |
Opening Raw Materials | ₹597 Cr | ₹509 Cr | ₹457 Cr | ₹406 Cr | ₹317 Cr |
Purchases Raw Materials | ₹7,128 Cr | ₹6,178 Cr | ₹5,749 Cr | ₹5,721 Cr | ₹5,434 Cr |
Closing Raw Materials | ₹754 Cr | ₹597 Cr | ₹509 Cr | ₹457 Cr | ₹406 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | ₹2,235 Cr | ₹1,161 Cr | ₹1,033 Cr | ₹526 Cr | ₹403 Cr |
Power & Fuel Cost | ₹152 Cr | ₹111 Cr | ₹80 Cr | ₹92 Cr | ₹93 Cr |
Electricity & Power | ₹152 Cr | ₹111 Cr | ₹80 Cr | ₹92 Cr | ₹93 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹1,356 Cr | ₹1,259 Cr | ₹1,115 Cr | ₹1,104 Cr | ₹832 Cr |
Salaries, Wages & Bonus | ₹1,225 Cr | ₹1,155 Cr | ₹1,011 Cr | ₹992 Cr | ₹739 Cr |
Contributions to EPF & Pension Funds | ₹40 Cr | ₹33 Cr | ₹34 Cr | ₹41 Cr | ₹32 Cr |
Workmen and Staff Welfare Expenses | ₹92 Cr | ₹71 Cr | ₹70 Cr | ₹71 Cr | ₹61 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹4,308 Cr | ₹3,355 Cr | ₹2,896 Cr | ₹2,328 Cr | ₹2,341 Cr |
Sub-contracted / Out sourced services | ₹3,391 Cr | ₹2,720 Cr | ₹2,407 Cr | ₹1,934 Cr | ₹1,990 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹46 Cr | ₹38 Cr | ₹34 Cr | ₹39 Cr | ₹38 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹870 Cr | ₹596 Cr | ₹456 Cr | ₹355 Cr | ₹314 Cr |
General and Administration Expenses | ₹539 Cr | ₹416 Cr | ₹372 Cr | ₹387 Cr | ₹341 Cr |
Rent , Rates & Taxes | ₹134 Cr | ₹104 Cr | ₹97 Cr | ₹91 Cr | ₹108 Cr |
Insurance | ₹112 Cr | ₹106 Cr | ₹89 Cr | ₹82 Cr | ₹57 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹172 Cr | ₹112 Cr | ₹113 Cr | ₹108 Cr | ₹78 Cr |
Traveling and conveyance | ₹115 Cr | ₹88 Cr | ₹67 Cr | ₹101 Cr | ₹92 Cr |
Other Administration | ₹5.44 Cr | ₹5.39 Cr | ₹5.93 Cr | ₹5.03 Cr | ₹7.52 Cr |
Selling and Distribution Expenses | ₹408 Cr | ₹305 Cr | ₹410 Cr | ₹470 Cr | ₹307 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹39 Cr | ₹26 Cr | ₹68 Cr | ₹86 Cr | ₹34 Cr |
Freight and Forwarding | ₹369 Cr | ₹279 Cr | ₹342 Cr | ₹384 Cr | ₹273 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹308 Cr | ₹266 Cr | ₹289 Cr | ₹257 Cr | ₹236 Cr |
Bad debts /advances written off | ₹28 Cr | ₹6.99 Cr | ₹51 Cr | ₹33 Cr | ₹72 Cr |
Provision for doubtful debts | ₹33 Cr | ₹28 Cr | ₹41 Cr | ₹27 Cr | ₹1.87 Cr |
Losson disposal of fixed assets(net) | ₹0.95 Cr | ₹0.67 Cr | ₹0.86 Cr | ₹0.50 Cr | ₹0.59 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹246 Cr | ₹230 Cr | ₹195 Cr | ₹198 Cr | ₹162 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹16,374 Cr | ₹12,821 Cr | ₹11,896 Cr | ₹10,757 Cr | ₹9,965 Cr |
Operating Profit (Excl OI) | ₹908 Cr | ₹921 Cr | ₹1,219 Cr | ₹1,209 Cr | ₹1,036 Cr |
Other Income | ₹70 Cr | ₹92 Cr | ₹50 Cr | ₹132 Cr | ₹223 Cr |
Interest Received | ₹23 Cr | ₹11 Cr | ₹4.74 Cr | ₹5.04 Cr | ₹15 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹4.28 Cr | ₹0.86 Cr | ₹8.15 Cr | ₹0.06 Cr | ₹1.08 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹11 Cr | ₹18 Cr | ₹9.05 Cr | ₹4.91 Cr | ₹36 Cr |
Foreign Exchange Gains | ₹23 Cr | ₹60 Cr | ₹9.30 Cr | ₹111 Cr | ₹67 Cr |
Others | ₹9.32 Cr | ₹3.25 Cr | ₹19 Cr | ₹11 Cr | ₹103 Cr |
Operating Profit | ₹978 Cr | ₹1,013 Cr | ₹1,269 Cr | ₹1,341 Cr | ₹1,259 Cr |
Interest | ₹656 Cr | ₹413 Cr | ₹360 Cr | ₹403 Cr | ₹398 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹122 Cr | ₹102 Cr | ₹103 Cr | ₹103 Cr | ₹91 Cr |
Other Interest | ₹534 Cr | ₹311 Cr | ₹257 Cr | ₹300 Cr | ₹307 Cr |
PBDT | ₹322 Cr | ₹601 Cr | ₹908 Cr | ₹937 Cr | ₹861 Cr |
Depreciation | ₹161 Cr | ₹158 Cr | ₹153 Cr | ₹147 Cr | ₹117 Cr |
Profit Before Taxation & Exceptional Items | ₹161 Cr | ₹443 Cr | ₹756 Cr | ₹790 Cr | ₹744 Cr |
Exceptional Income / Expenses | - | ₹-44 Cr | - | - | - |
Profit Before Tax | ₹161 Cr | ₹399 Cr | ₹756 Cr | ₹790 Cr | ₹744 Cr |
Provision for Tax | ₹-15 Cr | ₹67 Cr | ₹203 Cr | ₹225 Cr | ₹257 Cr |
Current Income Tax | ₹118 Cr | ₹201 Cr | ₹274 Cr | ₹256 Cr | ₹252 Cr |
Deferred Tax | ₹-113 Cr | ₹-124 Cr | ₹-77 Cr | ₹-61 Cr | ₹5.14 Cr |
Other taxes | ₹-20 Cr | ₹-9.06 Cr | ₹5.71 Cr | ₹29 Cr | ₹0.08 Cr |
Profit After Tax | ₹176 Cr | ₹332 Cr | ₹553 Cr | ₹566 Cr | ₹486 Cr |
Extra items | - | - | - | - | ₹9.33 Cr |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹176 Cr | ₹332 Cr | ₹553 Cr | ₹566 Cr | ₹496 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹3,146 Cr | ₹2,919 Cr | ₹2,366 Cr | ₹1,990 Cr | ₹1,584 Cr |
Appropriations | ₹3,322 Cr | ₹3,251 Cr | ₹2,919 Cr | ₹2,555 Cr | ₹2,080 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹102 Cr | ₹103 Cr | - | ₹189 Cr | ₹90 Cr |
Equity Dividend % | ₹150.00 | ₹200.00 | ₹200.00 | ₹170.00 | ₹135.00 |
Earnings Per Share | ₹6.85 | ₹12.92 | ₹21.50 | ₹22.00 | ₹19.28 |
Adjusted EPS | ₹6.85 | ₹12.92 | ₹21.50 | ₹22.00 | ₹19.28 |
Compare Income Statement of peers of KEC INTERNATIONAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KEC INTERNATIONAL | ₹31,645.9 Cr | -0.9% | -1.4% | 103.7% | Stock Analytics | |
LARSEN & TOUBRO | ₹495,466.0 Cr | -0.1% | -5.9% | 6.5% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹85,527.5 Cr | -3% | -7.5% | 138.9% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹80,638.9 Cr | -2.8% | -9.1% | -1.1% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹34,585.4 Cr | 0.1% | 0.2% | 45.8% | Stock Analytics | |
IRCON INTERNATIONAL | ₹19,191.2 Cr | -5.1% | -6.9% | 24.5% | Stock Analytics |
KEC INTERNATIONAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KEC INTERNATIONAL | -0.9% |
-1.4% |
103.7% |
SENSEX | -0.4% |
-3.7% |
7.9% |
You may also like the below Video Courses