Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

IT - Software Services

Rating :
N/A

BSE: 542651 | NSE: KPITTECH

1451.25
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1516.00
  •  1535.90
  •  1438.90
  •  1513.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1208534
  •  17875.53
  •  1928.70
  •  1283.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 39,778.27
  • 54.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 38,922.18
  • 0.46%
  • 15.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 39.47%
  • 1.70%
  • 17.27%
  • FII
  • DII
  • Others
  • 20.95%
  • 14.66%
  • 5.95%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.71
  • 26.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 28.11
  • 18.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 32.14
  • 29.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 58.26
  • 68.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.40
  • 16.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 27.65
  • 37.18

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
21.95
28.9
34.54
42.39
P/E Ratio
64.38
48.91
40.91
33.34
Revenue
4872
5861
6898
8194
EBITDA
991
1227
1486
1793
Net Income
595
790
942
1154
ROA
15.7
17.5
17.6
18.5
P/Bk Ratio
17.86
14.36
11.57
9.28
ROE
33.08
31.1
31.85
31.63
FCFF
653.35
947.5
1072.47
FCFF Yield
1.71
2.48
2.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
1,471.41
1,199.16
22.70%
1,364.63
1,097.62
24.33%
1,317.80
1,017.37
29.53%
1,256.96
917.12
37.06%
Expenses
1,169.66
959.22
21.94%
1,076.47
883.74
21.81%
1,044.92
835.07
25.13%
998.46
750.19
33.09%
EBITDA
301.75
239.93
25.77%
288.16
213.88
34.73%
272.88
182.30
49.69%
258.51
166.93
54.86%
EBIDTM
20.51%
20.01%
21.12%
19.49%
20.71%
17.92%
20.57%
18.20%
Other Income
51.90
9.47
448.05%
54.44
21.51
153.09%
16.63
6.26
165.65%
18.79
21.06
-10.78%
Interest
10.16
13.57
-25.13%
12.73
13.71
-7.15%
11.79
10.66
10.60%
15.75
8.28
90.22%
Depreciation
56.08
48.09
16.61%
52.51
45.04
16.59%
52.70
42.21
24.85%
49.96
40.41
23.63%
PBT
287.41
187.74
53.09%
277.36
176.63
57.03%
225.02
135.69
65.83%
211.59
139.30
51.90%
Tax
79.37
46.34
71.28%
72.54
42.20
71.90%
58.56
24.62
137.86%
54.83
35.32
55.24%
PAT
208.04
141.40
47.13%
204.82
134.44
52.35%
166.46
111.07
49.87%
156.75
103.98
50.75%
PATM
14.14%
11.79%
15.01%
12.25%
12.63%
10.92%
12.47%
11.34%
EPS
7.50
5.20
44.23%
7.52
4.95
51.92%
6.06
4.13
46.73%
5.73
3.72
54.03%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
5,410.80
4,871.54
3,365.04
2,432.39
2,035.74
2,156.17
641.26
0.00
Net Sales Growth
27.88%
44.77%
38.34%
19.48%
-5.59%
236.24%
0
 
Cost Of Goods Sold
55.87
58.37
40.44
0.00
0.05
8.49
10.40
0.00
Gross Profit
5,354.93
4,813.18
3,324.60
2,432.39
2,035.69
2,147.68
630.85
0.00
GP Margin
98.97%
98.80%
98.80%
100%
100.00%
99.61%
98.38%
0
Total Expenditure
4,289.51
3,880.21
2,732.15
2,005.13
1,728.60
1,868.86
570.14
0.27
Power & Fuel Cost
-
11.37
9.32
7.82
7.15
8.74
1.90
0.00
% Of Sales
-
0.23%
0.28%
0.32%
0.35%
0.41%
0.30%
0
Employee Cost
-
3,112.03
2,155.30
1,610.60
1,341.47
1,428.73
356.75
0.00
% Of Sales
-
63.88%
64.05%
66.21%
65.90%
66.26%
55.63%
0
Manufacturing Exp.
-
221.27
204.49
145.85
186.72
227.31
42.07
0.00
% Of Sales
-
4.54%
6.08%
6.00%
9.17%
10.54%
6.56%
0
General & Admin Exp.
-
197.39
144.90
123.55
82.11
122.71
42.60
0.27
% Of Sales
-
4.05%
4.31%
5.08%
4.03%
5.69%
6.64%
0
Selling & Distn. Exp.
-
186.83
112.82
29.79
29.77
20.93
73.33
0.00
% Of Sales
-
3.84%
3.35%
1.22%
1.46%
0.97%
11.44%
0
Miscellaneous Exp.
-
92.97
64.88
87.53
81.33
51.96
43.08
0.00
% Of Sales
-
1.91%
1.93%
3.60%
4.00%
2.41%
6.72%
0
EBITDA
1,121.30
991.33
632.89
427.26
307.14
287.31
71.12
-0.27
EBITDA Margin
20.72%
20.35%
18.81%
17.57%
15.09%
13.33%
11.09%
0
Other Income
141.76
60.27
40.19
56.10
15.76
30.68
56.09
0.00
Interest
50.43
54.83
32.31
19.39
17.25
19.82
6.94
0.00
Depreciation
211.25
195.79
146.38
119.61
133.17
108.05
18.77
0.00
PBT
1,001.38
800.98
494.39
344.35
172.47
190.12
101.49
-0.27
Tax
265.30
201.93
109.92
68.30
30.52
32.84
12.18
0.00
Tax Rate
26.49%
25.21%
22.23%
19.83%
17.18%
18.18%
18.13%
0.00%
PAT
736.07
594.53
380.99
274.23
146.13
147.58
54.19
-0.27
PAT before Minority Interest
733.08
598.51
386.86
276.24
147.10
147.77
55.02
-0.27
Minority Interest
-2.99
-3.98
-5.87
-2.01
-0.97
-0.19
-0.83
0.00
PAT Margin
13.60%
12.20%
11.32%
11.27%
7.18%
6.84%
8.45%
0
PAT Growth
49.95%
56.05%
38.93%
87.66%
-0.98%
172.34%
-
 
EPS
26.85
21.69
13.90
10.00
5.33
5.38
1.98
-0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
2,145.86
1,651.54
1,309.57
1,206.84
1,049.11
959.56
-0.17
Share Capital
271.22
270.35
270.02
269.04
268.88
268.50
0.10
Total Reserves
1,844.37
1,354.10
1,019.67
923.51
775.36
691.05
-0.27
Non-Current Liabilities
413.55
499.36
226.99
174.79
86.88
65.37
0.00
Secured Loans
0.06
0.23
0.55
0.90
1.28
35.41
0.00
Unsecured Loans
0.00
0.00
1.31
1.50
1.69
1.69
0.00
Long Term Provisions
51.28
37.55
25.43
9.64
12.09
28.82
0.00
Current Liabilities
1,512.59
1,168.05
707.66
527.67
455.07
640.91
0.26
Trade Payables
239.77
164.34
137.23
135.24
84.67
102.74
0.01
Other Current Liabilities
1,027.90
857.53
474.00
334.10
306.84
440.12
0.25
Short Term Borrowings
44.51
48.60
0.00
0.00
16.61
59.97
0.00
Short Term Provisions
200.41
97.58
96.43
58.33
46.95
38.08
0.00
Total Liabilities
4,089.11
3,330.71
2,259.77
1,912.17
1,594.63
1,669.75
0.09
Net Block
1,915.35
1,684.44
640.85
576.91
526.42
419.78
0.00
Gross Block
2,556.23
2,291.82
1,109.51
977.39
810.25
593.09
0.00
Accumulated Depreciation
640.88
607.38
468.66
400.48
283.82
173.32
0.00
Non Current Assets
2,072.66
1,829.13
745.60
616.47
581.43
439.64
0.00
Capital Work in Progress
58.07
32.52
0.41
12.07
5.18
0.51
0.00
Non Current Investment
8.18
25.27
21.66
1.04
1.04
1.04
0.00
Long Term Loans & Adv.
37.36
43.00
41.47
22.98
46.93
14.81
0.00
Other Non Current Assets
53.69
43.91
41.22
3.46
1.85
3.50
0.00
Current Assets
2,016.45
1,501.57
1,514.16
1,295.70
1,013.20
1,230.11
0.10
Current Investments
86.29
38.95
107.57
126.16
8.22
48.71
0.00
Inventories
90.25
58.75
0.00
0.00
11.53
17.99
0.00
Sundry Debtors
955.84
774.76
440.99
377.71
448.68
592.00
0.00
Cash & Bank
770.53
549.13
892.80
700.80
381.04
220.66
0.10
Other Current Assets
113.54
45.16
42.58
54.75
163.74
350.74
0.00
Short Term Loans & Adv.
35.68
34.82
30.23
36.28
104.77
49.20
0.00
Net Current Assets
503.86
333.52
806.50
768.03
558.13
589.20
-0.17
Total Assets
4,089.11
3,330.70
2,259.76
1,912.17
1,594.63
1,669.75
0.10

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
1,001.77
462.44
474.99
627.60
388.74
151.13
-0.01
PBT
800.44
496.79
344.54
177.62
180.61
67.19
-0.27
Adjustment
251.31
241.43
131.80
175.09
160.69
20.68
0.00
Changes in Working Capital
87.10
-176.92
87.47
307.64
129.98
81.51
0.26
Cash after chg. in Working capital
1,138.86
561.30
563.82
660.35
471.28
169.38
-0.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-137.09
-98.85
-88.83
-32.75
-82.53
-18.25
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-563.70
-202.35
-302.40
-500.84
-138.27
-87.00
0.00
Net Fixed Assets
10.96
-72.92
-41.00
-16.49
-145.49
-448.00
Net Investments
-195.66
-294.73
-146.27
-117.94
135.99
-421.38
Others
-379.00
165.30
-115.13
-366.41
-128.77
782.38
Cash from Financing Activity
-239.98
-183.10
-126.67
-114.77
-177.35
33.77
0.10
Net Cash Inflow / Outflow
198.08
77.00
45.92
11.99
73.13
97.91
0.10
Opening Cash & Equivalents
454.21
342.06
285.77
275.88
200.87
0.10
0.00
Closing Cash & Equivalent
655.02
454.21
342.06
285.77
275.88
200.87
0.10

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
78.00
60.09
47.76
44.33
38.84
35.74
-16.60
ROA
16.13%
13.84%
13.24%
8.39%
9.05%
6.59%
-280.00%
ROE
32.01%
26.55%
22.26%
13.15%
14.75%
11.47%
0.00%
ROCE
43.96%
35.12%
28.86%
16.82%
18.23%
13.58%
0.00%
Fixed Asset Turnover
2.01
1.98
2.33
2.28
3.07
1.08
0.00
Receivable days
64.83
65.94
61.43
74.08
88.08
336.97
0.00
Inventory Days
5.58
6.37
0.00
0.00
2.50
10.24
0.00
Payable days
1263.67
1360.99
0.00
0.00
18.89
37.11
0.00
Cash Conversion Cycle
-1193.25
-1288.68
61.43
74.08
71.70
310.10
0.00
Total Debt/Equity
0.02
0.03
0.00
0.00
0.06
0.14
0.00
Interest Cover
15.60
16.37
18.76
11.30
10.11
10.69
0.00

News Update:


  • KPIT Technologies - Quarterly Results
    23rd Oct 2024, 12:37 PM

    Read More
  • KPIT Technologies acquires additional 13% shareholding in N-Dream AG
    9th Oct 2024, 10:10 AM

    With this additional share purchase, KPIT continues to hold minority and non-controlling equity holding in N-Dream

    Read More
  • KPIT Technologies further invests in KPIT Technologies GmbH
    25th Sep 2024, 09:30 AM

    The investment is made on September 24, 2024

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.