KEC International Ltd
NSE:KEC

Watchlist Manager
KEC International Ltd Logo
KEC International Ltd
NSE:KEC
Watchlist
Price: 729.8 INR -2.38% Market Closed
Market Cap: 194.3B INR
Have any thoughts about
KEC International Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
Growth Rates:
1 Year
+10%
3 Years
+53%
5 Years
+74%
7 Years
+127%
10 Years
+160%
Operating Income
+
Growth Rates:
1 Year
+25%
3 Years
+37%
5 Years
+3%
7 Years
+44%
10 Years
+195%
Net Income
+
Growth Rates:
1 Year
+70%
3 Years
+10%
5 Years
-20%
7 Years
+11%
10 Years
+243%

Earnings Waterfall
KEC International Ltd

Revenue
211.4B INR
Cost of Revenue
-164.8B INR
Gross Profit
46.6B INR
Operating Expenses
-34.9B INR
Operating Income
11.7B INR
Other Expenses
-7.1B INR
Net Income
4.5B INR

Income Statement
KEC International Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024
Revenue
Revenue
81 226
N/A
84 678
+4%
86 700
+2%
85 629
-1%
86 109
+1%
87 096
+1%
85 714
-2%
86 272
+1%
84 905
-2%
87 550
+3%
88 638
+1%
88 728
+0%
93 130
+5%
100 910
+8%
103 019
+2%
105 800
+3%
108 218
+2%
110 005
+2%
113 088
+3%
117 091
+4%
121 356
+4%
119 654
-1%
117 597
-2%
122 086
+4%
124 247
+2%
131 142
+6%
134 474
+3%
137 772
+2%
138 280
+0%
137 423
-1%
145 204
+6%
149 969
+3%
160 315
+7%
172 817
+8%
182 072
+5%
186 422
+2%
192 744
+3%
199 142
+3%
201 825
+1%
207 968
+3%
211 394
+2%
Gross Profit
Cost of Revenue
(61 766)
(64 695)
(65 947)
(63 969)
(63 536)
(63 872)
(61 967)
(62 276)
(60 464)
(61 337)
(61 711)
(61 408)
(65 246)
(73 206)
(75 336)
(77 692)
(79 314)
(81 475)
(82 842)
(85 126)
(87 545)
(84 375)
(82 561)
(86 672)
(89 019)
(96 246)
(99 442)
(103 091)
(104 201)
(104 757)
(110 593)
(115 203)
(125 476)
(136 435)
(143 516)
(146 244)
(150 816)
(156 252)
(158 288)
(163 247)
(164 833)
Gross Profit
19 460
N/A
19 983
+3%
20 753
+4%
21 660
+4%
22 574
+4%
23 225
+3%
23 748
+2%
23 997
+1%
24 442
+2%
26 214
+7%
26 928
+3%
27 321
+1%
27 884
+2%
27 704
-1%
27 683
0%
28 108
+2%
28 905
+3%
28 530
-1%
30 245
+6%
31 965
+6%
33 810
+6%
35 279
+4%
35 037
-1%
35 413
+1%
35 228
-1%
34 896
-1%
35 032
+0%
34 682
-1%
34 079
-2%
32 666
-4%
34 611
+6%
34 766
+0%
34 839
+0%
36 382
+4%
38 556
+6%
40 178
+4%
41 928
+4%
42 889
+2%
43 537
+2%
44 720
+3%
46 561
+4%
Operating Income
Operating Expenses
(15 509)
(15 124)
(16 204)
(16 865)
(17 240)
(17 171)
(18 056)
(17 993)
(18 276)
(18 956)
(19 772)
(19 832)
(19 745)
(18 563)
(18 345)
(18 419)
(18 881)
(19 836)
(19 635)
(20 991)
(22 524)
(25 562)
(24 754)
(25 166)
(25 192)
(25 114)
(25 487)
(25 549)
(25 556)
(25 813)
(27 080)
(27 998)
(28 478)
(29 972)
(31 140)
(31 865)
(32 613)
(32 630)
(33 032)
(33 744)
(34 884)
Selling, General & Administrative
(5 859)
(13 014)
(5 958)
(6 072)
(6 178)
(14 878)
(6 550)
(6 816)
(7 118)
(16 674)
(7 506)
(7 580)
(7 639)
(16 308)
(8 104)
(8 226)
(8 421)
(17 082)
(8 505)
(9 184)
(10 087)
(22 178)
(11 353)
(11 310)
(11 238)
(21 730)
(11 645)
(12 102)
(12 387)
(22 051)
(12 974)
(13 358)
(13 335)
(26 019)
(13 696)
(13 951)
(14 371)
(28 107)
(14 563)
(14 806)
(14 982)
Depreciation & Amortization
(834)
(881)
(959)
(1 019)
(1 106)
(1 318)
(1 322)
(1 350)
(1 335)
(1 297)
(1 288)
(1 257)
(1 231)
(1 097)
(1 124)
(1 149)
(1 186)
(1 171)
(1 240)
(1 283)
(1 341)
(1 472)
(1 497)
(1 524)
(1 537)
(1 525)
(1 515)
(1 527)
(1 540)
(1 579)
(1 591)
(1 604)
(1 619)
(1 615)
(1 640)
(1 706)
(1 786)
(1 854)
(1 901)
(1 889)
(1 854)
Other Operating Expenses
(8 815)
(1 229)
(9 287)
(9 775)
(9 957)
(976)
(10 185)
(9 829)
(9 823)
(985)
(10 980)
(10 996)
(10 876)
(1 157)
(9 118)
(9 045)
(9 275)
(1 583)
(9 891)
(10 526)
(11 097)
(1 912)
(11 905)
(12 331)
(12 416)
(1 859)
(12 325)
(11 919)
(11 628)
(2 183)
(12 516)
(13 038)
(13 525)
(2 337)
(15 804)
(16 207)
(16 456)
(2 669)
(16 568)
(17 049)
(18 049)
Operating Income
3 952
N/A
4 859
+23%
4 549
-6%
4 795
+5%
5 334
+11%
6 053
+13%
5 692
-6%
6 004
+5%
6 165
+3%
7 257
+18%
7 154
-1%
7 487
+5%
8 137
+9%
9 141
+12%
9 337
+2%
9 688
+4%
10 023
+3%
8 694
-13%
10 610
+22%
10 973
+3%
11 286
+3%
9 717
-14%
10 283
+6%
10 249
0%
10 038
-2%
9 782
-3%
9 546
-2%
9 133
-4%
8 523
-7%
6 853
-20%
7 530
+10%
6 767
-10%
6 361
-6%
6 410
+1%
7 417
+16%
8 314
+12%
9 314
+12%
10 260
+10%
10 505
+2%
10 976
+4%
11 677
+6%
Pre-Tax Income
Interest Income Expense
(3 052)
(3 462)
(3 139)
(2 914)
(2 799)
(3 082)
(2 804)
(2 715)
(2 604)
(2 441)
(2 407)
(2 339)
(2 317)
(2 259)
(2 351)
(2 591)
(2 887)
(1 350)
(3 266)
(3 320)
(3 274)
(1 811)
(2 948)
(2 800)
(2 647)
(2 417)
(2 613)
(2 672)
(2 838)
(2 443)
(3 511)
(4 055)
(4 724)
(4 897)
(5 973)
(6 475)
(6 625)
(6 261)
(6 514)
(6 416)
(6 475)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(436)
(436)
(436)
(436)
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
1 351
0
0
0
19
0
0
0
(149)
0
0
0
(4)
0
0
0
5
0
0
0
(4)
0
0
0
73
0
0
0
2
0
0
0
33
0
0
0
6
0
0
0
Total Other Income
1 408
(136)
1 480
1 506
179
(76)
121
139
186
(33)
296
242
243
(5)
260
276
241
86
143
162
147
1
153
185
203
121
247
212
223
19
197
325
292
63
261
259
501
261
927
835
585
Pre-Tax Income
2 307
N/A
2 611
+13%
2 889
+11%
3 386
+17%
2 713
-20%
2 914
+7%
3 008
+3%
3 427
+14%
3 746
+9%
4 634
+24%
5 044
+9%
5 392
+7%
6 065
+12%
6 873
+13%
7 246
+5%
7 372
+2%
7 377
+0%
7 435
+1%
7 488
+1%
7 816
+4%
8 160
+4%
7 903
-3%
7 489
-5%
7 634
+2%
7 594
-1%
7 559
0%
7 181
-5%
6 239
-13%
5 474
-12%
3 994
-27%
3 780
-5%
3 038
-20%
1 929
-37%
1 610
-17%
1 706
+6%
2 098
+23%
3 191
+52%
4 265
+34%
4 918
+15%
5 395
+10%
5 786
+7%
Net Income
Tax Provision
(982)
(1 001)
(1 224)
(1 640)
(1 369)
(1 436)
(1 389)
(1 441)
(1 396)
(1 587)
(1 684)
(1 798)
(1 983)
(2 290)
(2 438)
(2 486)
(2 496)
(2 571)
(2 591)
(2 491)
(2 495)
(2 248)
(2 012)
(2 123)
(2 081)
(2 032)
(1 900)
(1 580)
(1 330)
(674)
(611)
(119)
230
151
168
(218)
(519)
(797)
(998)
(1 179)
(1 243)
Income from Continuing Operations
1 325
1 610
1 665
1 746
1 344
1 478
1 619
1 985
2 349
3 048
3 358
3 593
4 081
4 583
4 809
4 887
4 882
4 864
4 897
5 325
5 665
5 655
5 477
5 512
5 514
5 527
5 281
4 658
4 143
3 321
3 169
2 918
2 158
1 760
1 873
1 879
2 672
3 468
3 920
4 216
4 543
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
1 325
N/A
1 610
+22%
1 665
+3%
1 746
+5%
1 344
-23%
1 479
+10%
1 619
+9%
1 985
+23%
2 349
+18%
3 048
+30%
3 362
+10%
3 606
+7%
4 098
+14%
4 604
+12%
4 843
+5%
4 927
+2%
4 933
+0%
4 958
+1%
4 976
+0%
5 389
+8%
5 714
+6%
5 655
-1%
5 477
-3%
5 512
+1%
5 514
+0%
5 527
+0%
5 281
-4%
4 658
-12%
4 143
-11%
3 321
-20%
3 169
-5%
2 918
-8%
2 158
-26%
1 760
-18%
1 873
+6%
1 879
+0%
2 672
+42%
3 468
+30%
3 920
+13%
4 216
+8%
4 543
+8%
EPS (Diluted)
5.09
N/A
6.26
+23%
6.5
+4%
6.68
+3%
5.23
-22%
5.75
+10%
6.29
+9%
7.72
+23%
9.13
+18%
11.86
+30%
13.08
+10%
14.03
+7%
15.94
+14%
17.91
+12%
18.84
+5%
19.17
+2%
19.19
+0%
19.29
+1%
19.36
+0%
20.96
+8%
22.23
+6%
22
-1%
21.31
-3%
21.43
+1%
21.45
+0%
21.5
+0%
20.46
-5%
18.11
-11%
16.11
-11%
12.92
-20%
12.37
-4%
11.36
-8%
8.33
-27%
6.85
-18%
7.29
+6%
7.31
+0%
10.4
+42%
13.49
+30%
15.24
+13%
16.39
+8%
17.07
+4%

See Also

Summary
KEC intrinsic value, competitors valuation, and company profile.
DCF Valuation
KEC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KEC stock valuation using valuation multiples.
Wall Street Estimates
KEC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
KEC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 230,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.