KEC International Ltd
NSE:KEC

Watchlist Manager
KEC International Ltd Logo
KEC International Ltd
NSE:KEC
Watchlist
Price: 987.95 INR 2.31%
Market Cap: 263B INR
Have any thoughts about
KEC International Ltd?
Write Note

Income Statement

Earnings Waterfall
KEC International Ltd

Revenue
201.8B INR
Cost of Revenue
-158.3B INR
Gross Profit
43.5B INR
Operating Expenses
-33B INR
Operating Income
10.5B INR
Other Expenses
-6.6B INR
Net Income
3.9B INR

Income Statement
KEC International Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2014 Sep-2014 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
Revenue
Revenue
78 762
N/A
82 709
+5%
81 226
-2%
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%
Gross Profit
Cost of Revenue
(59 250)
(62 546)
(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)
Gross Profit
19 511
N/A
20 162
+3%
19 460
-3%
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%
Operating Income
Operating Expenses
(15 191)
(15 791)
(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)
Selling, General & Administrative
(5 832)
(5 850)
(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)
Depreciation & Amortization
(749)
(787)
(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)
Other Operating Expenses
(8 611)
(9 154)
(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)
Operating Income
4 321
N/A
4 372
+1%
3 952
-10%
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%
Pre-Tax Income
Interest Income Expense
(2 705)
(2 967)
(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)
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
0
0
(436)
(436)
(436)
(436)
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
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
Total Other Income
96
82
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
Pre-Tax Income
1 713
N/A
1 488
-13%
2 307
+55%
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%
Net Income
Tax Provision
(842)
(635)
(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)
Income from Continuing Operations
871
853
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
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)
871
N/A
853
-2%
1 325
+55%
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%
EPS (Diluted)
3.38
N/A
3.31
-2%
5.09
+54%
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%

See Also

Discover More