Nifty
Sensex
:
:
11182.90
38040.57
-17.25 (-0.15%)
82.75 (0.22%)

Transmission Towers / Equipments

Rating :
40/99  (View)

BSE: 522287 | NSE: KALPATPOWR

228.90
-0.35 (-0.15%)
07-Aug-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  229.10
  •  240.50
  •  224.25
  •  229.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  828195
  •  1895.74
  •  515.50
  •  169.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,526.74
  • 9.05
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,276.79
  • 1.54%
  • 1.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.38%
  • 1.26%
  • 7.60%
  • FII
  • DII
  • Others
  • 7.11%
  • 26.54%
  • 3.11%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.26
  • 12.02
  • 13.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.53
  • 13.94
  • 7.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.58
  • 23.02
  • 11.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.24
  • 27.39
  • 19.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.60
  • 1.99
  • 2.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.41
  • 7.85
  • 7.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
3,527
3,524
0%
3,162
2,747
15%
3,216
2,485
29%
2,771
2,084
33%
Expenses
3,215
3,105
4%
2,774
2,417
15%
2,796
2,162
29%
2,407
1,809
33%
EBITDA
312
419
-26%
388
330
18%
420
323
30%
364
275
32%
EBIDTM
14%
12%
12%
12%
13%
13%
13%
13%
Other Income
13
13
0%
10
9
11%
13
11
18%
8
11
-27%
Interest
138
101
37%
128
104
23%
133
98
36%
122
98
24%
Depreciation
94
56
68%
91
57
60%
79
49
61%
76
49
55%
PBT
100
275
-64%
176
178
-1%
221
187
18%
174
139
25%
Tax
82
103
-20%
39
60
-35%
76
64
19%
61
47
30%
PAT
18
172
-90%
137
118
16%
145
123
18%
113
92
23%
PATM
7%
5%
4%
4%
5%
5%
4%
4%
EPS
1.16
11.12
-90%
8.86
7.63
16%
9.37
7.95
18%
7.30
5.95
23%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
12,676
10,840
8,704
7,512
7,185
7,198
7,090
6,085
5,302
4,361
Net Sales Growth
-
17%
25%
16%
5%
0%
2%
17%
15%
22%
 
Cost Of Goods Sold
-
5,268
4,475
3,741
3,289
2,867
2,922
3,024
2,580
2,419
1,814
Gross Profit
-
7,408
6,365
4,963
4,223
4,317
4,277
4,066
3,505
2,883
2,547
GP Margin
-
58%
59%
57%
56%
60%
59%
57%
58%
54%
58%
Total Expenditure
-
11,113
9,458
7,595
6,570
6,371
6,458
6,467
5,614
4,771
3,881
Power & Fuel Cost
-
129
103
86
68
24
24
24
12
10
8
% Of Sales
-
1%
1%
1%
1%
0%
0%
0%
0%
0%
0%
Employee Cost
-
997
789
638
549
552
544
452
362
322
319
% Of Sales
-
8%
7%
7%
7%
8%
8%
6%
6%
6%
7%
Manufacturing Exp.
-
3,921
3,317
2,399
1,653
2,348
2,336
2,425
2,196
1,673
1,484
% Of Sales
-
31%
31%
28%
22%
33%
32%
34%
36%
32%
34%
General & Admin Exp.
-
424
404
347
598
367
411
358
313
262
192
% Of Sales
-
3%
4%
4%
8%
5%
6%
5%
5%
5%
4%
Selling & Distn. Exp.
-
220
263
226
310
83
161
104
82
55
40
% Of Sales
-
2%
2%
3%
4%
1%
2%
1%
1%
1%
1%
Miscellaneous Exp.
-
155
107
157
103
130
61
80
68
30
40
% Of Sales
-
1%
1%
2%
1%
2%
1%
1%
1%
1%
1%
EBITDA
-
1,563
1,382
1,109
942
814
740
623
471
531
480
EBITDA Margin
-
12%
13%
13%
13%
11%
10%
9%
8%
10%
11%
Other Income
-
47
94
36
34
42
25
23
40
33
46
Interest
-
603
486
476
469
462
373
282
194
188
147
Depreciation
-
340
211
192
181
186
168
149
122
99
88
PBT
-
667
779
478
326
208
224
215
194
277
291
Tax
-
258
274
183
138
95
109
91
60
73
79
Tax Rate
-
38%
35%
38%
42%
46%
48%
42%
31%
26%
27%
PAT
-
413
485
298
218
147
120
122
130
189
199
PAT before Minority Interest
-
413
505
295
189
112
115
124
134
204
211
Minority Interest
-
0
-20
2
29
34
5
-2
-5
-15
-13
PAT Margin
-
3%
4%
3%
3%
2%
2%
2%
2%
4%
5%
PAT Growth
-
-15%
63%
36%
49%
22%
-2%
-6%
-31%
-5%
 
EPS
-
26.69
31.34
19.23
14.10
9.48
7.78
7.90
8.37
12.20
12.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
3,358
3,119
2,673
2,422
2,247
2,217
2,099
1,947
1,851
1,645
Share Capital
31
31
31
31
31
31
31
31
31
31
Total Reserves
3,327
3,089
2,643
2,391
2,217
2,186
2,068
1,915
1,819
1,612
Non-Current Liabilities
3,027
3,087
3,416
2,846
2,689
2,875
2,085
1,278
893
618
Secured Loans
1,415
1,335
2,010
1,703
1,693
2,127
1,565
1,054
771
372
Unsecured Loans
382
583
363
290
305
347
163
17
7
13
Long Term Provisions
128
120
104
84
86
69
120
102
88
73
Current Liabilities
9,139
7,640
6,018
4,692
4,314
3,718
3,652
3,035
2,416
2,350
Trade Payables
3,445
3,245
2,742
2,327
2,166
1,959
2,018
1,711
1,454
1,214
Other Current Liabilities
4,136
3,566
2,334
1,456
1,219
558
725
639
494
630
Short Term Borrowings
1,132
443
617
582
690
968
811
598
379
394
Short Term Provisions
426
386
325
327
238
233
98
87
88
112
Total Liabilities
15,661
14,008
12,255
10,111
9,405
8,951
7,980
6,391
5,289
4,725
Net Block
3,444
3,140
3,061
3,060
3,081
3,204
1,766
1,278
1,089
750
Gross Block
4,403
3,810
3,542
3,380
3,235
4,031
2,436
1,818
1,511
1,074
Accumulated Depreciation
959
671
481
320
154
827
670
539
422
325
Non Current Assets
3,862
3,402
4,313
3,800
3,809
3,925
3,366
2,615
1,768
1,407
Capital Work in Progress
54
16
724
117
27
398
1,292
1,060
427
329
Non Current Investment
2
2
51
46
63
11
10
8
8
9
Long Term Loans & Adv.
322
202
220
243
318
255
230
245
225
289
Other Non Current Assets
41
42
257
334
319
57
68
25
20
31
Current Assets
11,798
10,606
7,942
6,311
5,596
5,013
4,600
3,776
3,522
3,317
Current Investments
0
0
0
0
0
0
0
4
76
127
Inventories
1,209
1,116
992
933
881
1,218
1,229
922
718
404
Sundry Debtors
4,616
4,214
3,955
3,394
2,924
2,229
1,851
1,474
1,593
1,861
Cash & Bank
546
245
283
258
166
138
117
103
173
187
Other Current Assets
5,428
4,419
2,211
1,290
1,625
1,428
1,402
1,274
962
739
Short Term Loans & Adv.
747
612
501
437
347
296
319
365
382
174
Net Current Assets
2,659
2,965
1,923
1,619
1,282
1,295
948
741
1,106
968
Total Assets
15,661
14,008
12,255
10,111
9,405
8,951
7,980
6,391
5,289
4,725

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
937
1,035
650
766
1,142
72
169
469
112
342
PBT
648
761
461
295
185
224
215
194
277
291
Adjustment
830
614
623
614
639
500
400
305
248
192
Changes in Working Capital
-279
-48
-258
-15
464
-560
-335
63
-326
-51
Cash after chg. in Working capital
1,199
1,327
825
894
1,288
164
281
562
199
432
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-262
-292
-176
-128
-146
-92
-112
-94
-87
-90
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-747
-836
-700
-233
-331
-607
-786
-860
-367
-480
Net Fixed Assets
-202
-113
-94
-59
386
-43
-126
-138
-129
-78
Net Investments
-216
136
-69
-198
-124
-10
-48
70
-9
-269
Others
-330
-859
-537
24
-594
-554
-612
-792
-229
-133
Cash from Financing Activity
40
-219
66
-439
-790
550
635
332
313
194
Net Cash Inflow / Outflow
230
-19
15
94
21
15
18
-59
58
55
Opening Cash & Equivalents
244
263
246
153
120
103
85
145
87
31
Closing Cash & Equivalent
509
244
263
246
140
120
103
85
145
87

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
217
203
174
158
146
144
136
127
120
107
ROA
3%
4%
3%
2%
1%
1%
2%
2%
4%
5%
ROE
13%
17%
12%
8%
5%
5%
6%
7%
12%
16%
ROCE
21%
22%
17%
15%
12%
11%
12%
11%
17%
20%
Fixed Asset Turnover
3.09
2.95
2.53
2.31
2.01
2.25
3.39
3.71
4.15
4.40
Receivable days
127
138
153
151
129
102
84
91
118
152
Inventory Days
33
36
40
43
53
61
54
48
38
31
Payable days
105
115
125
127
108
93
83
81
84
79
Cash Conversion Cycle
56
58
69
67
74
71
56
58
72
104
Total Debt/Equity
0.98
0.84
1.24
1.18
1.30
1.67
1.31
0.94
0.69
0.51
Interest Cover
2
3
2
2
1
2
2
2
2
3

News Update


  • Kalpataru Power's JV declares scheduled commercial operations of Element-1, Element-3
    1st Aug 2020, 08:50 AM

    KMTL was established to set-up transmission system under NERSSVI on BOOM basis

    Read More
  • KPTL signs agreement to sell Alipurduar Transmission Asset to Adani Transmission
    6th Jul 2020, 09:39 AM

    ATL was set up as part of an inter-state transmission system for strengthening and transferring of power from new hydroelectric power projects in Bhutan to India

    Read More
  • Kalpataru Power Transmission’s arm secures new orders of Rs 938 crore
    24th Jun 2020, 09:42 AM

    The company has received water supply projects in Uttar Pradesh totalling Rs 841 crore and a building project in south India totalling Rs 97 crore

    Read More
  • Kalpataru Power Transmission executes SPA to sell entire stake in Jhajjar KT Transco
    30th May 2020, 09:27 AM

    JKTPL is a joint venture between KPTL and TEECL wherein KPTL is currently holding 49.72% equity

    Read More
  • Kalpataru Power Transmission completes sale of entire stake in KSTPL to CLP India
    5th May 2020, 16:06 PM

    The company has received full consideration towards sale of its stake in KSTPL to CLP in November 2019

    Read More
  • Kalpataru Power Transmission terminates deal with CLP India to sell stake in ATL
    4th May 2020, 15:24 PM

    The deal was inked in July last year

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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