KEI
OVERVALUEDKEI Industries
Consumer Durables · NSE
↓ 104.7% vs fair value
52W Low
₹2,424
+70.2% from low
52W High
₹5,303
-22.2% from high
Valuation Gauge
Current Price
₹4,126
Fair Value
₹2,015
Fair Value Analysis
₹2,015
Based on balance sheet strength analysis and earnings growth potential for Consumer Durables sector companies | Growth capped at 16.0% (ROE 13.9%×1.15) — historical CAGR exceeds sustainable rate or COVID period unverifiable.
Balance Sheet Value
50% weight
Growth Valuation
50% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Solid Fundamentals
Profitability
ROE of 13.9% is acceptable for Consumer Durables sector (benchmark: 18%)
Debt & Leverage
D/E ratio of 0.0x is well within the Consumer Durables sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 44.9x is slightly below the Consumer Durables sector median of 51x — reasonably valued
Cash Flow
Negative FCF of ₹-730 Cr — company is consuming more cash than it generates
Earnings Growth
5yr EPS CAGR of 22.8% is in line with the Consumer Durables sector average of 16.9%
Dividend
Dividend yield of 0.1% is symbolic — low but positive
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
-4.0%
Free cash flow / market cap
Revenue Growth (YoY)
+19.5%
Year-on-year revenue change
Profit Growth (YoY)
+42.4%
Year-on-year PAT change
Operating Cash Flow
₹-32 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹90.1
P/E Ratio
44.9x
P/B Ratio
6.3x
ROE
13.9%
ROCE
16.7%
Debt / Equity
0.04x
Beta
0.41
Div Yield
0.1%
FCF (Cr)
₹-730 Cr
Revenue (Cr)
₹9,608 Cr
EPS Growth 5Y
22.8%
Mkt Cap (Cr)
₹38,700 Cr
52W High
₹5,303
52W Low
₹2,424
Book Value/Share
₹647
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹11.2K Cr | ₹1.1K Cr | 10.0% | ₹861 Cr | ₹90.06 |
| 2025-03-31 | ₹9.7K Cr | ₹991 Cr | 10.0% | ₹696 Cr | ₹72.88 |
| 2024-03-31 | ₹8.1K Cr | ₹854 Cr | 11.0% | ₹581 Cr | ₹64.35 |
| 2023-03-31 | ₹6.9K Cr | ₹702 Cr | 10.0% | ₹477 Cr | ₹52.93 |
| 2022-03-31 | ₹5.7K Cr | ₹589 Cr | 10.0% | ₹376 Cr | ₹41.73 |
| 2021-03-31 | ₹4.2K Cr | ₹456 Cr | 11.0% | ₹270 Cr | ₹29.92 |
| 2020-03-31 | ₹4.9K Cr | ₹497 Cr | 10.0% | ₹256 Cr | ₹28.64 |
| 2019-03-31 | ₹4.2K Cr | ₹441 Cr | 10.0% | ₹181 Cr | ₹22.92 |
| 2018-03-31 | ₹3.5K Cr | ₹339 Cr | 10.0% | ₹145 Cr | ₹18.47 |
| 2017-03-31 | ₹2.6K Cr | ₹269 Cr | 10.0% | ₹94 Cr | ₹12.04 |
| 2016-03-31 | ₹2.4K Cr | ₹243 Cr | 10.0% | ₹63 Cr | ₹8.10 |
| 2015-03-31 | ₹2.0K Cr | ₹194 Cr | 10.0% | ₹34 Cr | ₹4.43 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Consumer Durables| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
Senco Gold Limited | ₹320.5 | ₹913.6 | +64.9% | 9.8 | 22.8% | FAIRLY_VALUED |
PC Jeweller Limited | ₹8.5 | ₹17.2 | +50.5% | 11.7 | 9.1% | FAIRLY_VALUED |
Bata India | ₹669 | ₹1,308.2 | +48.9% | 47.4 | 15.0% | FAIRLY_VALUED |
P N Gadgil Jewellers Limited | ₹578.5 | ₹864.8 | +33.1% | 19.5 | 22.4% | UNDERVALUED |
Whirlpool of India Limited | ₹820 | ₹1,106.8 | +25.9% | 31.1 | 8.2% | UNDERVALUED |
Bajaj Electricals | ₹353.5 | ₹382.9 | +7.7% | 113.8 | 6.6% | FAIRLY_VALUED |
Cera Sanitaryware Limited | ₹4,796 | ₹4,154 | -15.5% | 28.4 | 17.7% | FAIRLY_VALUED |
Vaibhav Global Limited | ₹191.6 | ₹160.5 | -19.4% | 15.2 | 14.5% | FAIRLY_VALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Company Documents
Annual reports, concall transcripts & regulatory filings
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant