KPITTECH Financial Statements

KPIT Technologies Profit & Loss Statement

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2022 Mar-2021 Mar-2020 -
Growth matrix (%)        
Revenue growth 19.50 (5.60) -- --
Op profit growth 42.80 6.03 -- --
EBIT growth 91.70 (9.60) -- --
Net profit growth 87.70 (0.30) -- --
Profitability ratios (%)        
OPM 18 15.10 13.40 --
EBIT margin 15 9.32 9.74 --
Net profit margin 11.30 7.18 6.80 --
RoCE 24.20 14 -- --
RoNW 5.45 3.24 -- --
RoA 4.57 2.70 -- --
Per share ratios ()        
EPS 10.20 5.47 5.50 --
Dividend per share 3.10 1.50 1 --
Cash EPS 5.73 0.48 1.43 --
Book value per share 48.50 44.90 39 --
Valuation ratios        
P/E 58.70 32.40 6.43 --
P/CEPS 105 367 24.70 --
P/B 12.40 3.95 0.91 --
EV/EBIDTA 32.70 13.60 2.49 --
Payout (%)        
Dividend payout 12.30 -- -- --
Tax payout (20) (18) (18) --
Liquidity ratios        
Debtor days 51 67.90 -- --
Inventory days -- 1.03 -- --
Creditor days (26) (24) -- --
Leverage ratios        
Interest coverage (19) (11) (11) --
Net debt / equity (0.50) (0.40) (0.20) --
Net debt / op. profit (1.50) (1.50) (0.60) --
Cost breakup ()        
Material costs -- -- (0.40) --
Employee costs (66) (66) (66) --
Other costs (16) (19) (20) --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2022 Mar-2021 Mar-2020 -
Revenue 2,432 2,036 2,156 --
yoy growth (%) 19.50 (5.60) -- --
Raw materials -- (0.10) (8.50) --
As % of sales -- -- 0.39 --
Employee costs (1,611) (1,341) (1,429) --
As % of sales 66.20 65.90 66.30 --
Other costs (383) (387) (429) --
As % of sales 15.80 19 19.90 --
Operating profit 439 307 290 --
OPM 18 15.10 13.40 --
Depreciation (120) (133) (108) --
Interest expense (19) (17) (20) --
Other income 44.80 15.80 28.30 --
Profit before tax 344 172 190 --
Taxes (68) (31) (34) --
Tax rate (20) (18) (18) --
Minorities and other (2) (1) (0.20) --
Adj. profit 274 141 156 --
Exceptional items -- 5.15 (9.50) --
Net profit 274 146 147 --
yoy growth (%) 87.70 (0.30) -- --
NPM 11.30 7.18 6.80 --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 -
Profit before tax 344 172 190 --
Depreciation (120) (133) (108) --
Tax paid (68) (31) (34) --
Working capital 105 -- -- --
Other operating items -- -- -- --
Operating cashflow 261 8.78 -- --
Capital expenditure 300 -- -- --
Free cash flow 561 8.78 -- --
Equity raised 1,580 1,729 -- --
Investments 120 -- -- --
Debt financing/disposal 315 457 -- --
Dividends paid 33.70 -- -- --
Other items -- -- -- --
Net in cash 2,610 2,196 -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Equity capital 270 269 269 269
Preference capital -- -- -- --
Reserves 1,040 938 780 691
Net worth 1,310 1,207 1,049 960
Minority interest
Debt 227 230 204 132
Deferred tax liabilities (net) 5.68 4.99 8.54 10.80
Total liabilities 1,558 1,445 1,265 1,107
Fixed assets 641 589 532 420
Intangible assets
Investments 129 127 9.27 49.80
Deferred tax asset (net) 82.10 60.40 51.10 15.10
Net working capital (187) (33) 292 401
Inventories -- -- 11.50 18
Inventory Days -- -- 1.95 --
Sundry debtors 371 308 449 592
Debtor days 55.70 55.30 76 --
Other current assets 225 187 213 369
Sundry creditors (141) (138) (88) (110)
Creditor days 21.20 24.70 14.90 --
Other current liabilities (642) (390) (293) (468)
Cash 893 701 381 221
Total assets 1,558 1,445 1,265 1,107
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2022 Mar-2022 Dec-2021 Sep-2021 Jun-2021
Gross Sales 686 652 622 591 567
Excise Duty -- -- -- -- --
Net Sales 686 652 622 591 567
Other Operating Income -- -- -- -- --
Other Income 16.30 13.60 8.55 11.10 12.10
Total Income 702 665 631 602 580
Total Expenditure ** 553 530 508 487 469
PBIDT 149 135 123 115 110
Interest 6.34 7.05 4.48 3.86 4.01
PBDT 143 128 119 111 106
Depreciation 31 30.70 31.20 29.10 28.70
Minority Interest Before NP -- -- -- -- --
Tax 28.10 23.80 16.40 18.40 25
Deferred Tax (3.70) (7.20) 0.80 (1.30) (7.70)
Reported Profit After Tax 87.70 80.60 70.30 65.10 60.30
Minority Interest After NP 2.23 1.71 0.30 -- --
Net Profit after Minority Interest 85.40 78.90 70 65.10 60.30
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 85.40 78.90 70 65.10 60.30
EPS (Unit Curr.) 3.16 2.92 2.60 2.42 2.24
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- 12.50 -- --
Equity 270 270 270 270 269
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 21.80 20.70 19.80 19.50 19.40
PBDTM(%) 20.90 19.60 19.10 18.80 18.70
PATM(%) 12.80 12.40 11.30 11 10.60
Open ZERO Brokerage Demat Account
Open Demat Account

  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity