KPI Green Energy

  • Market Cap: Small Cap
  • Industry: Power
  • ISIN: INE542W01025
  • NSEID: KPIGREEN
  • BSEID: 542323
INR
423.55
-18.2 (-4.12%)
BSENSE

Dec 05

BSE+NSE Vol: 6.38 lacs

  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationAnnual Results
Results Snapshot
Figures in Cr
Consolidate Annual Results
Mar'25
Mar'24
Mar'23
Mar'22
Mar'21
Mar'20
Mar'19
Net Sales
1,735.45
1,023.90
643.79
229.94
103.50
59.28
34.51
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
1,735.45
1,023.90
643.79
229.94
103.50
59.28
34.51
Raw Material Cost
912.53
533.16
379.68
91.41
22.61
15.86
10.30
Purchase of Finished goods
11.77
3.19
4.45
3.39
2.72
2.52
4.24
(Increase) / Decrease In Stocks
-9.94
-0.30
-2.18
-0.70
-0.82
-0.97
-3.85
Employee Cost
51.89
14.39
8.07
4.26
1.77
1.62
0.86
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
0.00
0.00
0.01
0.00
0.00
0.00
0.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Expenses
205.43
136.62
45.26
22.69
18.81
13.21
7.64
Total Expenditure (Excl Depreciation)
1,171.68
687.06
435.29
121.05
45.09
32.24
19.19
Operating Profit (PBDIT) excl Other Income
563.77
336.84
208.50
108.89
58.41
27.04
15.32
Other Income
19.70
6.92
3.25
1.58
0.44
0.27
0.11
Operating Profit (PBDIT)
583.47
343.76
211.75
110.47
58.85
27.31
15.43
Interest
79.45
86.06
46.76
36.93
16.16
7.84
3.87
Exceptional Items
-2.60
-0.31
-0.49
-0.11
-0.11
-0.07
5.75
Gross Profit (PBDT)
501.42
257.39
164.50
73.43
42.58
19.40
17.31
Depreciation
60.51
40.37
22.62
14.06
12.52
7.48
4.47
Profit Before Tax
440.91
217.02
141.87
59.36
30.05
11.92
12.83
Tax
115.63
55.36
32.24
16.12
8.13
5.48
3.92
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
325.28
161.66
109.63
43.25
21.92
6.44
8.90
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
325.28
161.66
109.63
43.25
21.92
6.44
8.90
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
-5.70
0.00
0.00
0.00
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
319.58
161.66
109.63
43.25
21.92
6.44
8.90
Equity Capital
98.45
60.28
36.13
18.07
18.07
18.07
18.07
Face Value
5.0
10.0
10.0
10.0
10.0
10.0
10.0
Reserves
2,510.84
775.40
221.78
135.67
101.85
79.93
80.97
Earnings per share (EPS)
16.23
8.94
20.23
23.93
12.13
3.56
4.93
Diluted Earnings per share
16.09
9.39
30.33
23.94
12.13
3.56
6.35
Operating Profit Margin (Excl OI)
32.49%
32.9%
32.39%
47.36%
56.43%
45.61%
44.39%
Gross Profit Margin
28.89%
25.14%
25.55%
31.93%
41.14%
32.73%
50.16%
PAT Margin
18.74%
15.79%
17.03%
18.81%
21.18%
10.86%
25.79%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Mar 2025 is 69.49% vs 59.04% in Mar 2024

stock-summary

Consolidate Net Profit

YoY Growth in year ended Mar 2025 is 97.69% vs 47.46% in Mar 2024

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Mar 2025 is 67.37% vs 61.55% in Mar 2024

stock-summary

Interest

YoY Growth in year ended Mar 2025 is -7.68% vs 84.05% in Mar 2024

stock-summary

Operating Profit Margin (Excl OI)

YoY Growth in year ended Mar 2025 has fallen from Mar 2024

Compare Annual Results Of KPI Green Energy With
Markets Mojo
Figures in Cr
Consolidate Annual Results
Markets Mojo
Markets Mojo
Change(INR)
Change(%)
Net Sales
1,735.45
1,597.75
137.70
8.62%
Other Operating Income
0.00
0.00
0.00
Total Operating income
1,735.45
1,597.75
137.70
8.62%
Raw Material Cost
912.53
1,238.80
-326.27
-26.34%
Purchase of Finished goods
11.77
0.00
11.77
(Increase) / Decrease In Stocks
-9.94
0.00
-9.94
Employee Cost
51.89
29.56
22.33
75.54%
Power Cost
0.00
0.00
0.00
Manufacturing Expenses
0.00
0.00
0.00
Selling and Distribution Expenses
0.00
0.00
0.00
Other Expenses
205.43
18.49
186.94
1,011.03%
Total Expenditure (Excl Depreciation)
1,171.68
1,286.85
-115.17
-8.95%
Operating Profit (PBDIT) excl Other Income
563.77
310.90
252.87
81.33%
Other Income
19.70
14.80
4.90
33.11%
Operating Profit (PBDIT)
583.47
325.70
257.77
79.14%
Interest
79.45
14.84
64.61
435.38%
Exceptional Items
-2.60
-4.02
1.42
35.32%
Gross Profit (PBDT)
501.42
306.84
194.58
63.41%
Depreciation
60.51
6.37
54.14
849.92%
Profit Before Tax
440.91
300.48
140.43
46.74%
Tax
115.63
71.55
44.08
61.61%
Provisions and contingencies
0.00
0.00
0.00
Profit After Tax
325.28
228.92
96.36
42.09%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
Net Profit
325.28
228.92
96.36
42.09%
Share in Profit of Associates
0.00
0.00
0.00
Minority Interest
-5.70
0.24
-5.94
-2,475.00%
Other related items
0.00
0.00
0.00
Consolidated Net Profit
319.58
229.16
90.42
39.46%
Equity Capital
98.45
20.85
77.60
372.18%
Face Value
5.00
2.00
0.00
Reserves
2,510.84
434.10
2,076.74
478.40%
Earnings per share (EPS)
16.23
21.98
-5.75
-26.16%
Diluted Earnings per share
16.09
21.95
-5.86
-26.70%
Operating Profit Margin (Excl OI)
32.49%
19.46%
0.00
13.03%
Gross Profit Margin
28.89%
19.20%
0.00
9.69%
PAT Margin
18.74%
14.33%
0.00
4.41%
Public Share Holdings (%)
0.00%
0.00%
0.00
0.00%
Pledged Promotor Holding (%)
0.00%
0.00%
0.00
0.00%
Annual - Net Sales
Net Sales 1,735.45 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 69.49% vs 59.04% in Mar 2024

Annual - Consolidate Net Profit
Consolidate Net Profit 319.58 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 97.69% vs 47.46% in Mar 2024

Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 563.77 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 67.37% vs 61.55% in Mar 2024

Annual - Interest
Interest 79.45 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is -7.68% vs 84.05% in Mar 2024

Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 32.49%
in Mar 2025

Figures in %
stock-summary

YoY Growth in year ended Mar 2025 has fallen from Mar 2024