KPI Green Energy

42
Sell
  • Market Cap: Small Cap
  • Industry: Power
  • ISIN: INE542W01025
  • NSEID: KPIGREEN
  • BSEID: 542323
INR
424.00
-17.1 (-3.88%)
BSENSE

Dec 05

BSE+NSE Vol: 3.81 lacs

  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Cr
Consolidated - Profit And Loss Results
Mar'25
Mar'24
Mar'23
Mar'22
Mar'21
Mar'20
No of Months
12
12
12
12
12
12
Operating Income
1,735.00
1,023.00
643.00
229.00
103.00
59.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
1,735.00
1,023.00
643.00
229.00
103.00
59.00
Expenditure (Ex Depriciation)
Stock Adjustments
-9.00
0.00
-2.00
0.00
0.00
0.00
Raw Materials Consumed
924.00
536.00
384.00
94.00
25.00
18.00
Power & Fuel Cost
1.00
1.00
0.00
0.00
0.00
0.00
Employee Cost
51.00
14.00
8.00
4.00
1.00
1.00
Operating Expenses
0.00
0.00
0.00
0.00
0.00
0.00
General and Administration Expenses
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
Selling and Distribution Expenses
7.00
5.00
1.00
1.00
1.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
1,171.00
687.00
435.00
121.00
45.00
32.00
Operating Profit (PBDIT) excl Other Income
563.00
336.00
208.00
108.00
58.00
27.00
Other Income
19.00
6.00
3.00
1.00
0.00
0.00
Operating Profit (PBDIT)
583.00
343.00
211.00
110.00
58.00
27.00
Interest
79.00
86.00
46.00
36.00
16.00
7.00
Profit before Depriciation and Tax
504.00
257.00
164.00
73.00
42.00
19.00
Depreciation
60.00
40.00
22.00
14.00
12.00
7.00
Profit Before Taxation & Exceptional Items
443.00
217.00
142.00
59.00
30.00
11.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
440.00
217.00
141.00
59.00
30.00
11.00
Provision for Tax
115.00
55.00
32.00
16.00
8.00
5.00
Profit After Tax
325.00
161.00
109.00
43.00
21.00
6.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
347.00
188.00
84.00
42.00
28.00
29.00
Profit Available for appropriations
667.00
350.00
193.00
86.00
50.00
36.00
Appropriations
667.00
350.00
193.00
86.00
50.00
36.00
Equity Dividend (%)
16.00%
7.00%
28.50%
10.00%
0.00%
0.00%
Earnings Per Share
16.23
9.41
19.50
11.97
12.11
3.56
Profit And Loss Analysis Highlights
stock-summary

Net Sales

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

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Mar 2025 is 67.37% vs 61.56% in Mar 2024

stock-summary

Interest

YoY Growth in year ended Mar 2025 is -7.68% vs 84.03% in Mar 2024

stock-summary

Profit After Tax

YoY Growth in year ended Mar 2025 is 101.21% vs 47.46% in Mar 2024

Compare Profit and Loss Results of KPI Green Energy
Markets Mojo
Figures in Cr
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(INR)
Change(%)
No of Months
12
12
Operating Income
1,735.00
876.00
859.00
98.06%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
1,735.00
876.00
859.00
98.06%
Expenditure (Ex Depriciation)
Stock Adjustments
-9.00
0.00
-9.00
0%
Raw Materials Consumed
924.00
644.00
280.00
43.48%
Power & Fuel Cost
1.00
0.00
1.00
0%
Employee Cost
51.00
17.00
34.00
200.00%
Operating Expenses
0.00
0.00
0.00
0%
General and Administration Expenses
-1.00
-1.00
0.00
0.00%
Selling and Distribution Expenses
7.00
0.00
7.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
1.00
-1.00
-100.00%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
1,171.00
669.00
502.00
75.04%
Operating Profit (PBDIT) excl Other Income
563.00
207.00
356.00
171.98%
Other Income
19.00
3.00
16.00
533.33%
Operating Profit (PBDIT)
583.00
210.00
373.00
177.62%
Interest
79.00
6.00
73.00
1,216.67%
Profit before Depriciation and Tax
504.00
203.00
301.00
148.28%
Depreciation
60.00
5.00
55.00
1,100.00%
Profit Before Taxation & Exceptional Items
443.00
198.00
245.00
123.74%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
440.00
198.00
242.00
122.22%
Provision for Tax
115.00
50.00
65.00
130.00%
Profit After Tax
325.00
148.00
177.00
119.59%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
347.00
54.00
293.00
542.59%
Profit Available for appropriations
667.00
202.00
465.00
230.20%
Appropriations
667.00
202.00
465.00
230.20%
Equity Dividend (%)
16%
50%
-34.00
Earnings Per Share
16.23
14.22
2.01
14.14%
Profit And Loss - 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

Profit And Loss - 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 61.56% in Mar 2024

Profit And Loss - Interest
Interest 79.45 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is -7.68% vs 84.03% in Mar 2024

Profit And Loss - Profit After Tax
Profit After Tax 325.28 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 101.21% vs 47.46% in Mar 2024