1. At a Glance
KEI Industries reports a 🔌charged-up Q1 FY26: ₹2,590 Cr in revenue (+45% YoY) and ₹196 Cr in PAT. With zero debt, 22% CAGR profits, and a P/E over 50, is this the Polycab-lite dream or just a high-voltage bubble?
2. Introduction with Hook
If electrical infrastructure had a hero’s journey, KEI would be the underdog climbing transmission towers in slow motion. Starting as a small cable shop, it now runs ₹10,000 Cr+ topline with 10% stable margins, zero net debt, and enviable execution. But here’s the shocker: it trades at 51x earnings.
- Q1 FY26 PAT: ₹196 Cr
- QIP funds ₹2,000 Cr fully utilized (monitoring agency confirms)
- New Plant Alert: Sanand factory goes live by Q1 FY27
3. Business Model (WTF Do They Even Do?)
KEI manufactures and sells:
- Extra-High Voltage (EHV) Cables
- High/Low Voltage Wires
- House Wires
- Institutional Cables (Infra, Metros, Power Plants)
- Exports (15–20% revenue)
- Turnkey EPC (small % now)
Business is divided into:
- Retail (Dealer/Distributor)
- Institutional (Infra Projects)
- Exports
- EPC (declining focus)
They’re moving retail > infra for better margins and working capital control.
4. Financials Overview
Metric | FY23 | FY24 | FY25 | Q1 FY26 |
---|---|---|---|---|
Revenue | ₹6,908 Cr | ₹8,121 Cr | ₹9,736 Cr | ₹2,590 Cr |
Net Profit | ₹477 Cr | ₹581 Cr | ₹696 Cr | ₹196 Cr |
OPM | 10% | 11% | 10% | 10% |
EPS | ₹52.93 | ₹64.35 | ₹72.88 | ₹20.49 |
Highlights:
- Debt: Practically zero
- Q1 YoY growth: +45% PAT, +45% revenue
- Export + Retail combo improving realizations
5. Valuation
Let’s plug in the numbers:
- P/E: 51.4x
- P/B: 6.59x
- Book Value: ₹606
- ROE: 15.6%
- Fair Value Range (EduVal): ₹3,200 – ₹3,600
- Current price of ₹3,990 = richly priced for a cable company
Unless KEI becomes the next Polycab, upside is already priced in.
6. What’s Cooking – News, Triggers, Drama
- Q1 FY26 Results: 45% PAT jump
- QIP Proceeds (~₹2,000 Cr) used to expand capacity
- Sanand plant to go live Q1 FY27: adds significant capacity
- Retail Channel Push: Focus shifting from EPC to B2C
- Exports rising: ₹1,500–₹2,000 Cr export vision
- EPS growth consistent – no dilution despite capex
7. Balance Sheet
Item | FY25 |
---|---|
Equity Capital | ₹19 Cr |
Reserves | ₹5,767 Cr |
Borrowings | ₹217 Cr |
Fixed Assets | ₹993 Cr |
CWIP | ₹385 Cr |
Total Assets | ₹7,235 Cr |
Clean Book Alert:
- Debt negligible
- CWIP up = expansion
- ROCE: 21.3%
- Reserves up from ₹3,130 Cr to ₹5,767 Cr in a year = huge accretion
8. Cash Flow – Sab Number Game Hai
Year | CFO | CFI | CFF | Net Cash |
---|---|---|---|---|
FY25 | ₹-32 Cr | ₹-1,501 Cr | ₹1,919 Cr | ₹386 Cr |
Insights:
- Operating cash flow dipped due to WC build-up
- Big investment in fixed assets
- QIP inflows covered capex
9. Ratios – Sexy or Stressy?
Ratio | FY25 |
---|---|
ROCE | 21.3% |
ROE | 15.6% |
OPM | 10% |
Debtor Days | 67 |
Inventory Days | 87 |
Payable Days | 39 |
CCC | 115 Days |
Verdict:
- Efficient operations
- Low receivables
- Slight WC expansion due to retail growth
10. P&L Breakdown – Show Me the Money
Year | Revenue | PAT | EPS | Dividend |
---|---|---|---|---|
FY23 | ₹6,908 Cr | ₹477 Cr | ₹52.93 | 6% payout |
FY24 | ₹8,121 Cr | ₹581 Cr | ₹64.35 | 5% payout |
FY25 | ₹9,736 Cr | ₹696 Cr | ₹72.88 | 5% payout |
Notes:
- EPS CAGR = 23%
- Dividend policy conservative
- Strong profit trajectory
11. Peer Comparison
Company | CMP | P/E | ROE | OPM | Sales | PAT | P/B |
---|---|---|---|---|---|---|---|
Polycab | ₹6,961 | 47.3x | 21.4% | 13.7% | ₹23,616 Cr | ₹2,216 Cr | 10.66x |
KEI | ₹3,990 | 51.4x | 15.6% | 10% | ₹10,257 Cr | ₹742 Cr | 6.59x |
RR Kabel | ₹1,430 | 53.4x | 15.2% | 6.4% | ₹7,618 Cr | ₹303 Cr | 7.51x |
Finolex | ₹921 | 20.1x | 13.4% | 10.2% | ₹5,319 Cr | ₹701 Cr | 2.56x |
Conclusion:
- KEI is priced close to Polycab despite half the size
- RR Kabel expensive with lower margins
- Finolex = value pick, but lacks growth juice
12. Miscellaneous – Shareholding, Promoters
- Promoters: 35.01% (down from 37% in FY23)
- FIIs: 26.59% – stable institutional interest
- DIIs: 25.63% – increasing steadily
- Public: 12.77%
- Shareholders: 1.69 lakh – solid retail base
Trend:
- Promoters trimming
- Mutual Funds, FIIs loading up
- Retail % shrinking (price surge driving profit-booking?)
13. EduInvesting Verdict™
KEI is a top-tier wire & cable growth machine—clean books, stable margins, capacity expansion, and consistent earnings. But its valuation is humming like a live wire.
Unless Sanand plant unlocks the next level of scale or export orders surge, current price leaves limited upside. Polycab-level valuations need Polycab-level margins… and we’re not quite there yet.
So, KEI is undoubtedly wired for greatness, but investors at ₹4,000 should prepare for resistance—not conduction.
Metadata
– Written by EduInvesting Team | 23 July 2025
– Tags: KEI Industries, Wires & Cables, Polycab, Capital Goods, Sanand Plant Expansion