| KPI Green Energy Ltd | Industry : (Power Generation & Distribution) | |
|---|---|---|
|
BSE Code : 542323 |
NSE Symbol : KPIGREEN |
P/E(TTM) : 25.39 |
|
ISIN Demat : INE542W01025 |
Div & Yield% : 0.19 |
EPS(TTM) : 16.75 |
|
Book Value(₹) : 110.35 |
Market Cap(₹Cr) : 8,393.90 |
Face Value(₹) : 5.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 1,592.00 | 723.76 | 487.53 | 219.02 | 103.50 |
| Other Income | 15.48 | 5.79 | 3.23 | 1.48 | 0.43 |
| Stock Adjustments | 9.94 | 0.30 | 2.18 | 0.70 | 0.82 |
| Total Income | 1,617.42 | 729.85 | 492.94 | 221.20 | 104.75 |
| EXPENDITURE : | |||||
| Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power and Fuel Cost | 935.54 | 359.77 | 288.04 | 84.20 | 23.03 |
| Other Manufacturing Expenses | 104.02 | 68.98 | 24.44 | 16.36 | 10.40 |
| Selling and Administration Expenses | 55.12 | 29.36 | 11.84 | 7.49 | 4.50 |
| Miscellaneous Expenses | 15.32 | 6.10 | 4.21 | 1.35 | 0.90 |
| Employee Benefit Expenses | 47.32 | 13.19 | 7.91 | 4.16 | 1.69 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 460.09 | 252.45 | 156.50 | 107.65 | 64.23 |
| Interest | 67.82 | 76.39 | 36.81 | 36.01 | 25.06 |
| Gross Profit | 392.27 | 176.06 | 119.69 | 71.64 | 39.17 |
| Depreciation | 51.85 | 35.47 | 19.10 | 13.85 | 16.47 |
| Profit Before Tax | 340.42 | 140.59 | 100.59 | 57.79 | 22.70 |
| Current Tax | 30.09 | 20.86 | 8.32 | 0.00 | 0.00 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 57.97 | 16.01 | 13.86 | 13.17 | 8.15 |
| Reported Net Profit | 252.35 | 103.72 | 78.39 | 44.62 | 14.55 |
| Extraordinary Items | -1.26 | -0.23 | -0.34 | -0.09 | -0.07 |
| Adjusted Net Profit | 253.61 | 103.95 | 78.73 | 44.71 | 14.62 |
| Adjustment below Net Profit | -0.02 | -0.29 | 0.01 | -0.01 | -0.07 |
| Profit/Loss Balance carried down | 260.53 | 158.91 | 85.90 | 43.09 | 28.61 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 11.81 | 1.81 | 5.46 | 1.80 | 0.00 |
| P & L Balance carried down | 501.05 | 260.53 | 158.84 | 85.90 | 43.09 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 16.00 | 7.00 | 28.50 | 10.00 | 0.00 |
| Dividend Per Share(Rs) | 0.80 | 0.70 | 2.85 | 1.00 | 0.00 |
| Earnings Per Share-Unit Curr | 12.82 | 17.20 | 21.70 | 24.70 | 8.05 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 101.42 | 124.12 | 63.18 | 85.99 | 62.30 |
| Book Value(Adj)-Unit Curr | 101.42 | 41.37 | 14.04 | 9.55 | 6.92 |