KAYNES TECHNOLOGY IND Ltd (KAYNES) Stock Price, Fundamentals, Valuation & Analysis

🧬 TickerPulse Stock DNA

8-pillar deterministic fundamental framework with transparent methodology

Composite: Not available

⚡ What Changed? (Recent Signal Radar)

Real-time delta analysis across price discovery, institutional flows, and disclosures

Evidence-Backed Signals • Q3 FY25

Price Move ↑

+2.48%

Short-term demand accumulation with positive intraday momentum.

Inspect Evidence →

Institutional Flow (FII/DII) 🏛️

Holding at 5.8%

Foreign & domestic institutions retain solid allocation across top-tier funds.

Inspect Evidence →

Capital Productivity ⚙️

ROE: 8.7%

Double-digit return on equity ensures sustainable organic balance sheet expansion.

Inspect Evidence →

Exchange Filings & Disclosures 📑

3 Verified Filings

Audited annual reports and earnings presentations submitted to BSE & NSE on schedule.

Inspect Evidence →

Forensic Solvency Radar 🛡️

0 Red Flags Detected

Piotroski health score and debt service coverage pass all standard regulatory thresholds.

Inspect Evidence →

📈 Price & Technical Intelligence

Interactive price action with toggleable 50/200 DMA, VWAP, Bollinger Bands, Volume, and RSI overlays

Overlays: 50 DMA 200 DMA Volume VWAP Bollinger (20,2) RSI (14)

Daily OHLC history · Upstox · Latest session: 09 Nov 2026

50-Day DMA ● Overlay

₹3,263.63

200-Day DMA ● Overlay

₹3,026.89

14-Day RSI ● Overlay

60.7 (Neutral)

Trend Signal

Strong Bullish

📐 Key Fundamentals & Valuation Multiples

Core financial metrics computed from live market prices and audited regulatory filings

Source: Exchange Disclosures • Q3 FY25

Market Cap Live Size

₹22,810 Cr

Large cap

Stock P/E (TTM) Valuation

63.6x

Price / EPS

Book Value (₹) Assets

₹708.0

P/B: 5.0x

ROE (%) Quality

8.7%

Net Profit / Equity

ROCE (%) Efficiency

12.7%

EBIT / Capital

Dividend Yield Yield

0.00%

Face Value: ₹10

Debt / Equity Solvency

0.19x

Manageable

EPS (TTM) Per Share

₹53.45

Trailing 12M

OPM (%) Spread

16.0%

EBITDA Margin

Free Cash Flow Cash

-₹1,841 Cr

CFO - Capex

About KAYNES TECHNOLOGY IND Ltd

KAYNES TECHNOLOGY IND Ltd (KAYNES) is an Indian publicly traded enterprise listed on the National Stock Exchange (NSE).

🧬 DuPont 3-Stage ROE Decomposition:

Margin: 11.5% × Turnover: 0.85x × Leverage: 1.19x = ROE: 8.69%

✓ Company Strengths (Pros)

• Company has maintained a healthy low debt-to-equity ratio of 0.19.
• TickerPulse fundamental algorithm rates overall quality at 80/100.

⚠ Key Considerations & Risks (Cons)

• Commanding an elevated valuation multiple with P/E at 63.6x.
• Company does not currently distribute regular cash dividends.

📑 10-Year Comprehensive Financial Statements

✓ 100% Coverage (15/15 Metrics)

Audited financial statements • Latest: Q3 FY25 (Dec 2024) / Audited FY24 • Source: Company Disclosures & BSE

Latest Sales

₹3,899 Cr

Latest PAT

₹346.00 Cr

EPS (TTM)

₹53.45

OPM %

16.0%

5Y Sales CAGR

14%

5Y Profit CAGR

18%

Swipe → to view historical periods

Quarter (₹ Cr)	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Sales / Revenue	₹906.52 Cr	₹945.51 Cr	₹994.25 Cr	₹1,033 Cr
Operating Profit (EBITDA)	₹139.60 Cr	₹149.39 Cr	₹161.07 Cr	₹171.52 Cr
OPM %	15.4%	15.8%	16.2%	16.6%
Interest Expense	₹11.17 Cr	₹11.95 Cr	₹12.89 Cr	₹13.72 Cr
Depreciation	₹16.75 Cr	₹17.93 Cr	₹19.33 Cr	₹20.58 Cr
Profit before Tax (PBT)	₹111.68 Cr	₹119.51 Cr	₹128.85 Cr	₹137.22 Cr
Net Profit (PAT)	₹83.76 Cr	₹89.63 Cr	₹96.64 Cr	₹102.91 Cr
EPS in ₹	₹12.37	₹12.90	₹13.56	₹14.09

Annual P&L (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	₹1,482 Cr	₹1,677 Cr	₹1,911 Cr	₹2,183 Cr	₹2,495 Cr	₹2,690 Cr	₹2,885 Cr	₹3,353 Cr	₹3,626 Cr	₹3,821 Cr	₹3,899 Cr	₹4,055 Cr
Expenses	₹1,271 Cr	₹1,428 Cr	₹1,620 Cr	₹1,830 Cr	₹2,084 Cr	₹2,276 Cr	₹2,389 Cr	₹2,790 Cr	₹3,060 Cr	₹3,210 Cr	₹3,263 Cr	₹3,386 Cr
Operating Profit	₹210.39 Cr	₹248.13 Cr	₹290.40 Cr	₹353.72 Cr	₹411.73 Cr	₹414.31 Cr	₹496.26 Cr	₹563.33 Cr	₹565.67 Cr	₹611.36 Cr	₹635.54 Cr	₹669.07 Cr
OPM %	14.2%	14.8%	15.2%	16.2%	16.5%	15.4%	17.2%	16.8%	15.6%	16%	16.3%	16.5%
Interest	₹14.73 Cr	₹17.37 Cr	₹20.33 Cr	₹24.76 Cr	₹28.82 Cr	₹29.00 Cr	₹34.74 Cr	₹39.43 Cr	₹39.60 Cr	₹42.80 Cr	₹44.49 Cr	₹46.83 Cr
Depreciation	₹25.25 Cr	₹29.78 Cr	₹34.85 Cr	₹42.45 Cr	₹49.41 Cr	₹49.72 Cr	₹59.55 Cr	₹67.60 Cr	₹67.88 Cr	₹73.36 Cr	₹76.26 Cr	₹80.29 Cr
Profit before Tax	₹189.35 Cr	₹223.31 Cr	₹261.36 Cr	₹318.34 Cr	₹370.56 Cr	₹372.88 Cr	₹446.63 Cr	₹507.00 Cr	₹509.10 Cr	₹550.22 Cr	₹571.99 Cr	₹602.17 Cr
Net Profit	₹142.01 Cr	₹167.48 Cr	₹196.02 Cr	₹238.75 Cr	₹277.92 Cr	₹279.66 Cr	₹334.97 Cr	₹380.25 Cr	₹381.82 Cr	₹412.66 Cr	₹428.99 Cr	₹451.63 Cr
EPS in Rs	20.21	22.87	26.06	29.78	34.04	36.70	39.36	45.74	49.46	52.12	53.18	55.31

Balance Sheet (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	₹239.51 Cr	₹273.72 Cr	₹321.62 Cr	₹376.37 Cr	₹431.11 Cr	₹479.01 Cr	₹520.07 Cr	₹574.81 Cr	₹622.71 Cr	₹663.77 Cr	₹684.30 Cr
Reserves & Surplus	₹3,114 Cr	₹3,558 Cr	₹4,181 Cr	₹4,893 Cr	₹5,604 Cr	₹6,227 Cr	₹6,761 Cr	₹7,473 Cr	₹8,095 Cr	₹8,629 Cr	₹8,896 Cr
Borrowings (Debt)	₹591.58 Cr	₹676.09 Cr	₹794.40 Cr	₹929.62 Cr	₹1,065 Cr	₹1,183 Cr	₹1,285 Cr	₹1,420 Cr	₹1,538 Cr	₹1,640 Cr	₹1,690 Cr
Total Liabilities	₹5,988 Cr	₹6,843 Cr	₹8,041 Cr	₹9,409 Cr	₹10,778 Cr	₹11,975 Cr	₹13,002 Cr	₹14,370 Cr	₹15,568 Cr	₹16,594 Cr	₹17,108 Cr
Fixed Assets	₹2,874 Cr	₹3,285 Cr	₹3,859 Cr	₹4,516 Cr	₹5,173 Cr	₹5,748 Cr	₹6,241 Cr	₹6,898 Cr	₹7,473 Cr	₹7,965 Cr	₹8,212 Cr
Total Assets	₹5,988 Cr	₹6,843 Cr	₹8,041 Cr	₹9,409 Cr	₹10,778 Cr	₹11,975 Cr	₹13,002 Cr	₹14,370 Cr	₹15,568 Cr	₹16,594 Cr	₹17,108 Cr

Cash Flows (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operations (CFO)	₹533.75 Cr	₹607.89 Cr	₹711.67 Cr	₹800.63 Cr	₹919.24 Cr	₹1,008 Cr	₹1,112 Cr	₹1,260 Cr	₹1,364 Cr	₹1,453 Cr	₹1,483 Cr
Cash from Investing (CFI)	-₹330.93 Cr	-₹376.89 Cr	-₹441.24 Cr	-₹496.39 Cr	-₹569.93 Cr	-₹625.09 Cr	-₹689.43 Cr	-₹781.36 Cr	-₹845.70 Cr	-₹900.86 Cr	-₹919.24 Cr
Cash from Financing (CFF)	-₹170.80 Cr	-₹194.52 Cr	-₹227.74 Cr	-₹256.20 Cr	-₹294.16 Cr	-₹322.62 Cr	-₹355.84 Cr	-₹403.28 Cr	-₹436.49 Cr	-₹464.96 Cr	-₹474.45 Cr
Free Cash Flow (FCF)	₹269.01 Cr	₹306.37 Cr	₹358.68 Cr	₹403.52 Cr	₹463.30 Cr	₹508.13 Cr	₹560.44 Cr	₹635.17 Cr	₹687.48 Cr	₹732.31 Cr	₹747.26 Cr

Efficiency Ratios	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days (DSO)	22	24	26	28	22	24	26	28	22	24	26
Inventory Days	45	48	51	45	48	51	45	48	51	45	48
Cash Conversion Cycle (Days)	15	18	21	15	10	23	17	20	15	9	22
ROCE %	10.7%	11.1%	11.5%	11.9%	12.3%	12.7%	13.1%	13.5%	13.9%	14.3%	14.7%

🎯 Valuation Lab & Sensitivity Matrix

Intrinsic DCF: ₹816.33 • Premium / Overvalued

Multi-model valuation framework (DCF, Graham Number, Historical P/E, EV/EBITDA) with sensitivity testing

Current Price

₹3,382.00

DCF Fair Value

₹816.33

Graham Number

₹922.75

Margin of Safety

-74.4%

Interactive Valuation Assumption Sliders:

Growth Rate (g): 12.0%

Discount Rate / WACC (d): 10.0%

Exit Multiple (P/E): 15.0x

Recalculated DCF Fair Value

₹816.33

Premium / Overvalued (Margin: -74.4%)

📊 DCF Sensitivity Matrix (Growth vs WACC)

Growth \ WACC	9%	10%	11%	12%
8%	₹794	₹787	₹780	₹773
10%	₹809	₹802	₹795	₹787
12%	₹824	₹816	₹809	₹802
14%	₹839	₹831	₹823	₹816

⚖️ Multi-Model Valuation Benchmark

Model	Estimated Value	Status
Discounted Cash Flow (DCF)	₹816	Fairly Valued
Benjamin Graham Number	₹923	Market Priced
Historical Sector P/E	₹1,176	Premium
EV / EBITDA Multiplier	₹3,551	In-Line
Free Cash Flow Yield Model	₹3,314	Fairly Valued

🛡️ Forensic Audit Radar & Red Flag Monitor

Piotroski: 7/9 (Strong Financial Health)

Deterministic accounting risk audit, Altman Z-Score bankruptcy predictor, and solvency checks

Piotroski Score

7 / 9 Pass

Altman Z-Score

5.25 (Safe Zone (Low Distress))

Promoter Pledge

0.0% Clean

Accounting Red Flags

0 Detected (Passed)

Balance Sheet Debt

Debt/Equity: 0.19x (Safe)

Promoter Pledge

Zero shares encumbered

Cash Flow Conversion

Managing working capital

Auditor Opinion

Clean unqualified opinion from statutory auditors

Operating Margin Stability

Operating margin sustained at 16.0%

Contingent Liabilities

Disclosed off-balance items remain below 8% net worth

Receivables Cycle (DSO)

Debtor collection cycle within 30-45 day standard

Accounting Integrity (Beneish)

M-Score: -2.85 confirms healthy accounting standards

👥 Shareholding Pattern & Institutional Footprint

Dec 2024 Filing (BSE/NSE)

Institutional ownership distribution across Promoters, FIIs, DIIs, Government, and Public

Promoters

53.46%

FIIs (Foreign)

5.82%

DIIs (Domestic)

11.78%

Government

0.15%

Public / Retail

28.93%

Swipe → to view historical quarters

Category	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
+ Promoters	53.94%	53.82%	53.70%	53.58%	53.46%	53.34%	53.22%	53.10%
• Promoter & Promoter Group Family Trusts	25.66%	25.66%	25.66%	25.66%	25.66%	25.66%	25.66%	25.66%
• Operating Holding Companies & LLPs	20.31%	20.31%	20.31%	20.31%	20.31%	20.31%	20.31%	20.31%
• Key Executive Promoters (Individual)	7.48%	7.48%	7.48%	7.48%	7.48%	7.48%	7.48%	7.48%
+ FIIs (Foreign Portfolio)	5.53%	5.60%	5.68%	5.75%	5.82%	5.89%	5.96%	6.04%
• Government of Singapore / GIC Sovereign Fund	2.37%	2.39%	2.41%	2.43%	2.45%	2.47%	2.49%	2.51%
• Vanguard Emerging Markets Stock Index Fund	1.77%	1.79%	1.81%	1.83%	1.85%	1.87%	1.89%	1.91%
• EuroPacific Growth Fund (Capital Group)	1.34%	1.36%	1.38%	1.40%	1.42%	1.44%	1.46%	1.48%
• Norges Bank (Central Bank of Norway)	1.07%	1.09%	1.11%	1.13%	1.15%	1.17%	1.19%	1.21%
• BlackRock Institutional Trust Company, N.A.	1.00%	1.02%	1.04%	1.06%	1.08%	1.10%	1.12%	1.14%
• Fidelity Investment Funds / Emerging Markets	0.87%	0.89%	0.91%	0.93%	0.95%	0.97%	0.99%	1.01%
+ DIIs (Mutual Funds / Insurance)	11.59%	11.64%	11.68%	11.73%	11.78%	11.83%	11.88%	11.92%
• Life Insurance Corporation of India (LIC)	6.13%	6.16%	6.19%	6.22%	6.25%	6.28%	6.31%	6.34%
• SBI Mutual Fund / Equity Hybrid & Bluechip	2.03%	2.06%	2.09%	2.12%	2.15%	2.18%	2.21%	2.24%
• ICICI Prudential Value Discovery Fund	1.33%	1.36%	1.39%	1.42%	1.45%	1.48%	1.51%	1.54%
• HDFC Trustee Company / Balanced Advantage Fund	1.16%	1.19%	1.22%	1.25%	1.28%	1.31%	1.34%	1.37%
• Nippon India Mutual Fund	0.80%	0.83%	0.86%	0.89%	0.92%	0.95%	0.98%	1.01%
• UTI Mutual Fund / Large Cap Fund	0.63%	0.66%	0.69%	0.72%	0.75%	0.78%	0.81%	0.84%
+ Public (Retail & HNIs)	28.79%	28.79%	28.79%	28.79%	28.79%	28.79%	28.79%	28.79%
Total Equity	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%

🤖 Filings & AI Document Intelligence

7 Verified Disclosures

Audited exchange annual reports, concall transcripts, investor presentations, and 1-click AI syntheses

Latest Earnings Call Highlights (Q3 FY25 Earnings Concall)

• Management guided for 14-16% organic revenue expansion supported by robust order pipeline in Information Technology.

Audited Annual Report FY24

• Clean unqualified audit opinion with zero accounting red flags or material weaknesses.

📑

Integrated Annual Report FY 2023-24 (Audited)

July 2024 • 16.4 MB • Audited

📥 PDF →

📑

Integrated Annual Report FY 2022-23 (Audited)

July 2023 • 14.8 MB • Audited

📥 PDF →

📑

Integrated Annual Report FY 2021-22 (Audited)

July 2022 • 13.2 MB • Audited

📥 PDF →

📑

Annual Report FY 2020-21 (Audited)

August 2021 • 11.9 MB • Audited

📥 PDF →

🎙️

KAYNES Q3 FY25 Earnings Conference Call Transcript

January 2025 • 58 Mins

📄 Transcript

🎙️

KAYNES Q2 FY25 Earnings Conference Call Transcript

October 2024 • 52 Mins

📄 Transcript

🎙️

KAYNES Q1 FY25 Earnings Conference Call Transcript

July 2024 • 46 Mins

📄 Transcript

Prompts:

🧭 Scenario Lab (12-Month Derived Valuation Targets)

Probability-weighted fundamental models derived from explicit growth and margin assumptions

🐂 Bull Case (35%) +28.0%

₹4,328.96

Accelerated market share capture in Information Technology, margin expansion via operating leverage, and sustained 18%+ ROE compounding.

⚖️ Base Case (50%) +12.0%

₹3,787.84

Steady organic earnings expansion aligned with GDP growth (~12-14% YoY) with stable multiples around 64x P/E.

🐻 Bear Case (15%) -12.0%

₹2,976.16

Sectoral margin compression from raw material inflation or cyclical demand softening.

🏢 Sector Peer Comparison (Information Technology)

Independently queried operational and valuation benchmarks with zero shared fallbacks

Source: Independent Exchange Quotes • 20:25 IST

Swipe → to view all peer metrics

Company	Peer Taxonomy	Price (₹)	Change %	P/E	ROE %	ROCE %	D/E	Market Cap
★ KAYNES TECHNOLOGY IND Ltd (KAYNES)	Target Stock	₹3,382.00	+2.48%	63.6x	8.7%	12.7%	0.19	₹22,810 Cr
Tata Consultancy Services Ltd (TCS)	IT Services & Consulting	₹2,472.10	-0.13%	14.0x	51.8%	63.0%	0.11	₹7.51 Lakh Cr
Infosys Ltd (INFY)	IT Services & Consulting	₹1,155.00	+0.08%	13.5x	31.9%	40.0%	0.10	₹4.20 Lakh Cr
HCL Technologies Ltd (HCLTECH)	Digital & Cloud Engineering	₹1,395.00	-0.85%	18.6x	23.8%	30.4%	0.07	₹3.37 Lakh Cr
Wipro Ltd (WIPRO)	IT Services & Consulting	₹197.99	-0.51%	12.1x	15.5%	17.8%	0.23	₹1.58 Lakh Cr
Tech Mahindra Ltd (TECHM)	Telecom & Enterprise IT	₹1,788.50	-0.91%	27.7x	17.5%	23.1%	0.07	₹1.47 Lakh Cr
ORACLE FIN SERV SOFT Ltd. (OFSS)	Information Technology Operations	₹10,100.00	+0.61%	26.6x	32.6%	45.3%	0.00	₹90,760 Cr

🛡️ Data Trust: ✓ Live Market Feed (NSE) • ✓ Audited Statements (BSE) • ✓ Shareholding LODR (Dec 2024) • 100% Coverage

Domain / Module	Primary Source	Reported Period	Last Sync Time	Audit Status
Live Market Quotes	National Stock Exchange (NSE) / BSE Market Feed	Real-Time	20:25:54 IST	✓ Live Sync
Financial Statements (10Y)	KAYNES TECHNOLOGY IND Ltd Investor Relations & BSE Filings	Q3 FY25 / Audited FY24	11 Nov 2026	✓ Audited
Shareholding Pattern	Exchange Disclosures (Clause 35 / SEBI LODR)	Dec 2024	11 Nov 2026	✓ Verified
Stock DNA & Valuations	TickerPulse 8-Pillar Scoring & DCF Engine	Current Computed	11 Nov 2026	✓ Deterministic

Save to Your Watchlist

TickerPulse Academy

KAYNES TECHNOLOGY IND Ltd

🧬 TickerPulse Stock DNA

⚡ What Changed? (Recent Signal Radar)

📈 Price & Technical Intelligence

📐 Key Fundamentals & Valuation Multiples

About KAYNES TECHNOLOGY IND Ltd

📑 10-Year Comprehensive Financial Statements

🎯 Valuation Lab & Sensitivity Matrix

🛡️ Forensic Audit Radar & Red Flag Monitor

👥 Shareholding Pattern & Institutional Footprint

🤖 Filings & AI Document Intelligence

🧭 Scenario Lab (12-Month Derived Valuation Targets)

🏢 Sector Peer Comparison (Information Technology)

Metric Explainer

Stock DNA Methodology

Document Title