EN DE

KEI Industries Limited (KEI) Fair Value & Analysis

Industrials · IN · Market cap ₹492B

KI KEI Industries Limited KEI · NSE
Price₹5,600
Fair Value₹1,803
Upside-67.8%
Quality49/100
Watch KEI Industries Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 7.8% net margin
Low debt · negative free cash flow
0.09% dividend yield
Mixed vs. peers (6/13)
Moderate moat 53/100
Evidence: High Range ₹1,385 – ₹2,325 Share as image

Fair value as of: Jul 13, 2026

From 16 valuation models · updated 27 days ago

Fair value updated Jul 13, 2026, revised from ₹2,017 to ₹1,803 (−10.6%) since Jun 24, 2026. Share price +11.3% over the past month.

Below-average quality, and screening another 68% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹2,325). The favourable scenario is already priced in.
  • Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹5,661 ₹482.42 Fair Value ₹1,803 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range ₹482.42 – ₹5,661 · fair‑value band ₹1,385 – ₹2,325 · the ₹5,600 price screens above the ₹1,803 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

KEI Industries Limited (KEI) currently trades at ₹5,600, while our model-based Fair Value estimate is ₹1,803, implying the stock looks roughly 67.8% overvalued today. The Quality Score stands at 49/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, KEI Industries Limited generated revenue of ₹117B at a net margin of 7.8%. Revenue grew 18.7% year over year. It earns a return on equity of 14.8%. The balance sheet holds a net cash position of ₹12.6B. Fundamentals as of Jul 13, 2026

Our scenario range runs from ₹1,385 (bear case) to ₹2,325 (bull case); at ₹5,600, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 59% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -68%, KEI screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income ₹686.28 ₹924.91 ₹3,082 76
ROIC Compounder ₹1,223 ₹1,783 ₹2,337 72
Gordon GGM ₹43.30 ₹94.52 ₹159.04 70
All 16 models by family
Earnings-Based
Graham-Dodd ₹653.27 ₹4,297 ₹6,014 54
Lynch FV ₹1,252 ₹1,789 ₹2,325 50
PEG = 1.0 ₹1,252 ₹1,789 ₹2,325 46
EPV ₹1,020 ₹1,172 ₹1,307 59
Dividend Discount
Gordon GGM ₹43.30 ₹94.52 ₹159.04 70
DDM Multi-Stage ₹43.30 ₹77.43 ₹98.51 61
Multiples
P/E Multiple ₹1,513 ₹2,017 ₹2,522 63
P/S Multiple ₹1,225 ₹1,633 ₹2,041 58
P/B Multiple ₹1,225 ₹1,633 ₹2,041 55
EV/EBIT ₹1,676 ₹2,182 ₹2,687 53
EV/EBITDA ₹1,412 ₹1,830 ₹2,247 54
EV/Revenue ₹1,241 ₹1,706 ₹2,170 43
Asset-Based
NCAV (Graham) ₹348.58 ₹467.10 ₹697.17 50
Economic Profit
Residual Income ₹686.28 ₹924.91 ₹3,082 76
ROIC Compounder ₹1,223 ₹1,783 ₹2,337 72
Growth Earnings
Growth-Adj P/E ₹1,752 ₹2,503 ₹3,254 68

Widest divergence: Growth Earnings (₹2,503) versus Dividend Discount (₹77.43). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) ₹117B
Revenue growth (YoY) +18.7%
Net margin 7.8%
Return on equity 14.8%
Free cash flow −₹3.7B FY2026
P/E ratio 55.6
More key figures
Operating margin 10.2%
EPS (TTM) ₹96.04
Dividend yield 0.1%
EPS growth (YoY) +25.5%
Net cash ₹12.6B FY2026

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 52 · Market factors (momentum, volatility) 81

Profitability 61
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 18
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 17
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 75
Price trend over the last 3–12 months (market factor)
52W Momentum 90
Distance to the 52-week high (market factor)
Net Issuance 53
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

KEI Industries Limited manufactures, markets, and sells wires and cables in India and internationally. It operates in three segments: Cable & Wires; Engineering, Procurement and Construction; and Stainless Steel Wire.

Full company description

KEI Industries Limited manufactures, markets, and sells wires and cables in India and internationally. It operates in three segments: Cable & Wires; Engineering, Procurement and Construction; and Stainless Steel Wire. The company offers extra-high voltage, high tension, and low-tension power cables; control and instrumentation cables; specialty, single-core, and multi-core flexible cables; elastomeric/rubber and solar cables; fire survival/resistant cables; flat, EV charging, ESP, and medium voltage covered conductor cables; conflame green + wires; communication and thermocouple cables; and submersible marine and offshore cables, as well as stainless steel, winding, and house wires. It also provides engineering, procurement, and construction solutions in the areas of gas-insulated GIS, and air-insulated substations AIS; overhead and underground power transmission and distribution systems; and railway electrification/substation on a turnkey basis, as well as project management services. The company exports its products to approximately 60 countries. It serves the power, refinery, railway, automobile, cement, steel, fertilizer, textile, real estate, infrastructure, oil and gas, defense, chemical, metal, IT, pharma, manufacturing, renewables energy, non-metal, data center, consumer durable, government, public, private, and other sectors through dealers and distributors. The company was founded in 1968 and is headquartered in New Delhi, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

KEI Industries Limited reported revenue of ₹117B in FY2026 versus ₹56.8B in FY2022, a compound +19.9%/yr. Reported net income was ₹9.2B in FY2026, compounding +25.0%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹117B
Latest YoY
+22.3%
Avg. growth/yr (3Y)
+19.7%
Avg. growth/yr (5Y)
+23.2%
Avg. growth/yr (21Y)
+21.3%
Revenue +19.9%/yr
FY22 ₹56.8B
FY23 ₹68.5B
FY24 ₹80.4B
FY25 ₹96.1B
FY26 ₹117B
Net income +25.0%/yr
FY22 ₹3.8B
FY23 ₹4.8B
FY24 ₹5.8B
FY25 ₹7.0B
FY26 ₹9.2B

KEI screens 68% overvalued. Compare with Contemporary Amperex Technology Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "KEI Industries Limited Fair Value". https://www.fairvalue-calculator.com/stock/KEI

Peer Group

Electrical Equipment & Parts · 528 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 49 · Below median
Fair Value upside −68% · Below median
Return on equity (TTM) 15% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 8% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth 19% · Above median
Dividend yield (TTM) 0.1% · Bottom 25%

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/E (TTM) 53.8× · Pricier than median
P/B 7.39× · Pricier than 75% of peers
P/S (TTM) 4.19× · Pricier than 75% of peers
EV/EBITDA 38.8× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 94 · sector 57
PAST 59 · sector 26
HEALTH 100 · sector 97
DIVIDEND 2 · sector 18

VALUE 0: the price sits above our fair-value range.

Insider activity: 35/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$675.50 HK$391.44 -42%
ABB Ltd ABBN CHF 83.82 CHF 35.46 -58%
Delta Electronics (Thailand) Public Company TDED 10.16 SGD 1.47 SGD -86%
LG Energy Solution, Ltd 373220 334,000 KRW 201,455 KRW -40%
WEG S.A WEGE3 13,210 ARS 7,948 ARS -40%
Sungrow Power Supply Co 300274 ¥114.79 ¥123.83 +8%
Shenzhen Inovance Technology Co 300124 ¥63.43 ¥33.04 -48%
HD Hyundai Electric Co 267260 823,000 KRW 371,133 KRW -55%
LS ELECTRIC Co 010120 190,000 KRW 31,517 KRW -83%
Sieyuan Electric Co 002028 ¥151.73 ¥71.69 -53%

Compare KEI Industries Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is KEI Industries Limited (KEI) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of ₹1,803 versus a price of ₹5,600, about −68% (overvalued).
What is the fair value of KEI?
Our model-based fair value for KEI Industries Limited is ₹1,803 (as of Jul 13, 2026), built from audited fundamentals. The current price is ₹5,600.
What is the quality score of KEI?
KEI Industries Limited has a Quality Score of 49/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of KEI Industries Limited (KEI)?
KEI Industries Limited reported trailing-twelve-month revenue of about ₹117B (latest available figure, as of Jul 13, 2026).
What is the net profit margin of KEI?
The net profit margin of KEI Industries Limited is about 7.8%, meaning it keeps roughly 7.8% of revenue as net income. Based on the latest reported figures.
Does KEI Industries Limited pay a dividend?
KEI Industries Limited currently shows a dividend yield of about 0.08% relative to its recent price (as of Jul 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track KEI Industries Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.