Login
Products
Login
Home
Alerts
Search
Watchlist
Products

KSH International Ltd

KSHINTL
NSE
662.35
0.82%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

KSH International Ltd

KSHINTL
NSE
662.35
0.82%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
4,488Cr
Close
Close Price
662.35
Industry
Industry
Electrical Equipments/HVDC
PE
Price To Earnings
47.11
PS
Price To Sales
2.33
Revenue
Revenue
1,928Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does KSHINTL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
KSHINTL
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2024Dec 2024Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
472516559712818
Growth YoY
Revenue Growth YoY%
50.758.5
Expenses
ExpensesCr
446476518666768
Operating Profit
Operating ProfitCr
2640404649
OPM
OPM%
5.67.87.26.56.0
Other Income
Other IncomeCr
24443
Interest Expense
Interest ExpenseCr
777914
Depreciation
DepreciationCr
45347
PBT
PBTCr
1733343731
Tax
TaxCr
471178
PAT
PATCr
1326233023
Growth YoY
PAT Growth YoY%
128.8-9.3
NPM
NPM%
2.75.04.14.22.9
EPS
EPS
2.34.54.05.24.0

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Revenue
RevenueCr
4708711,0491,3831,928
Growth
Revenue Growth%
85.320.631.839.5
Expenses
ExpensesCr
4458201,0001,3111,806
Operating Profit
Operating ProfitCr
25515071123
OPM
OPM%
5.35.84.85.26.3
Other Income
Other IncomeCr
657810
Interest Expense
Interest ExpenseCr
710131828
Depreciation
DepreciationCr
6681114
PBT
PBTCr
1840355190
Tax
TaxCr
41191322
PAT
PATCr
1529273768
Growth
PAT Growth%
101.6-9.040.382.0
NPM
NPM%
3.13.42.52.73.5
EPS
EPS
255.4514.94.76.612.0

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
666628
Reserves
ReservesCr
136165188225270
Current Liabilities
Current LiabilitiesCr
121186142204320
Non Current Liabilities
Non Current LiabilitiesCr
12122347126
Total Liabilities
Total LiabilitiesCr
274369359483745
Current Assets
Current AssetsCr
180258236327475
Non Current Assets
Non Current AssetsCr
94111123155270
Total Assets
Total AssetsCr
274369359483745

Cash Flow

Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
5-4462-17-10
Investing Cash Flow
Investing Cash FlowCr
-1-13-20-39-118
Financing Cash Flow
Financing Cash FlowCr
651-4167123
Net Cash Flow
Net Cash FlowCr
10-6211-5
Free Cash Flow
Free Cash FlowCr
5-4444-57-130
CFO To PAT
CFO To PAT%
32.3-151.9233.3-46.1-14.4
CFO To EBITDA
CFO To EBITDA%
18.9-87.5124.4-24.1-8.0

Ratios

Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00000
Price To Earnings
Price To Earnings
0.00.00.00.00.0
Price To Sales
Price To Sales
0.00.00.00.00.0
Price To Book
Price To Book
0.00.00.00.00.0
EV To EBITDA
EV To EBITDA
2.92.72.52.82.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
14.812.910.710.911.1
OPM
OPM%
5.35.84.85.26.3
NPM
NPM%
3.13.42.52.73.5
ROCE
ROCE%
11.015.715.115.317.8
ROE
ROE%
10.317.213.716.222.8
ROA
ROA%
5.37.97.47.79.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
KSH International is India’s **largest exporter** and **second-largest manufacturer** of magnet winding wires by installed capacity. The company serves as a critical link in the global energy transition, specializing in ultra-precision copper conductors for high-voltage power transmission, renewable energy, and electric mobility. With a dominant market share in high-complexity products like **Continuously Transposed Conductors (CTC)**, KSH is the only Indian entity approved for **HVDC 400kV** transformer applications. --- ### **Strategic Market Positioning & Product Portfolio** KSH operates in high-entry-barrier segments requiring stringent technical approvals and long-term OEM relationships. The product mix is strategically weighted toward high-value specialized wires. | Segment | Revenue Share | Key Products | Primary Applications | | :--- | :--- | :--- | :--- | | **Specialised Magnet Winding Wires** | **74.8%** | CTC, Rectangular Enamelled Wires, Bunched Paper Insulated Wires | **HVDC & 765 kV Transformers**, EV Traction Motors, Wind Generators. | | **Standard Magnet Winding Wires** | **25.2%** | Round Enamelled Copper & Aluminium Wires | **EV Auto Electricals**, Hermetic Compressors, Home Appliances. | **Key Competitive Advantages:** * **Market Leadership:** Indian leader in **CTC**, a complex engineered product accounting for over **50%** of its specialized business. * **High-Voltage Expertise:** Approved for **HVDC 400kV** and **765kV** transformers and reactors, positioning the company to capture the "Green Energy Corridor" infrastructure spend. * **EV Innovation:** Holds an **exclusive license** with **HPW Metallwerk GmbH (Austria)** to manufacture patented **PEEK-insulated** wires for high-performance EV traction motors in India. * **Customer Stickiness:** Approximately **94.5% of revenue** is derived from repeat customers, with core relationships (e.g., **BHEL, Hitachi Energy, Siemens, GE Vernova**) spanning **10 to 40 years**. --- ### **The "Copper Price + Value Add" Business Model** KSH utilizes a **B2B, make-to-order model** designed to insulate margins from the inherent volatility of the commodities market. * **Pricing Framework:** Revenue is structured as **"Copper Price (LME) + Value Add (Fabrication Rate)."** Raw material costs and exchange rates are a **direct pass-through** to the customer. * **Risk Neutralization:** The company employs **back-to-back order placement**, booking copper only after receiving a firm purchase order. This ensures that **EBITDA per ton** remains stable regardless of whether copper prices rise or fall. * **Metric Focus:** Because copper represents ~**90%** of costs, management prioritizes **EBITDA per ton** over percentage margins to track true operational efficiency. --- ### **Manufacturing Footprint & Aggressive Capacity Expansion** KSH operates four facilities in Maharashtra, strategically located near the **JNPT port** to facilitate its massive export business (reaching **24 countries**). | Facility | Location | Status/Capacity (MTPA) | Strategic Role | | :--- | :--- | :--- | :--- | | Unit 1 | Taloja | Operational | Core Production | | Unit 2 | Chakan | **17,320 MT** | Specialized Wires | | Unit 3 | Chakan | **7,484 MT** | Standard Wires | | Unit 4 | Supa (Phase 1) | **14,400 MT** | Commissioned **Q3 FY26** | | **Total Current** | **Maharashtra** | **43,445 MT** | As of Dec 31, 2025 | | **Target (2027)** | **Supa Phase 2** | **59,045 MT** | Expected by **Q4 FY27** | **Operational Enhancements:** * **Backward Integration:** Implementing in-house **upcast copper rod** manufacturing (**Green Copper**) to recycle scrap (FY25 scrap sales: **₹120.39 crore**) and improve margins. * **Sustainability:** Investing **₹8.8 crore** in **rooftop solar** at the Supa facility to lower long-term power costs. --- ### **Financial Performance & Capital Structure** Following its **December 2025 IPO** (Fresh Issue of **₹420 crore**), KSH has significantly strengthened its balance sheet and earned a credit rating upgrade to **'A' (Stable)** by CARE Ratings. | Metric (₹ Crore) | FY 2024 (A) | FY 2025 (A) | 9M FY 2026 (UA) | | :--- | :--- | :--- | :--- | | **Total Operating Income** | 1,387.56 | 1,935.15 | **2,088.63** | | **EBITDA (PBILDT)** | 76.73 | 130.00 | **135.76** | | **Profit After Tax (PAT)** | 37.35 | 67.99 | **75.60** | | **EBITDA per Ton** | ₹50,133 (FY25) | - | **₹66,044** | | **Debt-to-Equity Ratio** | - | 1.35x (Q2) | **0.42x** (Post-IPO) | **Key Financial Highlights:** * **Deleveraging:** Utilized **₹225.98 crore** of IPO proceeds to repay debt, drastically reducing interest overhead. * **Profitability Growth:** EBITDA per ton improved by **42.1%** in Q2 FY26, driven by a shift toward high-margin **HVDC** and **CTC** products. * **Export Momentum:** Exports contribute **~30%** of revenue; Q3 FY26 export revenue grew **37% YoY**. --- ### **Risk Management & Liquidity Profile** While KSH is a leader in its niche, it manages several inherent operational risks through disciplined financial policies. * **Commodity & Currency Risk:** Managed via the **back-to-back procurement** model and active **hedging** for foreign exchange exposure. * **Sector Concentration:** High reliance on the **Power Infrastructure** sector is being mitigated by diversifying into **Automotive (EV)** and **Consumer Durables** (Round-Wire segment). * **Working Capital:** The business is moderately capital-intensive with a **65-day operating cycle**. Liquidity is robust, with **Annual Gross Cash Accruals (GCA)** exceeding **₹100 crore** against modest debt obligations of **~₹10 crore**. * **Utilization:** Currently operating at over **90% utilization** on legacy capacity, making the timely ramp-up of the **Supa Phase 2** expansion critical for future growth.