KIC Metaliks Ltd

NSE: BSE: 513693

₹30.59

+1.29 (4.40%)

Fri, 23 Oct 2026, 03:52 pm

MTF 5xInvest in KIC Metaliks Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)104

PE Ratio33.62

Dividend0

Non-Energy Minerals

Steel

24.5K

KIC Metaliks Financials

Income Statement Balance Sheet Cashflow

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	1.01B	1.53B	1.83B	982.39M	4.15B	2.62B	3.43B	4.81B	4.74B	4.26B	3.12B	2.89B	5.66B	8.49B	4.96B	5.51B	5.14B	7.49B	8.54B	7.17B
Gross profit	88.93M	89.77M	-67.53M	-172.17M	259.45M	264.22M	92.47M	98.55M	-5.74M	45.11M	148.26M	100.52M	283.59M	573.22M	291.61M	250.69M	641.46M	364.05M	183.76M	33.06M
Operating expenses (excl. COGS)	-12.65M	-21.00M	-11.65M	-87.92M	-136.50M	-40.27M	-65.36M	-59.97M	-50.23M	-104.63M	-97.92M	-42.03M	-47.81M	-70.11M	-70.29M	-59.39M	-99.03M	-62.29M	-74.26M	-51.11M
Selling/general/admin expenses, total	-12.39M	-20.52M	-11.46M	-87.76M	-137.34M	-41.40M	-66.29M	-60.65M	-48.83M	-102.39M	-97.00M	-37.49M	-43.75M	-66.04M	-51.68M	-43.01M	-98.11M	-50.79M	-53.39M	-48.06M
Research & development	—	—	—	—	0	0	0	0	0	0	0	0	—	0	0	0	—	—	—	0
Selling/general/admin expenses, other	-12.39M	-20.52M	-11.46M	-87.76M	-137.34M	-41.40M	-66.29M	-60.65M	-48.83M	-102.39M	-97.00M	-37.49M	-43.75M	-66.04M	-51.68M	-43.01M	-98.11M	-50.79M	-53.39M	-48.06M
Other operating expenses, total	-263.00K	-480.00K	-185.00K	-159.00K	838.00K	1.14M	939.00K	673.00K	-1.40M	-2.24M	-920.00K	-4.55M	-4.06M	-4.07M	-18.60M	-16.38M	-915.00K	-11.50M	-20.87M	-3.05M
Operating income	76.28M	68.77M	-79.17M	-260.09M	122.95M	223.95M	27.11M	38.58M	-55.97M	-59.52M	50.34M	58.49M	235.78M	503.10M	221.32M	191.31M	542.43M	301.76M	109.50M	-18.05M
Non-operating income, total	-14.66M	-20.90M	32.19M	-62.84M	-29.03M	-44.49M	22.20M	2.90M	12.65M	61.77M	-43.26M	-24.67M	-34.37M	-37.62M	-65.84M	-44.60M	33.80M	1.41M	-94.44M	-98.29M
Interest expense, net of interest capitalized	-24.84M	-28.28M	-38.30M	-69.87M	-48.27M	-94.65M	-37.32M	-165.22M	-108.99M	-107.55M	-75.14M	-79.39M	-61.28M	-71.50M	-92.52M	-103.08M	-189.63M	-111.93M	-113.25M	-103.75M
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	10.18M	7.38M	70.49M	7.03M	19.24M	50.15M	59.52M	168.12M	175.65M	168.28M	22.38M	54.46M	22.85M	26.39M	22.61M	55.19M	196.38M	112.11M	602.00K	3.88M
Non-operating interest income	2.17M	1.23M	1.82M	1.59M	3.50M	14.29M	17.15M	26.51M	10.62M	18.78M	18.99M	20.82M	10.83M	36.84M	48.33M	47.94M	199.53M	13.73M	2.20M	1.34M
Miscellaneous non-operating expense	8.02M	6.14M	68.68M	5.44M	15.74M	35.86M	42.37M	141.61M	165.03M	149.50M	3.39M	33.64M	12.02M	-10.45M	-25.72M	7.25M	-3.14M	98.38M	-1.60M	2.54M
Unusual income/expense	—	—	—	—	—	—	—	—	-54.00M	1.04M	9.50M	263.00K	4.06M	7.49M	4.07M	3.29M	27.05M	1.24M	18.21M	1.58M
Pretax income	61.62M	47.87M	-46.98M	-322.93M	93.92M	179.46M	49.31M	41.48M	-43.32M	2.24M	7.08M	33.82M	201.41M	465.48M	155.48M	146.71M	576.23M	303.17M	15.06M	-116.34M
Taxes	-7.18M	-10.48M	13.95M	11.00M	-3.24M	-27.65M	-16.62M	-19.36M	-165.00K	15.46M	432.00K	-7.91M	-91.10M	-148.10M	-73.19M	-42.05M	-189.75M	-117.71M	7.79M	55.41M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	54.44M	37.38M	-33.03M	-311.93M	90.69M	151.81M	32.69M	22.11M	-43.48M	17.70M	7.52M	25.92M	110.31M	317.38M	82.29M	104.65M	386.48M	185.46M	22.85M	-60.94M
Net income	54.44M	37.38M	-33.03M	-311.93M	90.69M	151.81M	32.69M	22.11M	-43.48M	17.70M	7.52M	25.92M	110.31M	317.38M	82.29M	104.65M	386.48M	185.46M	22.85M	-60.94M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	54.44M	37.38M	-33.03M	-311.93M	90.69M	151.81M	32.69M	22.11M	-43.48M	17.70M	7.52M	25.92M	110.31M	317.38M	82.29M	104.65M	386.48M	185.46M	22.85M	-60.94M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	112.72M	104.29M	-41.50M	-222.54M	159.60M	265.15M	69.16M	136.43M	40.40M	29.92M	136.68M	143.73M	317.42M	580.20M	296.81M	280.70M	660.58M	444.14M	257.40M	130.80M
EBIT	76.28M	68.77M	-79.17M	-260.09M	122.95M	223.95M	27.11M	38.58M	-55.97M	-59.52M	50.34M	58.49M	235.78M	503.10M	221.32M	191.31M	542.43M	301.76M	109.50M	-18.05M
Total operating expenses	-929.66M	-1.46B	-1.91B	-1.24B	-4.03B	-2.39B	-3.40B	-4.77B	-4.80B	-4.32B	-3.07B	-2.83B	-5.42B	-7.99B	-4.74B	-5.31B	-4.60B	-7.19B	-8.43B	-7.19B
Prepaid expenses	12.76M	15.21M	21.30M	8.36M	4.70M	41.18M	—	—	—	—	1.11M	728.00K	1.04M	2.32M	1.86M	1.39M	929.00K	465.00K	2.32M	1.86M
Deferred income, current	—	—	—	—	—	—	—	—	277.08M	77.38M	178.24M	274.39M	106.21M	76.35M	159.51M	538.78M	45.55M	183.84M	83.69M	49.68M
Capital and operating lease obligations	11.96M	18.94M	13.58M	6.47M	2.86M	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	36.03M	41.07M	41.35M	—	—	78.45M	78.16M	117.83M	132.99M	147.92M	153.33M	215.69M	242.47M	127.75M	235.26M	273.90M	278.75M	341.03M	333.57M	309.77M
Deferred income, non-current	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	1.01B	1.53B	1.83B	982.39M	4.15B	2.62B	3.43B	4.81B	4.74B	4.26B	3.12B	2.89B	5.66B	8.49B	4.96B	5.51B	5.14B	7.49B	8.54B	7.17B
Gross profit	88.93M	89.77M	-67.53M	-172.17M	259.45M	264.22M	92.47M	98.55M	-5.74M	45.11M	148.26M	100.52M	283.59M	573.22M	291.61M	250.69M	641.46M	364.05M	183.76M	33.06M
Operating expenses (excl. COGS)	-12.65M	-21.00M	-11.65M	-87.92M	-136.50M	-40.27M	-65.36M	-59.97M	-50.23M	-104.63M	-97.92M	-42.03M	-47.81M	-70.11M	-70.29M	-59.39M	-99.03M	-62.29M	-74.26M	-51.11M
Selling/general/admin expenses, total	-12.39M	-20.52M	-11.46M	-87.76M	-137.34M	-41.40M	-66.29M	-60.65M	-48.83M	-102.39M	-97.00M	-37.49M	-43.75M	-66.04M	-51.68M	-43.01M	-98.11M	-50.79M	-53.39M	-48.06M
Research & development	—	—	—	—	0	0	0	0	0	0	0	0	—	0	0	0	—	—	—	0
Selling/general/admin expenses, other	-12.39M	-20.52M	-11.46M	-87.76M	-137.34M	-41.40M	-66.29M	-60.65M	-48.83M	-102.39M	-97.00M	-37.49M	-43.75M	-66.04M	-51.68M	-43.01M	-98.11M	-50.79M	-53.39M	-48.06M
Other operating expenses, total	-263.00K	-480.00K	-185.00K	-159.00K	838.00K	1.14M	939.00K	673.00K	-1.40M	-2.24M	-920.00K	-4.55M	-4.06M	-4.07M	-18.60M	-16.38M	-915.00K	-11.50M	-20.87M	-3.05M
Operating income	76.28M	68.77M	-79.17M	-260.09M	122.95M	223.95M	27.11M	38.58M	-55.97M	-59.52M	50.34M	58.49M	235.78M	503.10M	221.32M	191.31M	542.43M	301.76M	109.50M	-18.05M
Non-operating income, total	-14.66M	-20.90M	32.19M	-62.84M	-29.03M	-44.49M	22.20M	2.90M	12.65M	61.77M	-43.26M	-24.67M	-34.37M	-37.62M	-65.84M	-44.60M	33.80M	1.41M	-94.44M	-98.29M
Interest expense, net of interest capitalized	-24.84M	-28.28M	-38.30M	-69.87M	-48.27M	-94.65M	-37.32M	-165.22M	-108.99M	-107.55M	-75.14M	-79.39M	-61.28M	-71.50M	-92.52M	-103.08M	-189.63M	-111.93M	-113.25M	-103.75M
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	10.18M	7.38M	70.49M	7.03M	19.24M	50.15M	59.52M	168.12M	175.65M	168.28M	22.38M	54.46M	22.85M	26.39M	22.61M	55.19M	196.38M	112.11M	602.00K	3.88M
Non-operating interest income	2.17M	1.23M	1.82M	1.59M	3.50M	14.29M	17.15M	26.51M	10.62M	18.78M	18.99M	20.82M	10.83M	36.84M	48.33M	47.94M	199.53M	13.73M	2.20M	1.34M
Miscellaneous non-operating expense	8.02M	6.14M	68.68M	5.44M	15.74M	35.86M	42.37M	141.61M	165.03M	149.50M	3.39M	33.64M	12.02M	-10.45M	-25.72M	7.25M	-3.14M	98.38M	-1.60M	2.54M
Unusual income/expense	—	—	—	—	—	—	—	—	-54.00M	1.04M	9.50M	263.00K	4.06M	7.49M	4.07M	3.29M	27.05M	1.24M	18.21M	1.58M
Pretax income	61.62M	47.87M	-46.98M	-322.93M	93.92M	179.46M	49.31M	41.48M	-43.32M	2.24M	7.08M	33.82M	201.41M	465.48M	155.48M	146.71M	576.23M	303.17M	15.06M	-116.34M
Taxes	-7.18M	-10.48M	13.95M	11.00M	-3.24M	-27.65M	-16.62M	-19.36M	-165.00K	15.46M	432.00K	-7.91M	-91.10M	-148.10M	-73.19M	-42.05M	-189.75M	-117.71M	7.79M	55.41M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	54.44M	37.38M	-33.03M	-311.93M	90.69M	151.81M	32.69M	22.11M	-43.48M	17.70M	7.52M	25.92M	110.31M	317.38M	82.29M	104.65M	386.48M	185.46M	22.85M	-60.94M
Net income	54.44M	37.38M	-33.03M	-311.93M	90.69M	151.81M	32.69M	22.11M	-43.48M	17.70M	7.52M	25.92M	110.31M	317.38M	82.29M	104.65M	386.48M	185.46M	22.85M	-60.94M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	54.44M	37.38M	-33.03M	-311.93M	90.69M	151.81M	32.69M	22.11M	-43.48M	17.70M	7.52M	25.92M	110.31M	317.38M	82.29M	104.65M	386.48M	185.46M	22.85M	-60.94M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	112.72M	104.29M	-41.50M	-222.54M	159.60M	265.15M	69.16M	136.43M	40.40M	29.92M	136.68M	143.73M	317.42M	580.20M	296.81M	280.70M	660.58M	444.14M	257.40M	130.80M
EBIT	76.28M	68.77M	-79.17M	-260.09M	122.95M	223.95M	27.11M	38.58M	-55.97M	-59.52M	50.34M	58.49M	235.78M	503.10M	221.32M	191.31M	542.43M	301.76M	109.50M	-18.05M
Total operating expenses	-929.66M	-1.46B	-1.91B	-1.24B	-4.03B	-2.39B	-3.40B	-4.77B	-4.80B	-4.32B	-3.07B	-2.83B	-5.42B	-7.99B	-4.74B	-5.31B	-4.60B	-7.19B	-8.43B	-7.19B
Prepaid expenses	12.76M	15.21M	21.30M	8.36M	4.70M	41.18M	—	—	—	—	1.11M	728.00K	1.04M	2.32M	1.86M	1.39M	929.00K	465.00K	2.32M	1.86M
Deferred income, current	—	—	—	—	—	—	—	—	277.08M	77.38M	178.24M	274.39M	106.21M	76.35M	159.51M	538.78M	45.55M	183.84M	83.69M	49.68M
Capital and operating lease obligations	11.96M	18.94M	13.58M	6.47M	2.86M	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	36.03M	41.07M	41.35M	—	—	78.45M	78.16M	117.83M	132.99M	147.92M	153.33M	215.69M	242.47M	127.75M	235.26M	273.90M	278.75M	341.03M	333.57M	309.77M
Deferred income, non-current	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0