IndiaOne Finance - Company Dashboard

Governance Classic Home

Kellton Tech Solutions LtdComputers - Software and ConsultingINE164B01030Consolidated₹13.61+0.04 (+0.29%)Jun-26

Valuation

Market Cap₹718.34 Cr

TTM PE8.15x

Forward PE8.23x

PEG-0.15

Book Value₹8.40

P/B1.62x

TTM EPS₹1.67

Fwd EPS₹1.65

TTM Revenue₹1.24K Cr

TTM PAT₹91.33 Cr

TTM EBITDA₹134.82 Cr

TTM EBIT₹119.49 Cr

Last Qtr PAT₹22.32 Cr

Last Qtr EBITDA₹34.42 Cr

Last Qtr EBIT₹30.57 Cr

Profitability

ROE20.60%

ROCE22.35%

TTM NPM7.38%

TTM EBITDA %10.90%

Curr OPM7.06%

Last OPM6.11%

Curr NPM—

Last NPM—

Curr EPS₹0.42

Last EPS₹0.34

Balance sheet

Equity₹48.70 Cr

Reserve₹394.68 Cr

Total Debt₹129.05 Cr

D/E0.29x

Interest %24.87%

Curr Interest₹5.55 Cr

Price / range

Close₹13.61

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+0.29%

1W-1.16%

1M-0.51%

3M-13.53%

6M-19.61%

1Y-49.56%

2Y-51.60%

3Y-24.81%

5Y+30.36%

Diwali-26.51%

Sector peers — Computers - Software and Consulting

Company	Close	Mkt Cap	TTM P/E	ROE
TCS	2105.00	₹7.62L Cr	15.29	46.68%
INFY	1051.40	₹4.27L Cr	14.18	32.66%
HCLTECH	1249.30	₹3.39L Cr	19.41	23.19%
WIPRO	166.83	₹1.65L Cr	13.22	15.09%
TECHM	1537.10	₹1.51L Cr	26.53	17.43%
LTIM	4275.10	₹1.27L Cr	26.64	20.81%
PERSISTENT	5416.00	₹85.44K Cr	43.97	30.44%
COFORGE	1841.00	₹81.50K Cr	37.40	20.13%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	57.74+9.0%	313.89	49.89	51.16	52.98	1,216.94
Other Income	0.66	5.68	0.87	1.23	0.57	8.41
Total Income	58.39+9.0%	319.57	50.76	52.39	53.55	1,225.36
Interest	2.96	5.77	2.78	2.27	2.06	21.16
Expenditure	-55.91-12.0%	-298.59	-46.43	-47.48	-49.90	-1,118.06
PBDT	0	0	0	0	0	0
EBITDA	6.49-7.0%	25	8.11	7.82	6.98	135.49
Depreciation	-1.70	-3.93	-1.87	-1.87	-1.84	-15.45
EBIT	4.79-6.8%	21.07	6.24	5.95	5.14	120.04
PBT	2.48-31.5%	20.98	4.33	4.95	3.62	107.34
Tax	-0.63	-1.46	-0.74	-0.90	-0.80	-15.67
Equity	53.14	53.14	0	0	0	53.14
OPM	4.25	6.57	8.68	9.68	6.83	8.76
Net Profit	1.85-33.2%	19.52	3.59	4.05	2.77	91.66
NPM	3.17	6.11	7.19	7.92	5.22	7.48
EPS	0.03	0.34	0.07	0.07	0	1.79

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 21-22	FY 20-21	FY 19-20
Revenue	1,216.94+544.1%	188.93+2.3%	184.72	123.18+3.3%	119.25-6.0%	126.80
Other Income	8.41	1.80	1.10	1.04	3.07	3.71
Total Income	1,225.36+542.5%	190.73+2.6%	185.81	124.22+1.6%	122.32-6.3%	130.51
Expenditure	-1,118.06-547.8%	-172.59-0.3%	-172.13	-109.71-2.5%	-107.04+7.5%	-115.67
Interest	-21.16	-8.88	-7.72	-4.36	-5.97	-5.09
PBDT	0	0	0	0	0	0
EBITDA	135.49+437.2%	25.22-7.9%	27.38	22.80-4.8%	23.94+6.1%	22.56
Depreciation	-15.45	0	-7.07	-4.97	-5.76	-6.34
EBIT	120.04+376.0%	25.22+24.2%	20.31	17.83-1.9%	18.18+12.1%	16.22
PBT	107.34+492.1%	18.13+32.5%	13.68	14.52-5.1%	15.30+3.1%	14.84
Tax	-15.67	-4.61	-3.73	-3.63	-4.26	-3.58
Equity	53.14	48.76	0	0	0	0
OPM (%)	8.76	9.51	7.00	12.00	13.00	11.00
Net Profit	91.66+578.0%	13.52+35.9%	9.95	10.89-1.4%	11.04-2.0%	11.26
NPM (%)	7.48	7.09	5.00	9.00	9.00	9.00
EPS (Rs)	1.79+28.8%	1.39+39.0%	1	1.16+1.8%	1.14-0.9%	1.15
CEPS	1.79	1.38	1	1.16	1.14	1.13

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	315.62+6.8%	313.89	307.89	299.69	295.47	1,216.94
Other Income	0.67	5.68	0.87	1.22	0.64	8.41
Total Income	316.29+6.8%	319.57	308.75	300.91	296.12	1,225.36
Interest	5.55	5.77	5.53	5.03	4.84	21.16
Expenditure	-290.60-8.0%	-298.59	-278.43	-271.86	-269.10	-1,118.06
PBDT	0	0	0	0	0	0
EBITDA	34.42-2.2%	25	38.82	36.58	35.19	135.49
Depreciation	-3.85	-3.93	-3.83	-3.72	-3.98	-15.45
EBIT	30.57-2.1%	21.07	34.99	32.86	31.21	120.04
PBT	25.69-4.7%	20.98	30.32	29.09	26.95	107.34
Tax	-3.37	-1.46	-4.91	-5	-4.20	-15.67
Equity	53.14	53.14	0	0	0	53.14
OPM	8.12	6.57	9.82	9.67	9.10	8.76
Net Profit	22.32-1.5%	19.52	25.41	24.08	22.65	91.66
NPM	7.06	6.11	8.23	8.00	7.65	7.48
EPS	0.42-81.9%	0.34	0.48	0.43	2.32	1.79

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 21-22	FY 20-21	FY 19-20
Revenue	1,216.94+10.9%	1,097.82+11.7%	982.89	842.67+8.6%	775.63+0.6%	770.68
Other Income	8.41	2.07	1.83	1.20	4.68	3.94
Total Income	1,225.36+11.4%	1,099.89+11.7%	984.73	843.87+8.1%	780.31+0.7%	774.62
Expenditure	-1,118.06-11.0%	-1,007.39-10.4%	-912.82	-760.43-9.6%	-693.60-0.9%	-687.55
Interest	-21.16	-20.27	-18.36	-11.55	-12.85	-16.43
PBDT	0	0	0	0	0	0
EBITDA	135.49+22.4%	110.70+6.0%	104.44	104.72-2.9%	107.80-4.1%	112.37
Depreciation	-15.45	0	-16.01	-10.93	-12.92	-12.81
EBIT	120.04+8.4%	110.70+25.2%	88.43	93.79-1.1%	94.88-4.7%	99.56
PBT	107.34+16.0%	92.50+28.6%	71.91	83.45-3.8%	86.73-0.4%	87.08
Tax	-15.67	-12.78	-7.90	-13.01	-15.60	-16.54
Equity	53.14	48.76	0	0	0	0
OPM (%)	8.76	8.41	7.30	9.89	11.11	11.24
Net Profit	91.66+15.0%	79.72+24.5%	64.01	70.45-0.9%	71.12+0.8%	70.53
NPM (%)	7.48	7.25	6.50	8.35	9.11	9.11
EPS (Rs)	1.79-78.1%	8.18+24.3%	6.58	7.39+0.7%	7.34-4.7%	7.70
CEPS	1.79	8.15	6.58	7.39	7.33	7.55

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2021	Final Dividend	0.25	16 Sep 2021

Bonus

Year	Ratio	Ex-Date
2018	1:1	27 Mar 2018

Split

Year	Ratio	Ex-Date
2025	Rs.5/- to Rs.1/-	25 Jul 2025

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split