Kemp & Co Ltd

₹ 939 5.00%

22 Apr - close price

About

Incorporated in 1982, Kemp & Company Ltd is in the business of Real Estate, Investments and Retail Trading in hard & soft luggage^[1]

Key Points

Business Overview:^[1]^[2]
Company used to do business of manufacturing and trading of pharmaceutical products. It then started manufacturing of toys and components which was discontinued after a few years. Company later started retailing of luggage products through its outlets.
At present, company is in the business of retailing of luggage products and accessories through its retail outlet of VIP luggage in Delhi and Calcutta and it also earns rental income from its ownership of commercial property located at Mumbai

Website BSE

Market Cap ₹ 101 Cr.
Current Price ₹ 939
High / Low ₹ 1,170 / 681
Stock P/E 199
Book Value ₹ 2,498
Dividend Yield 1.28 %
ROCE 0.49 %
ROE 0.44 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Stock is trading at 0.38 times its book value
Market value of investments Rs.199 Cr. is more than the Market Cap Rs.101 Cr.
Company has been maintaining a healthy dividend payout of 54.1%

Cons

The company has delivered a poor sales growth of -0.85% over past five years.
Company has a low return on equity of 0.23% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Realty Industry: Construction

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
	0.65	0.81	0.52	0.69	0.84	0.71	0.78	0.71	0.75	0.75	0.76	0.72	0.73
	0.84	0.92	0.69	0.78	0.83	0.90	1.02	1.05	0.98	1.06	0.97	1.02	1.05
Operating Profit	-0.19	-0.11	-0.17	-0.09	0.01	-0.19	-0.24	-0.34	-0.23	-0.31	-0.21	-0.30	-0.32
OPM %	-29.23%	-13.58%	-32.69%	-13.04%	1.19%	-26.76%	-30.77%	-47.89%	-30.67%	-41.33%	-27.63%	-41.67%	-43.84%
	0.03	0.03	0.03	0.12	0.02	1.50	0.03	0.22	0.88	1.53	0.06	0.22	0.05
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.07	0.06	0.05	0.06	0.02	0.02
Profit before tax	-0.22	-0.14	-0.20	-0.03	-0.03	1.25	-0.27	-0.19	0.59	1.17	-0.21	-0.10	-0.29
Tax %	22.73%	-21.43%	10.00%	66.67%	0.00%	15.20%	22.22%	31.58%	8.47%	16.24%	0.00%	0.00%	44.83%
	-0.18	-0.18	-0.18	-0.01	-0.03	1.06	-0.21	-0.13	0.54	0.98	-0.20	-0.11	-0.16
EPS in Rs	-1.67	-1.67	-1.67	-0.09	-0.28	9.81	-1.94	-1.20	5.00	9.07	-1.85	-1.02	-1.48
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
	6.76	6.91	7.64	7.23	4.82	3.08	3.11	3.26	3.07	2.33	2.75	2.98	2.96
	5.85	6.26	6.87	6.89	4.71	3.37	3.51	4.06	3.66	2.82	3.18	4.11	4.10
Operating Profit	0.91	0.65	0.77	0.34	0.11	-0.29	-0.40	-0.80	-0.59	-0.49	-0.43	-1.13	-1.14
OPM %	13.46%	9.41%	10.08%	4.70%	2.28%	-9.42%	-12.86%	-24.54%	-19.22%	-21.03%	-15.64%	-37.92%	-38.51%
	0.71	0.43	0.76	0.68	0.56	2.26	1.95	1.17	1.73	0.07	1.67	2.66	1.86
Interest	0.00	0.00	0.00	0.00	0.04	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.15	0.15	0.15	0.21	0.33	0.26	0.26	0.25	0.26	0.26	0.25	0.23	0.15
Profit before tax	1.47	0.93	1.38	0.81	0.30	1.70	1.29	0.12	0.88	-0.68	0.99	1.30	0.57
Tax %	21.77%	21.51%	16.67%	8.64%	-3.33%	17.65%	-40.31%	-333.33%	-20.45%	8.82%	14.14%	9.23%
	1.15	0.72	1.14	0.73	0.31	1.41	1.82	0.52	1.05	-0.62	0.84	1.17	0.51
EPS in Rs	10.65	6.67	10.55	6.76	2.87	13.05	16.85	4.81	9.72	-5.74	7.78	10.83	4.72
Dividend Payout %	9.39%	15.00%	9.47%	14.79%	17.42%	0.00%	5.93%	10.38%	5.14%	0.00%	51.43%	110.77%

Compounded Sales Growth
10 Years:	-8%
5 Years:	-1%
3 Years:	-1%
TTM:	0%

Compounded Profit Growth
10 Years:	5%
5 Years:	-9%
3 Years:	3%
TTM:	-60%

Stock Price CAGR
10 Years:	17%
5 Years:	9%
3 Years:	34%
1 Year:	33%

Return on Equity
10 Years:	1%
5 Years:	0%
3 Years:	0%
Last Year:	0%

Balance Sheet

Figures in Rs. Crores

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
Equity Capital	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08
Reserves	12.98	13.57	14.59	15.19	15.44	79.93	123.90	174.99	100.65	141.58	271.90	244.16	268.80
	0.00	0.00	0.00	0.00	0.20	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	3.66	2.21	1.58	1.38	0.90	2.53	2.81	8.06	2.83	4.22	23.50	23.98	27.30
Total Liabilities	17.72	16.86	17.25	17.65	17.62	83.54	127.79	184.13	104.56	146.88	296.48	269.22	297.18
	3.46	3.31	3.32	3.11	3.81	3.61	3.35	3.09	2.86	2.61	2.36	2.13	2.05
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	8.05	11.17	12.26	12.52	12.52	78.57	120.83	176.16	91.95	141.70	290.78	264.72	292.72
	6.21	2.38	1.67	2.02	1.29	1.36	3.61	4.88	9.75	2.57	3.34	2.37	2.41
Total Assets	17.72	16.86	17.25	17.65	17.62	83.54	127.79	184.13	104.56	146.88	296.48	269.22	297.18

Cash Flows

Figures in Rs. Crores

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
	-1.14	2.69	0.55	-0.27	-0.02	-0.32	-0.22	-0.87	-1.28	-0.66	0.70	-1.36
	0.58	-2.72	-0.49	0.41	-0.48	0.68	2.51	-0.62	1.85	-0.31	0.68	0.57
	-0.13	-0.13	-0.12	-0.13	0.07	-0.28	0.00	-0.13	-0.07	-0.05	0.00	-0.43
Net Cash Flow	-0.69	-0.16	-0.06	0.01	-0.43	0.08	2.28	-1.61	0.50	-1.03	1.38	-1.22

Ratios

Figures in Rs. Crores

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	237.57	38.56	3.34	8.58	17.42	41.48	22.30	42.55	108.19	206.78	88.93	118.81
Inventory Days	56.92	55.16	49.09	65.06	48.11	110.19	125.47	88.87	162.22	166.63	131.64	154.85
Days Payable	108.42	51.49	50.67	42.25	56.41	168.73	186.30	123.78	211.79	412.61	562.46	337.35
Cash Conversion Cycle	186.08	42.24	1.76	31.39	9.12	-17.06	-38.53	7.63	58.62	-39.20	-341.89	-63.69
Working Capital Days	82.61	-35.39	-30.10	-8.58	-3.79	17.78	1.17	21.27	838.19	145.69	-29.20	-15.92
ROCE %	10.85%	6.48%	9.23%	4.76%	2.06%	3.50%	1.26%	0.05%	0.63%	-0.58%	0.48%	0.49%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	70.31%	70.31%	70.31%	70.31%	70.31%	70.31%	70.31%	70.31%	70.31%	70.31%	70.31%	70.31%
	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%
	29.61%	29.61%	29.61%	29.61%	29.61%	29.61%	29.60%	29.61%	29.62%	29.60%	29.60%	29.61%
No. of Shareholders	570	578	560	550	551	554	539	535	538	575	560	573

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	71.51%	71.51%	70.31%	70.31%	70.31%	70.31%	70.31%	70.31%
	0.14%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%
	0.00%	0.79%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	28.35%	27.61%	29.61%	29.61%	29.61%	29.61%	29.61%	29.61%
No. of Shareholders	783	604	601	585	570	550	535	573

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Kemp & Co Ltd

Kemp & Co Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports