Kamdhenu Ltd

Kamdhenu Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Kamdhenu Ltd

₹ 30.3 0.03%
20 May 10:44 a.m.
kamdhenuispat.com BSE: 532741 NSE: KAMDHENU
About

Incorporated in 1994, Kamdhenu Ltd
is into manufacture, marketing,
and distribution of TMT Bars, structural
steel and allied products[1]

Key Points

Business Overview:[1]
KL is largest TMT selling brand in India, in the Retail Segment. Company has 8,500+ Dealers, 250+ Distributors across India with 80+ Franchise Units to manufacture Steel Rebars, Structural Steel Products & Colour Coated Profile Sheets.

Website BSE NSE
  • Market Cap ₹ 852 Cr.
  • Current Price ₹ 30.3
  • High / Low ₹ 67.3 / 25.1
  • Stock P/E 14.0
  • Book Value ₹ 11.4
  • Dividend Yield 0.65 %
  • ROCE 28.9 %
  • ROE 22.0 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 18.8% CAGR over last 5 years
  • Debtor days have improved from 30.1 to 21.8 days.

Cons

  • Promoter holding has decreased over last quarter: -0.71%
  • The company has delivered a poor sales growth of -4.15% over past five years.
  • Working capital days have increased from 55.1 days to 95.6 days

* 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: Steel Industry: Steel - Medium / Small

Part of BSE SmallCap BSE Allcap BSE Industrials

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
185 191 191 183 167 209 185 155 176 185 190 175 198
166 176 179 166 152 193 172 141 160 170 174 154 174
Operating Profit 19 15 12 17 15 16 13 14 16 15 16 21 24
OPM % 10% 8% 6% 9% 9% 8% 7% 9% 9% 8% 9% 12% 12%
-8 0 0 1 1 2 2 2 8 7 6 -2 0
Interest 1 1 0 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 8 14 11 16 14 16 14 15 22 20 21 17 22
Tax % 34% 26% 24% 25% 25% 26% 25% 26% 25% 23% 24% 27% 24%
5 10 8 12 11 12 10 11 17 15 16 12 17
EPS in Rs 0.20 0.37 0.31 0.45 0.40 0.45 0.38 0.41 0.62 0.56 0.57 0.45 0.62
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
922 968 841 825 1,180 1,232 924 625 600 732 725 747
896 938 809 792 1,136 1,179 879 575 545 672 665 672
Operating Profit 26 30 32 33 44 54 45 50 55 60 59 75
OPM % 3% 3% 4% 4% 4% 4% 5% 8% 9% 8% 8% 10%
-0 0 0 1 1 0 -25 -7 -10 2 13 10
Interest 12 13 15 14 13 12 12 14 4 2 1 0
Depreciation 5 5 5 8 8 7 8 9 5 5 5 5
Profit before tax 9 12 12 12 24 35 -0 21 37 55 67 80
Tax % 36% 33% 34% 31% 36% 36% -518% 28% 27% 25% 25% 24%
6 8 8 8 16 22 2 15 27 41 50 61
EPS in Rs 0.25 0.34 0.35 0.35 0.67 0.85 0.07 0.56 0.99 1.52 1.86 2.19
Dividend Payout % 0% 20% 20% 23% 15% 12% 71% 14% 10% 10% 11% 11%
Compounded Sales Growth
10 Years: -3%
5 Years: -4%
3 Years: 8%
TTM: 3%
Compounded Profit Growth
10 Years: 22%
5 Years: 19%
3 Years: 32%
TTM: 21%
Stock Price CAGR
10 Years: 29%
5 Years: 65%
3 Years: 44%
1 Year: -42%
Return on Equity
10 Years: 16%
5 Years: 19%
3 Years: 23%
Last Year: 22%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 23 23 23 23 23 26 27 27 27 27 27 28
Reserves 71 76 82 92 120 155 154 168 197 140 210 289
87 99 108 106 88 88 127 100 94 4 3 1
88 85 83 122 144 146 157 136 142 38 44 51
Total Liabilities 269 283 296 344 375 415 464 431 460 208 284 368
49 48 47 80 74 90 86 91 94 47 45 42
CWIP 0 0 0 0 0 1 1 1 1 0 0 0
Investments 4 3 3 3 3 3 6 9 16 14 84 187
215 232 246 261 298 322 371 331 349 147 155 139
Total Assets 269 283 296 344 375 415 464 431 460 208 284 368

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
8 5 12 18 21 25 -3 50 43 67 102 69
-6 -3 -4 -2 -2 -26 -19 -10 -13 -14 -92 -88
-2 -1 -8 -17 -18 2 15 -41 -20 -55 18 14
Net Cash Flow -0 1 0 -1 -0 1 -7 -0 10 -2 28 -5

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 51 51 62 71 58 66 84 117 121 41 27 22
Inventory Days 25 30 40 36 26 22 40 59 63 10 8 12
Days Payable 27 26 31 50 41 42 63 87 74 13 17 19
Cash Conversion Cycle 49 54 71 57 43 46 61 89 110 38 19 15
Working Capital Days 50 55 69 64 49 53 84 113 118 47 23 96
ROCE % 12% 13% 13% 12% 16% 19% 13% 15% 17% 23% 33% 29%

Shareholding Pattern

Numbers in percentages

16 Recently
Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Apr 2025
58.74% 58.74% 58.74% 58.74% 58.74% 58.74% 58.74% 57.04% 49.83% 49.83% 49.83% 49.12%
0.19% 0.34% 0.34% 0.44% 0.58% 0.58% 4.00% 6.12% 9.57% 6.02% 6.44% 7.92%
1.60% 0.29% 0.26% 0.22% 0.39% 0.19% 0.19% 0.18% 0.18% 0.01% 0.01% 0.25%
39.48% 40.64% 40.65% 40.61% 40.30% 40.51% 37.09% 36.65% 40.43% 44.14% 43.71% 42.74%
No. of Shareholders 18,92615,51014,95215,31017,04116,99617,16919,35921,27727,46337,47639,021

* 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

Annual reports

Credit ratings

Concalls