Khemani Distributors & Marketing Ltd
₹ 120
-4.97%
28 Apr 2026
About
Incorporated in 2011, Khemani Distributors & Marketing Ltd trades in HUL's FMCG products and Shares & Securities[1]
Key Points
- Market Cap ₹ 275 Cr.
- Current Price ₹ 120
- High / Low ₹ 139 / 114
- Stock P/E
- Book Value ₹ 34.6
- Dividend Yield 0.00 %
- ROCE -16.1 %
- ROE -15.1 %
- Face Value ₹ 5.00
Pros
Cons
- Stock is trading at 3.46 times its book value
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 2.03% over past five years.
- Company has a low return on equity of 7.79% over last 3 years.
- Promoters have pledged 30.2% of their holding.
* 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
Consumer Discretionary Consumer Services Retailing Distributors
Loading peers table ...
Half Yearly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 67 | 75 | 71 | 71 | 61 | 27 | 61 | 67 | 77 | 97 | 86 | 68 | |
| 59 | 73 | 69 | 68 | 60 | 42 | 46 | 60 | 73 | 72 | 72 | 96 | |
| Operating Profit | 7 | 2 | 2 | 2 | 1 | -16 | 15 | 8 | 3 | 25 | 14 | -28 |
| OPM % | 11% | 2% | 2% | 3% | 2% | -58% | 24% | 11% | 4% | 26% | 16% | -42% |
| 2 | 1 | 6 | 1 | 2 | 4 | -0 | 1 | 4 | 14 | 5 | 12 | |
| Interest | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 7 | -0 | 6 | 3 | 3 | -12 | 14 | 8 | 6 | 38 | 18 | -17 |
| Tax % | 1% | -275% | 18% | 2% | 19% | -29% | 24% | 24% | 17% | 19% | 24% | -25% |
| 7 | 0 | 5 | 3 | 3 | -9 | 11 | 6 | 5 | 31 | 14 | -13 | |
| EPS in Rs | 61.17 | 0.03 | 2.05 | 1.29 | 1.11 | -3.84 | 4.78 | 2.54 | 2.27 | 13.55 | 5.96 | -5.64 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | -1% |
| 5 Years: | 2% |
| 3 Years: | -4% |
| TTM: | -22% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | -216% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 17% |
| 5 Years: | 26% |
| 3 Years: | 71% |
| 1 Year: | -15% |
| Return on Equity | |
|---|---|
| 10 Years: | 7% |
| 5 Years: | 8% |
| 3 Years: | 8% |
| Last Year: | -15% |
Balance Sheet
Figures in Rs. Crores
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0.02 | 6 | 6 | 6 | 6 | 6 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 9 | 21 | 26 | 29 | 32 | 23 | 27 | 32 | 37 | 68 | 81 | 68 |
| 11 | 11 | 5 | 10 | 1 | 3 | 3 | 5 | 11 | 4 | 5 | 33 | |
| 1 | 2 | 2 | 2 | 1 | 4 | 0 | 1 | 4 | 2 | 3 | 8 | |
| Total Liabilities | 22 | 41 | 38 | 46 | 40 | 35 | 43 | 50 | 63 | 87 | 101 | 120 |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 8 | 12 | 18 | 28 | 16 | 16 | 11 | 10 | 10 | 43 | 61 | 67 |
| 14 | 29 | 20 | 17 | 22 | 18 | 31 | 39 | 52 | 42 | 40 | 52 | |
| Total Assets | 22 | 41 | 38 | 46 | 40 | 35 | 43 | 50 | 63 | 87 | 101 | 120 |
Cash Flows
Figures in Rs. Crores
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | -11 | 13 | 4 | -5 | -3 | -4 | 6 | -4 | 32 | 22 | 7 | |
| -0 | -0 | -0 | -1 | -0 | -0 | 5 | 1 | -1 | -33 | -17 | -7 | |
| -4 | 12 | -13 | -4 | 5 | 2 | -0 | -2 | 5 | -3 | -5 | -0 | |
| Net Cash Flow | 1 | 1 | -1 | -1 | -1 | -1 | 1 | 4 | 0 | -4 | -1 | 0 |
| Free Cash Flow | 5 | -11 | 13 | 4 | -6 | -3 | -5 | 6 | -4 | 32 | 22 | 6 |
| CFO/OP | 69% | -692% | 870% | 177% | -495% | 19% | -29% | 101% | -103% | 159% | 185% | -24% |
Ratios
Figures in Rs. Crores
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 8 | 15 | 13 | 8 | 11 | 30 | 9 | 17 | 15 | 9 | 13 | 21 |
| Inventory Days | 58 | 76 | 41 | 59 | 48 | 75 | 111 | 118 | 108 | 75 | 20 | 12 |
| Days Payable | 7 | 9 | 7 | 9 | 4 | 27 | 3 | 8 | 14 | 12 | 17 | 30 |
| Cash Conversion Cycle | 58 | 81 | 47 | 58 | 56 | 79 | 117 | 127 | 109 | 72 | 16 | 2 |
| Working Capital Days | 51 | 98 | 66 | 61 | 117 | 121 | 164 | 148 | 117 | 83 | 29 | -131 |
| ROCE % | 61% | 7% | 20% | 9% | 6% | -43% | 41% | 17% | 7% | 35% | 17% | -16% |
Insights
In beta| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Trade Payables Turnover Ratio |
|
||||||||||
| Trade Receivables Turnover Ratio |
|||||||||||
| Number of Employees Number |
|||||||||||
| Number of Retailers and Wholesalers Served Number |
|||||||||||
Requires Premium
Requires Premium
Extracted by Screener AI
Documents
Announcements
-
Appointment Of Internal Auditor For The FY 2026-27
28 May - Board approved FY26 audited results, unmodified audit opinion, and appointed internal auditor for FY27.
-
Results - Financial Results For 31.03.2026
28 May - Board approved FY26 audited results, received unmodified audit opinion, and appointed internal auditor for FY27.
-
Board Meeting Outcome for Outcome Of Board Meeting Held On 28Th May, 2026
28 May - Board approved FY26 audited results with unmodified opinion and appointed internal auditor for FY2026-27.
-
Board Meeting Intimation for Approval Of Audited Financial Statements For FY 2025-26.
22 May - Board to meet on 28 May 2026 to approve audited FY26 financial statements and results.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
7 Apr - Company hereby submits the certificate for the quarter ending 31.03.2026.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
Business Overview:[1]
KDML is in the business of Trading in FMCG products of Hindustan Unilever as a Redistribution Stockiest in Surat, Gujarat.
Company also deals in Stock Market in Securities and other Financial Products