Kaya Ltd

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

Kaya Ltd

₹ 338 1.68%
10 Jun - close price
kaya.in BSE: 539276 NSE: KAYA
About

Incorporated in 2003, Kaya Ltd provides
Skin and Hair care products & services[1]

Key Points

Business Overview:[1]
KL started as a division of Marico Limited
and later emerged as a separate entity. Currently, the promoter group owns a 59.93% stake in Kaya. The company is engaged in providing skincare and hair care solutions through a range of clinics across India and the Middle East.

Website BSE NSE - BE
  • Market Cap ₹ 442 Cr.
  • Current Price ₹ 338
  • High / Low ₹ 702 / 204
  • Stock P/E
  • Book Value ₹ -106
  • Dividend Yield 0.00 %
  • ROCE -2.82 %
  • ROE %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -11.2% over past five years.
  • Earnings include an other income of Rs.134 Cr.

* 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 Leisure Services Wellness

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
83.49 92.83 91.30 100.00 92.60 59.69 50.70 54.41 51.82 51.85 52.52 58.12 54.69
104.83 98.47 87.78 97.86 117.36 53.44 41.19 43.80 117.16 46.08 46.87 53.37 52.99
Operating Profit -21.34 -5.64 3.52 2.14 -24.76 6.25 9.51 10.61 -65.34 5.77 5.65 4.75 1.70
OPM % -25.56% -6.08% 3.86% 2.14% -26.74% 10.47% 18.76% 19.50% -126.09% 11.13% 10.76% 8.17% 3.11%
1.34 1.07 0.94 1.60 0.90 -0.65 -6.26 -3.92 -17.92 113.20 -4.07 16.38 8.59
Interest 4.25 6.53 6.12 6.27 16.99 6.03 6.30 6.70 6.91 7.17 7.86 7.76 7.87
Depreciation 17.10 14.50 14.87 15.24 15.52 9.95 8.60 8.95 9.05 9.10 9.39 9.70 9.45
Profit before tax -41.35 -25.60 -16.53 -17.77 -56.37 -10.38 -11.65 -8.96 -99.22 102.70 -15.67 3.67 -7.03
Tax % 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%
-41.35 -25.60 -16.52 -17.78 -56.37 -10.38 -11.64 -8.96 -99.23 102.70 -15.67 3.68 -7.02
EPS in Rs -31.77 -19.72 -12.68 -13.62 -43.15 -7.88 -8.91 -6.86 -75.96 78.61 -11.96 2.81 -5.36
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
332 370 409 400 421 393 275 324 377 404 217
296 352 425 399 408 338 248 305 395 441 199
Operating Profit 37 18 -16 1 13 56 27 19 -19 -37 18
OPM % 11% 5% -4% 0% 3% 14% 10% 6% -5% -9% 8%
11 12 10 9 4 9 15 12 5 12 134
Interest 4 4 5 7 9 22 19 21 42 42 31
Depreciation 12 17 20 24 29 75 60 78 61 63 38
Profit before tax 32 9 -31 -20 -21 -33 -37 -68 -116 -130 84
Tax % 0% 0% -8% -2% -26% 64% 0% 0% 0% 0% 0%
32 9 -28 -20 -16 -54 -37 -68 -116 -130 84
EPS in Rs 6.82 -22.23 -16.22 -12.22 -41.66 -29.10 -52.69 -89.15 -98.91 63.89
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -4%
5 Years: -11%
3 Years: -12%
TTM: -46%
Compounded Profit Growth
10 Years: %
5 Years: 7%
3 Years: 15%
TTM: 74%
Stock Price CAGR
10 Years: %
5 Years: 6%
3 Years: 5%
1 Year: 21%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 0.00 13 13 13 13 13 13 13 13 13 13
Reserves 222 238 216 197 145 69 41 -15 -117 -240 -153
0 0 30 25 35 167 160 204 249 301 256
151 155 187 136 176 160 153 159 225 221 120
Total Liabilities 373 407 445 372 368 409 368 361 370 295 237
112 149 193 201 206 303 279 240 217 174 159
CWIP 3 2 2 1 1 1 1 2 2 1 0
Investments 152 88 72 20 14 19 11 26 21 29 4
105 167 179 149 147 86 77 93 130 91 74
Total Assets 373 407 445 372 368 409 368 361 370 295 237

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
29 5 -8 -12 22 47 32 30 63 39 1
-16 -5 -39 24 -28 -12 4 -34 -39 -8 25
-0 -0 33 -7 5 -47 -31 12 -18 -38 -37
Net Cash Flow 13 0 -13 5 -1 -11 5 8 5 -7 -11

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 0 1 2 3 5 5 4 4 3 4 4
Inventory Days 419 492 493 614
Days Payable 360 349 339 335
Cash Conversion Cycle 60 144 156 3 5 5 4 4 3 4 283
Working Capital Days -80 -27 -81 -52 -86 -80 -113 -107 -138 -140 -101
ROCE % 2% -12% -7% -6% -5% -8% -23% -44% -80% -3%

Shareholding Pattern

Numbers in percentages

5 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
59.93% 59.93% 59.93% 59.93% 59.93% 59.93% 59.93% 59.79% 59.79% 59.64% 59.64% 59.64%
0.74% 0.74% 0.73% 0.73% 0.80% 0.81% 0.73% 0.74% 1.25% 1.27% 1.27% 1.49%
1.53% 1.38% 1.38% 1.34% 1.34% 1.34% 1.34% 1.97% 3.53% 3.61% 3.37% 1.71%
37.80% 37.96% 37.97% 38.00% 37.94% 37.91% 38.01% 37.49% 35.44% 35.48% 35.72% 37.17%
No. of Shareholders 24,90124,13023,39523,00623,03422,38421,77420,89021,47720,02819,80419,837

* 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