Nifty

:

25114.00

Sensex

:

81904.70

108.50 (0.43%)
355.97 (0.44%)

Login

Nifty
Sensex

:
:

25114.00
81904.70

108.50 (0.43%)
355.97 (0.44%)

Kemp & Company Ltd.

Trading

Rating :

N/A

BSE: 506530 | NSE: Not Listed

Watchlist

NSE BSE

1517

08-Sep-2025

Open
High
Low
Previous Close

1517
1517
1517
1517.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1
1517
1919.30
1084.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

163.87
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

163.63
N/A
1.27

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-4.92
4.55
-0.79

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
23.71
4.67

PAT CAGR (%)

10 Years
5 Years
3 Years

-
12.15
-

P:E (Median)

8 Years
5 Years
3 Years

41.59
-
59.25

P:BV (Average)

8 Years
5 Years
3 Years

0.52
0.53
0.57

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-55.94
-106.77
-102.23

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.75 0.72 4.17% 0.76 0.74 2.70% 0.75 0.73 2.74% 0.69 0.72 -4.17%
Expenses 1.06 1.21 -12.40% 1.02 1.21 -15.70% 1.05 1.05 0.00% 1.04 1.03 0.97%
EBITDA -0.31 -0.50 - -0.26 -0.46 - -0.30 -0.32 - -0.36 -0.31 -
EBIDTM -42.23% -69.51% -34.21% -62.62% -40.53% -43.58% -52.26% -42.56%
Other Income 0.01 0.05 -80.00% 0.00 0.79 -100.00% 0.04 0.05 -20.00% 0.17 0.22 -22.73%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.02 0.02 0.00% 0.02 -0.01 - 0.02 0.02 0.00% 0.02 0.03 -33.33%
PBT -0.33 -0.47 - -0.28 0.33 - -0.29 -0.29 - -0.21 -0.11 -
Tax -0.08 -0.11 - 0.09 0.11 -18.18% -0.07 -0.13 - -0.05 0.00 -
PAT -0.25 -0.35 - -0.37 0.22 - -0.22 -0.16 - -0.16 -0.11 -
PATM -33.24% -49.51% -48.82% 29.69% -28.67% -21.99% -23.36% -15.16%
EPS -2.25 -3.22 - -3.37 2.00 - -1.95 -1.46 - -1.45 -0.99 -

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 2.95 2.91 2.95 2.98 2.75 2.33 3.07 3.26 3.11 3.08 4.82 Net Sales Growth 1.37% -1.36% -1.01% 8.36% 18.03% -24.10% -5.83% 4.82% 0.97% -36.10% Cost Of Goods Sold 0.65 0.69 0.64 0.66 0.61 0.46 0.81 1.15 0.96 1.06 2.20 Gross Profit 2.30 2.22 2.31 2.32 2.14 1.87 2.27 2.11 2.15 2.02 2.62 GP Margin 77.83% 76.29% 78.31% 77.85% 77.82% 80.26% 73.94% 64.72% 69.13% 65.58% 54.36% Total Expenditure 4.17 4.33 4.25 4.11 3.18 2.82 3.67 4.06 3.52 3.36 4.70 Power & Fuel Cost - 0.45 0.40 0.36 0.36 0.36 0.46 0.38 0.05 0.06 0.09 % Of Sales - 15.46% 13.56% 12.08% 13.09% 15.45% 14.98% 11.66% 1.61% 1.95% 1.87% Employee Cost - 1.31 1.30 1.30 0.88 0.85 1.10 1.12 0.95 0.92 0.90 % Of Sales - 45.02% 44.07% 43.62% 32.00% 36.48% 35.83% 34.36% 30.55% 29.87% 18.67% Manufacturing Exp. - 0.15 0.10 0.14 0.04 0.06 0.07 0.05 0.07 0.06 0.14 % Of Sales - 5.15% 3.39% 4.70% 1.45% 2.58% 2.28% 1.53% 2.25% 1.95% 2.90% General & Admin Exp. - 1.50 1.52 1.34 1.10 0.90 0.95 0.94 1.14 1.01 1.11 % Of Sales - 51.55% 51.53% 44.97% 40.0% 38.63% 30.94% 28.83% 36.66% 32.79% 23.03% Selling & Distn. Exp. - 0.05 0.03 0.05 0.06 0.06 0.08 0.08 0.00 0.00 0.00 % Of Sales - 1.72% 1.02% 1.68% 2.18% 2.58% 2.61% 2.45% 0% 0% 0% Miscellaneous Exp. - 0.19 0.27 0.25 0.14 0.13 0.22 0.33 0.34 0.25 0.00 % Of Sales - 6.53% 9.15% 8.39% 5.09% 5.58% 7.17% 10.12% 10.93% 8.12% 5.39% EBITDA -1.23 -1.42 -1.30 -1.13 -0.43 -0.49 -0.60 -0.80 -0.41 -0.28 0.12 EBITDA Margin -41.69% -48.80% -44.07% -37.92% -15.64% -21.03% -19.54% -24.54% -13.18% -9.09% 2.49% Other Income 0.22 0.27 1.12 2.66 1.67 0.07 1.73 1.17 1.96 2.26 0.56 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.04 Depreciation 0.08 0.09 0.09 0.23 0.25 0.26 0.26 0.25 0.26 0.26 0.33 PBT -1.11 -1.24 -0.27 1.30 0.98 -0.68 0.88 0.12 1.30 1.70 0.30 Tax -0.11 -0.14 -0.02 0.12 0.14 -0.06 -0.18 -0.40 -0.52 0.29 -0.01 Tax Rate 9.91% 11.29% 7.41% 9.23% 14.29% 8.82% -20.45% -333.33% -40.00% 17.06% -3.33% PAT -1.00 -1.10 -0.25 1.17 0.84 -0.62 1.05 0.52 1.82 1.41 0.31 PAT before Minority Interest -1.00 -1.10 -0.25 1.17 0.84 -0.62 1.05 0.52 1.82 1.41 0.31 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -33.90% -37.80% -8.47% 39.26% 30.55% -26.61% 34.20% 15.95% 58.52% 45.78% 6.43% PAT Growth 0.00% - - 39.29% - - 101.92% -71.43% 29.08% 354.84% EPS -9.09 -10.00 -2.27 10.64 7.64 -5.64 9.55 4.73 16.55 12.82 2.82

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 129.54 211.80 245.24 272.98 142.67 101.73 176.07 124.98 81.01 16.52 Share Capital 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 Total Reserves 128.46 210.72 244.16 271.90 141.59 100.65 174.99 123.90 79.93 15.44 Non-Current Liabilities -0.47 15.23 22.53 22.24 3.43 2.07 7.52 2.22 1.95 0.16 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.01 0.00 0.00 0.36 0.37 0.36 0.42 0.34 0.32 0.25 Current Liabilities 0.79 0.76 1.45 1.26 0.78 0.74 0.55 0.59 0.57 0.83 Trade Payables 0.38 0.33 0.61 0.94 0.52 0.47 0.39 0.49 0.49 0.34 Other Current Liabilities 0.06 0.09 0.09 0.06 0.02 0.06 0.09 0.03 0.03 0.17 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.20 Short Term Provisions 0.35 0.33 0.74 0.26 0.24 0.22 0.07 0.07 0.06 0.12 Total Liabilities 129.86 227.79 269.22 296.48 146.88 104.54 184.14 127.79 83.53 17.51 Net Block 0.12 0.12 0.11 0.24 2.61 2.86 0.66 0.82 0.98 3.81 Gross Block 1.18 1.16 1.14 1.14 3.85 3.85 1.10 1.13 1.13 6.89 Accumulated Depreciation 1.06 1.04 1.03 0.90 1.24 0.99 0.43 0.30 0.16 3.08 Non Current Assets 127.49 224.32 263.69 291.72 143.76 95.37 182.50 124.67 82.59 16.79 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 124.84 221.54 261.03 288.79 140.65 91.95 178.59 123.36 81.20 12.52 Long Term Loans & Adv. 0.67 0.74 0.52 0.56 0.50 0.56 3.25 0.50 0.41 0.46 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 2.38 3.46 5.53 4.76 3.12 9.18 1.63 3.11 0.95 0.72 Current Investments 0.00 1.64 3.69 1.98 1.05 0.00 0.00 0.00 0.00 0.00 Inventories 0.21 0.31 0.28 0.22 0.21 0.36 0.28 0.33 0.32 0.29 Sundry Debtors 0.86 1.23 0.97 0.67 1.32 0.91 0.38 0.19 0.35 0.23 Cash & Bank 0.23 0.18 0.52 1.74 0.36 1.39 0.89 2.51 0.22 0.14 Other Current Assets 1.07 0.01 0.00 0.00 0.18 6.52 0.09 0.09 0.04 0.06 Short Term Loans & Adv. 1.07 0.10 0.08 0.15 0.18 6.49 0.09 0.07 0.00 0.04 Net Current Assets 1.59 2.71 4.09 3.50 2.34 8.44 1.08 2.53 0.37 -0.11 Total Assets 129.87 227.78 269.22 296.48 146.88 104.55 184.13 127.78 83.54 17.51

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -1.70 -2.42 -1.36 0.70 -0.66 -1.28 -0.87 -0.22 -0.32 -0.02 PBT -1.24 -0.27 1.30 0.98 -0.68 0.88 0.12 1.30 1.70 0.30 Adjustment -0.11 -0.94 -2.36 -1.35 0.22 -1.54 -0.88 -1.60 -2.00 -0.23 Changes in Working Capital -0.42 -1.01 -0.28 1.11 -0.17 -0.50 -0.10 0.19 -0.06 0.01 Cash after chg. in Working capital -1.77 -2.22 -1.34 0.74 -0.63 -1.16 -0.87 -0.11 -0.36 0.09 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.08 -0.19 -0.02 -0.04 -0.03 -0.13 0.00 -0.11 0.04 -0.12 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 1.77 3.35 0.57 0.68 -0.31 1.85 -0.62 2.51 0.68 -0.48 Net Fixed Assets -0.02 -0.02 0.00 2.71 0.00 -2.75 0.03 0.00 5.76 -1.03 Net Investments 98.34 41.54 26.05 -149.07 -49.75 86.64 -55.23 -42.16 -68.68 0.00 Others -96.55 -38.17 -25.48 147.04 49.44 -82.04 54.58 44.67 63.60 0.55 Cash from Financing Activity -0.01 -1.28 -0.43 0.00 -0.05 -0.07 -0.13 0.00 -0.28 0.07 Net Cash Inflow / Outflow 0.07 -0.35 -1.22 1.38 -1.03 0.50 -1.61 2.28 0.08 -0.43 Opening Cash & Equivalents 0.16 0.51 1.73 0.36 1.38 0.88 2.50 0.22 0.14 0.57 Closing Cash & Equivalent 0.22 0.16 0.51 1.73 0.36 1.38 0.88 2.50 0.22 0.14

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 1199.21 1960.72 2270.34 2527.12 1320.73 941.82 1629.95 1157.02 749.94 152.92 ROA -0.62% -0.10% 0.41% 0.38% -0.49% 0.73% 0.33% 1.72% 2.79% 1.76% ROE -0.64% -0.11% 0.45% 0.40% -0.51% 0.76% 0.34% 1.76% 2.89% 1.91% ROCE -0.73% -0.12% 0.50% 0.47% -0.56% 0.63% 0.08% 1.26% 3.51% 2.07% Fixed Asset Turnover 2.49 2.57 2.61 1.10 0.60 1.24 2.93 2.76 0.77 0.76 Receivable days 130.72 135.66 100.25 131.86 174.40 76.47 31.70 31.66 34.35 15.19 Inventory Days 32.35 36.03 30.18 28.30 44.57 37.78 33.88 38.23 36.48 40.26 Payable days 189.39 270.86 425.74 438.82 388.28 53.53 52.61 75.00 61.56 47.52 Cash Conversion Cycle -26.32 -99.17 -295.31 -278.67 -169.32 60.72 12.97 -5.11 9.26 7.93 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Interest Cover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 147.66 8.87

Top Investors:

safari commercial llp

investor education and protection fund (iepf)

Annual Reports:

News Update:

Kemp & Company - Quarterly Results
5th Aug 2025, 17:48 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback