Nifty

:

24175.65

Sensex

:

77264.51

84.80 (0.35%)
330.92 (0.43%)

Login

Nifty
Sensex

:
:

24175.65
77264.51

84.80 (0.35%)
330.92 (0.43%)

Khemani Distributors & Marketing Ltd.

Trading

Rating :

N/A

BSE: 539788 | NSE: Not Listed

Watchlist

NSE BSE

113.65

24-Aug-2026

Open
High
Low
Previous Close

115
115
113.65
119.60

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

3600
410760
132.90
113.65

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

261.10
N/A
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

292.82
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-

P:BV (Average)

8 Years
5 Years
3 Years

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 67.70 87.56 97.94 77.85 68.19 61.42 43.02 61.03 70.70 70.95 Net Sales Growth - -22.68% -10.60% 25.81% 14.17% 11.02% 42.77% -29.51% -13.68% -0.35% Cost Of Goods Sold - 90.51 69.13 69.21 70.72 57.64 44.52 40.27 57.74 65.94 67.30 Gross Profit - -22.81 18.43 28.72 7.12 10.56 16.91 2.75 3.28 4.77 3.65 GP Margin - -33.69% 21.05% 29.32% 9.15% 15.49% 27.53% 6.39% 5.37% 6.75% 5.14% Total Expenditure - 96.00 73.40 73.26 74.44 60.68 47.16 58.66 60.06 68.30 69.39 Power & Fuel Cost - 0.05 0.05 0.04 0.05 0.04 0.03 0.02 0.05 0.03 0.02 % Of Sales - 0.07% 0.06% 0.04% 0.06% 0.06% 0.05% 0.05% 0.08% 0.04% 0.03% Employee Cost - 0.87 0.72 0.70 0.71 0.61 0.61 0.69 0.79 0.62 0.57 % Of Sales - 1.29% 0.82% 0.71% 0.91% 0.89% 0.99% 1.60% 1.29% 0.88% 0.80% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.02 % Of Sales - 0% 0% 0% 0% 0% 0.02% 0.02% 0.02% 0.01% 0.03% General & Admin Exp. - 0.75 0.73 0.63 0.43 0.52 0.36 0.33 0.39 0.44 0.39 % Of Sales - 1.11% 0.83% 0.64% 0.55% 0.76% 0.59% 0.77% 0.64% 0.62% 0.55% Selling & Distn. Exp. - 3.42 2.42 2.41 2.41 1.86 0.92 0.90 0.87 1.13 1.08 % Of Sales - 5.05% 2.76% 2.46% 3.10% 2.73% 1.50% 2.09% 1.43% 1.60% 1.52% Miscellaneous Exp. - 0.41 0.35 0.26 0.10 0.00 0.71 16.44 0.20 0.14 1.08 % Of Sales - 0.61% 0.40% 0.27% 0.13% 0% 1.16% 38.21% 0.33% 0.20% 0% EBITDA - -28.30 14.16 24.68 3.41 7.51 14.26 -15.64 0.97 2.40 1.56 EBITDA Margin - -41.80% 16.17% 25.20% 4.38% 11.01% 23.22% -36.36% 1.59% 3.39% 2.20% Other Income - 11.67 4.56 14.02 3.53 0.66 0.52 3.76 2.43 1.44 5.83 Interest - 0.49 0.52 0.21 0.47 0.30 0.26 0.44 0.17 0.74 1.57 Depreciation - 0.22 0.13 0.13 0.18 0.17 0.18 0.13 0.07 0.07 0.07 PBT - -17.35 18.08 38.36 6.29 7.71 14.34 -12.45 3.16 3.02 5.75 Tax - -4.39 4.38 7.23 1.08 1.88 3.37 -3.61 0.61 0.06 1.04 Tax Rate - 25.30% 24.23% 18.85% 17.17% 24.38% 23.50% 29.00% 19.30% 1.99% 18.09% PAT - -12.96 13.70 31.13 5.21 5.83 10.98 -8.84 2.55 2.96 4.71 PAT before Minority Interest - -12.96 13.70 31.13 5.21 5.83 10.98 -8.84 2.55 2.96 4.71 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - -19.14% 15.65% 31.78% 6.69% 8.55% 17.88% -20.55% 4.18% 4.19% 6.64% PAT Growth - - -55.99% 497.50% -10.63% -46.90% - - -13.85% -37.15% EPS - -5.63 5.96 13.53 2.27 2.53 4.77 -3.84 1.11 1.29 2.05

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 79.40 92.30 79.75 48.63 43.47 38.92 28.58 37.41 34.79 31.83 Share Capital 11.49 11.49 11.49 11.49 11.49 11.49 5.74 5.74 5.74 5.74 Total Reserves 67.91 80.81 68.27 37.15 31.98 27.44 22.84 31.67 29.05 26.09 Non-Current Liabilities -3.99 -0.03 4.32 7.15 1.00 2.90 -0.47 1.02 7.84 2.15 Secured Loans 0.43 0.00 4.29 7.15 0.05 0.00 3.20 1.09 8.03 0.74 Unsecured Loans 0.00 0.00 0.06 0.04 1.20 3.25 0.03 0.03 0.02 1.52 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 40.47 8.78 2.49 7.23 5.09 0.48 3.56 1.13 3.14 4.14 Trade Payables 7.55 3.18 2.24 2.75 1.34 0.37 2.98 0.60 1.57 1.32 Other Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.52 0.00 0.00 0.00 Short Term Borrowings 32.68 5.47 0.00 3.49 3.63 0.00 0.00 0.00 1.52 2.39 Short Term Provisions 0.23 0.13 0.25 0.99 0.12 0.11 0.06 0.53 0.06 0.43 Total Liabilities 115.88 101.05 86.56 63.01 49.56 42.30 31.67 39.56 45.77 38.12 Net Block 1.41 0.87 0.99 1.03 1.21 1.16 1.08 0.85 0.17 0.17 Gross Block 2.91 2.15 2.19 2.10 2.10 1.88 1.63 1.26 0.51 0.44 Accumulated Depreciation 1.50 1.28 1.20 1.07 0.89 0.72 0.55 0.41 0.34 0.27 Non Current Assets 98.41 84.02 60.17 25.48 11.81 13.22 18.91 17.51 28.98 18.59 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.43 0.00 Non Current Investment 66.54 60.65 43.18 10.36 9.51 10.56 16.22 16.33 28.34 18.40 Long Term Loans & Adv. 30.45 22.50 16.00 14.09 1.10 1.50 1.60 0.33 0.03 0.02 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 17.48 17.02 26.39 37.53 37.75 29.08 12.77 22.05 16.80 19.53 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 2.90 3.77 14.14 20.96 18.71 13.59 8.31 7.61 10.65 7.61 Sundry Debtors 3.91 3.16 2.51 3.15 3.11 1.50 2.21 1.87 1.58 2.47 Cash & Bank 1.39 1.35 1.90 5.72 5.47 1.13 0.36 1.39 1.92 2.51 Other Current Assets 9.28 7.46 6.23 5.55 10.45 12.87 1.89 11.18 2.65 6.94 Short Term Loans & Adv. 4.46 1.29 1.61 2.15 1.05 1.42 0.26 0.09 0.18 6.50 Net Current Assets -22.99 8.24 23.90 30.30 32.66 28.61 9.21 20.92 13.66 15.39 Total Assets 115.89 101.04 86.56 63.01 49.56 42.30 31.68 39.56 45.78 38.12

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 6.75 21.79 32.14 -4.37 5.80 -4.39 -2.89 -5.30 4.08 12.56 PBT -17.35 18.08 38.36 6.29 7.71 14.34 -12.45 3.16 3.02 5.75 Adjustment 0.71 0.64 0.33 0.65 0.47 0.44 0.13 0.07 0.07 0.07 Changes in Working Capital 23.33 8.60 0.68 -10.39 0.69 -18.53 9.41 -8.10 1.14 7.73 Cash after chg. in Working capital 6.69 27.32 39.38 -3.46 8.87 -3.75 -2.91 -4.87 4.23 13.55 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.06 -5.53 -7.24 -0.91 -3.06 -0.01 0.00 -0.50 -0.15 -1.01 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 -0.63 0.01 0.07 -0.01 0.02 Cash From Investing Activity -6.65 -17.48 -32.92 -0.85 0.84 5.41 -0.26 -0.31 -0.51 -0.05 Net Fixed Assets -0.76 0.04 -0.09 0.00 -0.22 -0.25 -0.37 -0.32 -0.50 -0.05 Net Investments -5.89 -17.47 -32.82 -0.85 1.05 5.66 0.11 12.01 -9.94 -6.82 Others 0.00 -0.05 -0.01 0.00 0.01 0.00 0.00 -12.00 9.93 6.82 Cash from Financing Activity -0.06 -4.87 -3.03 5.47 -2.30 -0.25 2.12 5.08 -4.15 -13.24 Net Cash Inflow / Outflow 0.04 -0.56 -3.81 0.25 4.34 0.77 -1.03 -0.53 -0.58 -0.73 Opening Cash & Equivalents 1.35 1.90 5.72 5.47 1.13 0.36 1.39 1.92 2.51 3.23 Closing Cash & Equivalent 1.39 1.35 1.90 5.72 5.47 1.13 0.36 1.39 1.92 2.51

Financial Ratios

Standalone

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 34.56 40.18 34.71 21.17 18.92 16.94 12.44 16.28 15.14 13.86 ROA -11.95% 14.60% 41.62% 9.25% 12.69% 29.67% -24.83% 5.97% 7.06% 11.99% ROE -15.10% 15.92% 48.49% 11.30% 14.15% 32.52% -26.80% 7.06% 8.89% 15.99% ROCE -16.03% 20.45% 53.79% 12.55% 17.69% 39.47% -34.15% 8.02% 9.31% 19.50% Fixed Asset Turnover 26.74 40.30 45.58 37.05 34.26 35.02 29.78 68.66 147.56 169.54 Receivable days 19.05 11.81 10.55 14.68 12.32 11.01 17.29 10.30 10.45 14.28 Inventory Days 17.98 37.32 65.40 93.01 86.46 65.08 67.54 54.60 47.13 56.90 Payable days 21.65 14.33 13.17 10.55 5.40 13.72 15.60 6.64 7.78 8.26 Cash Conversion Cycle 15.38 34.81 62.78 97.15 93.38 62.37 69.23 58.26 49.80 62.92 Total Debt/Equity 0.42 0.06 0.05 0.22 0.11 0.08 0.11 0.03 0.28 0.15 Interest Cover -34.40 35.97 187.69 14.45 26.81 56.63 -27.32 19.79 5.06 4.67

Top Investors:

natural suppliers private limited

viraj russell mehta

Annual Reports:

News Update:

No Latest News!

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