Nifty

:

25330.25

Sensex

:

82693.71

91.15 (0.36%)
313.02 (0.38%)

Login

Nifty
Sensex

:
:

25330.25
82693.71

91.15 (0.36%)
313.02 (0.38%)

Kamdhenu Ltd.

Steel & Iron Products

Rating :

49/99

BSE: 532741 | NSE: KAMDHENU

Watchlist

NSE BSE

29.34

17-Sep-2025

Open
High
Low
Previous Close

29.43
29.99
29.26
29.44

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

1491443
43976942.87
63
25.1

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

829.30
12.40
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

785.99
0.85%
2.46

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-1.17
3.64
0.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.99
8.52
4.68

PAT CAGR (%)

10 Years
5 Years
3 Years

22.27
32.17
14.06

P:E (Median)

8 Years
5 Years
3 Years

23.65
23.21
21.73

P:BV (Average)

8 Years
5 Years
3 Years

3.59
3.90
4.96

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.04
13.15
14.77

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 195.78 184.53 6.10% 197.82 176.04 12.37% 174.95 155.03 12.85% 190.18 185.04 2.78%
Expenses 174.46 169.72 2.79% 174.16 160.24 8.69% 154.34 140.87 9.56% 173.86 171.74 1.23%
EBITDA 21.32 14.81 43.96% 23.66 15.79 49.84% 20.62 14.16 45.62% 16.32 13.31 22.61%
EBIDTM 10.89% 8.03% 11.96% 8.97% 11.78% 9.13% 8.58% 7.19%
Other Income 8.62 6.57 31.20% 0.20 7.76 -97.42% -2.30 2.41 - 5.99 1.55 286.45%
Interest 0.03 0.07 -57.14% 0.04 0.07 -42.86% 0.05 0.27 -81.48% 0.06 0.10 -40.00%
Depreciation 1.32 1.27 3.94% 1.34 1.27 5.51% 1.33 1.28 3.91% 1.33 1.25 6.40%
PBT 28.59 20.05 42.59% 22.48 22.21 1.22% 16.94 15.02 12.78% 20.93 13.51 54.92%
Tax 7.17 4.61 55.53% 5.39 5.45 -1.10% 4.49 3.88 15.72% 5.04 3.32 51.81%
PAT 21.43 15.44 38.80% 17.09 16.75 2.03% 12.45 11.14 11.76% 15.89 10.18 56.09%
PATM 10.94% 8.37% 8.64% 9.52% 7.12% 7.18% 8.35% 5.50%
EPS 0.76 0.55 38.18% 0.61 0.60 1.67% 0.44 0.40 10.00% 0.56 0.36 55.56%

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 /

Consolidated

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 758.73 747.49 724.71 732.08 599.59 625.22 923.79 1,232.40 1,179.77 824.87 841.19 Net Sales Growth 8.29% 3.14% -1.01% 22.10% -4.10% -32.32% -25.04% 4.46% 43.02% -1.94% Cost Of Goods Sold 524.54 521.97 525.84 549.53 445.34 415.90 698.09 948.16 947.60 616.44 643.62 Gross Profit 234.19 225.52 198.87 182.56 154.25 209.32 225.70 284.24 232.18 208.43 197.57 GP Margin 30.87% 30.17% 27.44% 24.94% 25.73% 33.48% 24.43% 23.06% 19.68% 25.27% 23.49% Total Expenditure 676.82 672.07 665.71 672.08 544.92 575.11 879.09 1,178.71 1,135.71 792.14 809.30 Power & Fuel Cost - 41.86 44.00 38.86 29.96 25.22 29.65 31.71 30.34 28.98 22.37 % Of Sales - 5.60% 6.07% 5.31% 5.00% 4.03% 3.21% 2.57% 2.57% 3.51% 2.66% Employee Cost - 39.99 38.15 34.85 37.17 48.05 50.19 47.24 40.48 34.04 28.88 % Of Sales - 5.35% 5.26% 4.76% 6.20% 7.69% 5.43% 3.83% 3.43% 4.13% 3.43% Manufacturing Exp. - 9.05 9.50 10.26 8.28 21.62 22.53 32.59 30.20 25.45 28.73 % Of Sales - 1.21% 1.31% 1.40% 1.38% 3.46% 2.44% 2.64% 2.56% 3.09% 3.42% General & Admin Exp. - 16.89 15.98 13.17 5.40 9.81 12.27 13.26 12.33 11.54 15.70 % Of Sales - 2.26% 2.21% 1.80% 0.90% 1.57% 1.33% 1.08% 1.05% 1.40% 1.87% Selling & Distn. Exp. - 39.96 26.69 22.68 15.97 49.95 61.28 102.27 73.15 74.01 69.53 % Of Sales - 5.35% 3.68% 3.10% 2.66% 7.99% 6.63% 8.30% 6.20% 8.97% 8.27% Miscellaneous Exp. - 2.34 5.56 2.74 2.80 4.56 5.07 3.47 1.63 1.67 69.53 % Of Sales - 0.31% 0.77% 0.37% 0.47% 0.73% 0.55% 0.28% 0.14% 0.20% 0.06% EBITDA 81.92 75.42 59.00 60.00 54.67 50.11 44.70 53.69 44.06 32.73 31.89 EBITDA Margin 10.80% 10.09% 8.14% 8.20% 9.12% 8.01% 4.84% 4.36% 3.73% 3.97% 3.79% Other Income 12.51 10.46 13.59 1.59 3.02 3.49 0.64 0.38 0.71 0.55 0.48 Interest 0.18 0.21 0.63 1.93 3.74 13.95 12.22 11.74 12.66 13.87 14.73 Depreciation 5.32 5.27 5.04 4.77 4.72 8.66 8.38 7.38 7.71 7.66 5.23 PBT 88.94 80.40 66.92 54.88 49.23 30.99 24.74 34.95 24.41 11.73 12.41 Tax 22.09 19.53 16.79 13.86 9.78 5.87 -2.33 12.48 8.74 3.63 4.26 Tax Rate 24.84% 24.29% 25.09% 25.26% 19.87% 28.01% 517.78% 35.71% 35.80% 30.95% 34.33% PAT 66.86 60.87 50.13 41.02 39.45 15.09 1.88 22.47 15.67 8.10 8.15 PAT before Minority Interest 66.86 60.87 50.13 41.02 39.45 15.09 1.88 22.47 15.67 8.10 8.15 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 8.81% 8.14% 6.92% 5.60% 6.58% 2.41% 0.20% 1.82% 1.33% 0.98% 0.97% PAT Growth 24.95% 21.42% 22.21% 3.98% 161.43% 702.66% -91.63% 43.40% 93.46% -0.61% EPS 2.38 2.16 1.78 1.46 1.40 0.54 0.07 0.80 0.56 0.29 0.29

Description TTM Mar 22 Mar 21 Mar 20
Net Sales - 840.76 625.22 923.79 Net Sales Growth - 34.47% -32.32% Cost Of Goods Sold - 580.97 415.90 698.09 Gross Profit - 259.79 209.32 225.70 GP Margin - 30.90% 33.48% 24.43% Total Expenditure - 782.14 575.13 879.10 Power & Fuel Cost - 30.63 25.22 29.65 % Of Sales - 3.64% 4.03% 3.21% Employee Cost - 60.25 48.05 50.19 % Of Sales - 7.17% 7.69% 5.43% Manufacturing Exp. - 32.94 21.30 22.53 % Of Sales - 3.92% 3.41% 2.44% General & Admin Exp. - 12.57 9.83 12.28 % Of Sales - 1.50% 1.57% 1.33% Selling & Distn. Exp. - 58.43 49.95 61.28 % Of Sales - 6.95% 7.99% 6.63% Miscellaneous Exp. - 6.36 4.88 5.07 % Of Sales - 0.76% 0.78% 0.55% EBITDA - 58.62 50.09 44.69 EBITDA Margin - 6.97% 8.01% 4.84% Other Income - 1.98 3.49 0.64 Interest - 10.47 13.95 12.22 Depreciation - 9.26 8.66 8.38 PBT - 40.87 30.98 24.73 Tax - 8.73 5.87 -2.33 Tax Rate - 24.91% 28.02% 506.52% PAT - 26.31 15.08 1.87 PAT before Minority Interest - 26.31 15.08 1.87 Minority Interest - 0.00 0.00 0.00 PAT Margin - 3.13% 2.41% 0.20% PAT Growth - 74.47% 706.42% EPS - 0.93 0.54 0.07

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 316.35 237.39 166.68 224.40 194.78 180.70 181.14 143.60 114.91 105.68 Share Capital 27.74 26.94 26.94 26.94 26.94 26.54 26.40 23.40 23.40 23.40 Total Reserves 271.42 186.18 139.74 197.46 167.84 152.83 151.29 104.67 91.51 82.28 Non-Current Liabilities 13.06 11.93 12.32 36.09 24.44 23.92 22.12 21.58 22.22 15.74 Secured Loans 0.00 0.00 0.00 12.67 2.36 0.44 0.49 0.60 0.27 0.73 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 1.27 0.98 3.29 5.64 4.16 4.00 3.63 3.23 2.19 1.79 Current Liabilities 39.02 34.75 29.50 199.24 211.92 259.43 211.88 209.74 206.62 174.57 Trade Payables 27.26 24.02 19.16 90.49 98.93 122.09 110.23 106.23 84.92 55.04 Other Current Liabilities 9.72 10.32 9.41 39.05 27.68 19.29 13.76 15.92 15.80 11.57 Short Term Borrowings 0.00 0.00 0.00 68.56 84.64 117.48 87.41 86.47 105.16 105.08 Short Term Provisions 2.05 0.41 0.94 1.14 0.66 0.57 0.48 1.11 0.75 2.87 Total Liabilities 368.43 284.07 208.50 459.73 431.14 464.05 415.14 374.92 343.75 295.99 Net Block 42.38 45.44 47.22 93.94 90.76 86.16 89.67 74.40 79.65 46.84 Gross Block 71.98 70.20 68.73 132.23 121.72 110.44 113.56 92.64 90.87 78.17 Accumulated Depreciation 29.60 24.76 21.51 38.30 30.96 24.28 23.88 18.24 11.21 31.33 Non Current Assets 91.11 72.22 65.10 117.20 108.09 103.76 98.77 81.95 87.16 56.60 Capital Work in Progress 0.00 0.00 0.00 0.99 0.76 1.12 0.78 0.00 0.00 0.00 Non Current Investment 24.08 4.96 4.73 6.36 2.39 2.71 2.70 2.70 2.72 3.42 Long Term Loans & Adv. 24.64 13.39 13.12 15.85 12.86 12.69 2.79 1.80 1.58 4.49 Other Non Current Assets 0.01 8.44 0.03 0.06 1.32 1.08 2.83 3.05 3.20 1.84 Current Assets 277.31 211.84 143.40 342.52 323.04 360.29 316.37 292.97 256.59 239.39 Current Investments 162.64 78.80 9.50 9.68 6.17 3.53 0.00 0.00 0.00 0.00 Inventories 17.15 12.03 14.61 77.43 67.29 78.24 57.69 66.91 61.55 70.91 Sundry Debtors 44.67 54.54 82.10 198.45 199.76 212.11 222.80 186.36 160.15 143.52 Cash & Bank 43.31 53.95 12.09 15.77 4.08 4.91 11.40 9.84 9.79 10.17 Other Current Assets 9.54 1.15 0.45 4.99 45.74 61.50 24.47 29.86 25.09 14.79 Short Term Loans & Adv. 7.96 11.37 24.65 36.20 19.23 19.14 23.79 28.59 24.44 12.93 Net Current Assets 238.29 177.09 113.90 143.28 111.12 100.85 104.49 83.23 49.96 64.82 Total Assets 368.42 284.06 208.50 459.72 431.13 464.05 415.14 374.92 343.75 295.99

Description Mar 22 Mar 21 Mar 20
Shareholder's Funds 218.10 194.75 180.69 Share Capital 26.94 26.94 26.54 Total Reserves 191.17 167.82 152.82 Non-Current Liabilities 36.09 24.44 23.92 Secured Loans 12.67 2.36 0.44 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 5.64 4.16 4.00 Current Liabilities 188.21 211.94 259.45 Trade Payables 90.50 98.93 122.10 Other Current Liabilities 28.08 27.68 19.29 Short Term Borrowings 68.61 84.66 117.49 Short Term Provisions 1.02 0.66 0.57 Total Liabilities 442.40 431.13 464.06 Net Block 93.13 90.77 86.17 Gross Block 133.06 121.73 110.45 Accumulated Depreciation 39.94 30.96 24.28 Non Current Assets 112.13 108.07 103.74 Capital Work in Progress 0.99 0.76 1.12 Non Current Investment 1.99 2.36 2.68 Long Term Loans & Adv. 13.49 12.87 12.69 Other Non Current Assets 2.53 1.32 1.08 Current Assets 330.27 323.06 360.31 Current Investments 9.68 6.17 3.53 Inventories 77.43 67.29 78.24 Sundry Debtors 198.19 199.76 212.11 Cash & Bank 14.04 4.10 4.94 Other Current Assets 30.93 26.51 42.36 Short Term Loans & Adv. 25.94 19.23 19.14 Net Current Assets 142.06 111.12 100.86 Total Assets 442.40 431.13 464.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 68.87 102.12 66.76 43.34 50.22 -2.54 24.76 20.66 17.83 11.70 PBT 80.40 66.92 54.88 35.69 20.96 -0.45 34.95 24.41 11.73 12.41 Adjustment -4.09 -2.93 7.62 27.58 32.58 24.41 25.29 22.27 22.53 19.84 Changes in Working Capital 10.65 52.87 18.86 -9.54 2.65 -24.94 -22.54 -16.60 -11.12 -15.95 Cash after chg. in Working capital 86.96 116.86 81.36 53.73 56.19 -0.97 37.70 30.09 23.14 16.30 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -18.09 -14.74 -14.60 -10.39 -5.97 -1.57 -12.94 -9.42 -5.31 -4.59 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 -0.01 Cash From Investing Activity -87.87 -92.35 -4.03 -13.04 -9.56 -18.82 -25.78 -2.29 -1.81 -4.10 Net Fixed Assets -1.78 -1.47 64.49 -10.74 -10.92 2.78 -21.70 -1.77 -12.70 -4.08 Net Investments -102.96 -69.53 1.81 -7.48 -2.32 -3.54 0.00 0.02 0.70 0.00 Others 16.87 -21.35 -70.33 5.18 3.68 -18.06 -4.08 -0.54 10.19 -0.02 Cash from Financing Activity 14.03 18.45 -54.52 -20.02 -40.95 14.74 2.39 -18.42 -16.73 -7.51 Net Cash Inflow / Outflow -4.97 28.22 8.21 10.29 -0.29 -6.62 1.37 -0.05 -0.71 0.09 Opening Cash & Equivalents 40.13 11.91 13.72 3.43 2.65 9.27 7.90 7.94 8.65 9.95 Closing Cash & Equivalent 35.16 40.13 11.91 13.72 2.36 2.65 9.27 7.90 7.94 10.04

Description Mar 22 Mar 21 Mar 20
Cash From Operating Activity 43.65 50.20 -2.55 PBT 35.04 20.94 -0.46 Adjustment 28.88 32.58 24.41 Changes in Working Capital -10.02 2.65 -24.93 Cash after chg. in Working capital 53.90 56.17 -0.99 Interest Paid 0.00 0.00 0.00 Tax Paid -10.24 -5.97 -1.57 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -14.03 -9.56 -18.79 Net Fixed Assets -10.74 -10.92 Net Investments -7.48 -2.32 Others 4.19 3.68 Cash from Financing Activity -19.99 -40.94 14.75 Net Cash Inflow / Outflow 9.64 -0.30 -6.59 Opening Cash & Equivalents 2.38 2.68 9.27 Closing Cash & Equivalent 12.02 2.38 2.68

Financial Ratios

Standalone /

Consolidated

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.) 10.79 7.91 61.88 83.31 72.31 67.58 67.31 54.73 49.11 45.16 ROA 18.66% 20.36% 12.28% 8.86% 3.37% 0.43% 5.69% 4.36% 2.53% 2.81% ROE 23.76% 26.40% 20.98% 18.82% 8.07% 1.05% 14.70% 12.90% 7.35% 7.94% ROCE 29.12% 33.43% 23.76% 17.65% 11.88% 4.14% 18.65% 16.38% 11.78% 13.18% Fixed Asset Turnover 10.65 10.55 7.37 4.78 5.98 8.89 12.31 12.94 10.27 11.64 Receivable days 23.91 34.02 69.17 119.69 108.32 79.68 58.82 53.26 63.87 57.29 Inventory Days 7.03 6.63 22.69 43.50 38.27 24.90 17.91 19.75 27.86 27.99 Payable days 17.93 14.98 36.41 77.62 96.98 46.87 34.23 30.67 31.99 25.33 Cash Conversion Cycle 13.01 25.67 55.45 85.57 49.61 57.71 42.50 42.34 59.73 59.95 Total Debt/Equity 0.00 0.00 0.00 0.39 0.48 0.66 0.50 0.68 0.93 1.02 Interest Cover 380.43 107.94 29.38 14.17 2.50 0.96 3.98 2.93 1.85 1.84

Description Mar 22 Mar 21 Mar 20
Book Value (Rs.) 80.97 72.30 67.57 ROA 6.02% 3.37% 0.40% ROE 12.75% 8.06% 1.04% ROCE 15.33% 11.88% 3.93% Fixed Asset Turnover 7.30 5.98 9.02 Receivable days 78.08 108.32 77.72 Inventory Days 28.40 38.27 28.67 Payable days 59.50 96.99 49.27 Cash Conversion Cycle 46.97 49.60 57.12 Total Debt/Equity 0.40 0.48 0.66 Interest Cover 4.35 2.50 0.96

Top Investors:

arrow emerging opportunities fund limited

pradeep kumar garg

l7 hitech private limited

vardhilal shivrambhai thakkar

investor education and protection fund (iepf)

Annual Reports:

News Update:

Kamdhenu - Quarterly Results
11th Aug 2025, 16:29 PM

Read More
Kamdhenu gets nod to acquire additional stake in Maa Kudargarhi Power and Ispat
14th Jul 2025, 17:18 PM

The Loan and Investment Committee of the Board of Directors of the company, at its meeting held on July 14, 2025, has accorded its approval for the same
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