Nifty

:

24270.85

Sensex

:

77763.91

95.15 (0.39%)
261.79 (0.34%)

Login

Nifty
Sensex

:
:

24270.85
77763.91

95.15 (0.39%)
261.79 (0.34%)

Khaitan (India) Ltd.

Consumer Durables - Electronics

Rating :

62/99

BSE: 590068 | NSE: KHAITANLTD

Watchlist

NSE BSE

134.00

03-Jul-2026

Open
High
Low
Previous Close

131
135
126
132.50

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

5100
658748.93
150.96
85

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

60.37
9.96
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

61.78
N/A
1.80

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

23.88
11.38
9.29

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
31.27
170.86

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
117.33

P:E (Median)

8 Years
5 Years
3 Years

8.94
8.00
10.27

P:BV (Average)

8 Years
5 Years
3 Years

1.51
1.55
1.80

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.38
15.73
7.71

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 36.16 25.57 41.42% 26.83 17.89 49.97% 19.58 14.77 32.57% 29.66 19.39 52.97%
Expenses 33.20 24.11 37.70% 25.12 16.35 53.64% 18.81 13.49 39.44% 27.68 16.63 66.45%
EBITDA 2.96 1.45 104.14% 1.71 1.53 11.76% 0.77 1.28 -39.84% 1.98 2.76 -28.26%
EBIDTM 8.20% 5.68% 6.36% 8.58% 3.93% 8.65% 6.69% 14.24%
Other Income 0.32 2.41 -86.72% 0.14 0.12 16.67% 0.14 0.13 7.69% 0.11 0.10 10.00%
Interest 0.33 0.31 6.45% 0.48 0.67 -28.36% 0.41 0.62 -33.87% 0.43 0.68 -36.76%
Depreciation 0.12 0.08 50.00% 0.09 0.07 28.57% 0.12 0.10 20.00% 0.07 0.10 -30.00%
PBT 2.84 3.47 -18.16% 1.27 0.91 39.56% 0.37 0.69 -46.38% 1.60 2.08 -23.08%
Tax -0.10 0.03 - 0.04 0.14 -71.43% 0.03 0.00 0 0.03 0.00 0
PAT 2.94 3.44 -14.53% 1.23 0.77 59.74% 0.34 0.69 -50.72% 1.56 2.08 -25.00%
PATM 8.12% 13.45% 4.60% 4.29% 1.73% 4.65% 5.27% 10.75%
EPS 6.11 7.16 -14.66% 2.57 1.60 60.62% 0.71 1.43 -50.35% 3.26 4.34 -24.88%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 36.16 0.00 0 26.83 17.89 49.97% 0.00 0.00 0 0.00 0.00 0
Expenses 33.21 0.00 0 25.13 16.35 53.70% 0.00 0.00 0 0.00 0.00 0
EBITDA 2.95 0.00 0 1.70 1.53 11.11% 0.00 0.00 0 0.00 0.00 0
EBIDTM 8.16% 0.00% 6.32% 8.58% 0.00% 0.00% 0.00% 0.00%
Other Income 0.32 0.00 0 0.14 0.12 16.67% 0.00 0.00 0 0.00 0.00 0
Interest 0.33 0.00 0 0.48 0.67 -28.36% 0.00 0.00 0 0.00 0.00 0
Depreciation 0.12 0.00 0 0.09 0.07 28.57% 0.00 0.00 0 0.00 0.00 0
PBT 2.83 0.00 0 1.26 0.91 38.46% 0.00 0.00 0 0.00 0.00 0
Tax -0.10 0.00 - 0.04 0.14 -71.43% 0.00 0.00 0 0.00 0.00 0
PAT 2.92 0.00 0 1.22 0.77 58.44% 0.00 0.00 0 0.00 0.00 0
PATM 8.08% 0.00% 4.56% 4.29% 0.00% 0.00% 0.00% 0.00%
EPS 6.15 0.00 0 2.58 1.61 60.25% 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 112.23 77.61 58.37 59.46 52.26 45.27 56.65 100.25 79.08 15.74 9.12 Net Sales Growth 44.59% 32.96% -1.83% 13.78% 15.44% -20.09% -43.49% 26.77% 402.41% 72.59% Cost Of Goods Sold 86.42 54.60 40.53 45.68 40.13 33.47 44.90 77.18 62.11 8.03 4.76 Gross Profit 25.81 23.02 17.84 13.78 12.13 11.80 11.75 23.08 16.97 7.72 4.37 GP Margin 23.00% 29.66% 30.56% 23.18% 23.21% 26.07% 20.74% 23.02% 21.46% 49.05% 47.92% Total Expenditure 104.81 70.32 54.32 59.41 52.73 43.40 58.01 95.60 76.96 13.36 10.97 Power & Fuel Cost - 0.13 0.13 0.13 0.11 0.10 0.25 0.40 0.71 0.58 0.58 % Of Sales - 0.17% 0.22% 0.22% 0.21% 0.22% 0.44% 0.40% 0.90% 3.68% 6.36% Employee Cost - 7.08 6.88 6.44 5.58 5.57 6.59 8.96 8.20 2.24 2.41 % Of Sales - 9.12% 11.79% 10.83% 10.68% 12.30% 11.63% 8.94% 10.37% 14.23% 26.43% Manufacturing Exp. - 0.35 0.29 0.31 0.98 0.61 0.50 0.47 0.89 1.78 2.75 % Of Sales - 0.45% 0.50% 0.52% 1.88% 1.35% 0.88% 0.47% 1.13% 11.31% 30.15% General & Admin Exp. - 4.15 3.57 3.30 2.19 2.55 2.53 3.94 2.60 0.66 0.38 % Of Sales - 5.35% 6.12% 5.55% 4.19% 5.63% 4.47% 3.93% 3.29% 4.19% 4.17% Selling & Distn. Exp. - 3.72 2.62 3.16 2.50 1.12 1.48 4.65 2.22 0.02 0.00 % Of Sales - 4.79% 4.49% 5.31% 4.78% 2.47% 2.61% 4.64% 2.81% 0.13% 0% Miscellaneous Exp. - 0.30 0.29 0.39 1.23 0.00 1.75 0.00 0.23 0.04 0.00 % Of Sales - 0.39% 0.50% 0.66% 2.35% 0% 3.09% 0% 0.29% 0.25% 1.10% EBITDA 7.42 7.29 4.05 0.05 -0.47 1.87 -1.36 4.65 2.12 2.38 -1.85 EBITDA Margin 6.61% 9.39% 6.94% 0.08% -0.90% 4.13% -2.40% 4.64% 2.68% 15.12% -20.29% Other Income 0.71 2.75 1.20 5.63 2.01 0.39 0.44 0.43 3.82 4.04 0.66 Interest 1.65 2.55 3.41 3.02 3.03 2.95 2.18 2.68 2.21 1.78 4.61 Depreciation 0.40 0.35 0.49 1.97 1.80 1.80 1.81 1.81 2.07 2.14 1.76 PBT 6.08 7.15 1.34 0.68 -3.29 -2.50 -4.91 0.59 1.66 2.51 -7.56 Tax 0.00 0.17 0.00 0.00 0.00 3.26 0.00 0.00 0.00 0.00 0.00 Tax Rate 0.00% 2.38% 0.00% 0.00% 0.00% -130.40% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 6.07 6.98 1.34 0.68 -3.29 -5.77 -4.91 0.59 1.66 2.51 -7.56 PAT before Minority Interest 6.07 6.98 1.34 0.68 -3.29 -5.77 -4.91 0.59 1.66 2.51 -7.56 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 5.41% 8.99% 2.30% 1.14% -6.30% -12.75% -8.67% 0.59% 2.10% 15.95% -82.89% PAT Growth -13.04% 420.90% 97.06% - - - - -64.46% -33.86% - EPS 12.65 14.54 2.79 1.42 -6.85 -12.02 -10.23 1.23 3.46 5.23 -15.75

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 27.39 20.24 18.63 17.49 20.14 23.84 35.10 37.12 41.81 39.10 Share Capital 4.75 4.75 4.75 4.75 4.75 4.75 4.75 4.75 4.75 4.75 Total Reserves 22.64 15.49 13.88 12.74 15.39 19.09 30.35 32.37 37.06 34.35 Non-Current Liabilities 10.29 8.63 7.11 12.51 14.99 15.06 15.62 28.97 8.45 12.71 Secured Loans 0.00 0.00 0.07 0.00 0.00 0.00 0.00 0.13 0.43 4.55 Unsecured Loans 9.41 7.66 6.02 11.29 13.85 14.87 15.85 30.34 10.17 10.17 Long Term Provisions 0.00 0.25 0.30 0.48 0.40 2.70 2.28 1.00 0.33 1.25 Current Liabilities 33.08 40.95 45.66 46.58 43.31 41.26 50.19 44.87 41.21 39.68 Trade Payables 20.47 20.09 21.17 20.16 20.56 23.06 30.79 24.51 10.74 3.37 Other Current Liabilities 11.37 16.71 20.20 22.15 18.17 13.24 13.77 14.17 7.83 4.35 Short Term Borrowings 1.14 4.06 4.16 4.09 3.95 4.90 5.47 6.15 22.48 31.36 Short Term Provisions 0.10 0.09 0.14 0.18 0.63 0.06 0.17 0.04 0.17 0.61 Total Liabilities 70.76 69.82 71.40 76.58 78.44 80.16 100.91 110.96 91.47 91.49 Net Block 45.29 47.00 47.52 49.14 51.06 50.23 52.01 53.89 55.95 58.19 Gross Block 58.60 60.88 60.91 60.56 60.69 58.06 58.03 58.10 58.09 82.89 Accumulated Depreciation 13.32 13.88 13.39 11.42 9.62 7.83 6.02 4.21 2.14 24.70 Non Current Assets 54.48 55.75 53.13 54.49 56.66 55.86 63.83 67.16 77.43 78.90 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 4.93 2.46 2.46 2.89 2.89 3.39 9.91 11.33 13.57 13.32 Long Term Loans & Adv. 1.95 5.78 2.65 1.96 2.21 2.05 1.64 1.67 7.53 6.89 Other Non Current Assets 0.33 0.00 0.00 0.00 0.00 0.19 0.27 0.28 0.38 0.50 Current Assets 16.27 14.08 18.27 22.08 21.77 24.31 37.09 43.79 14.04 12.59 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 5.31 5.50 5.69 3.83 5.33 5.48 6.73 8.99 2.49 10.62 Sundry Debtors 6.55 6.72 8.89 12.32 10.33 11.84 22.67 22.48 1.87 0.60 Cash & Bank 1.23 0.05 0.32 0.41 0.12 0.10 0.22 0.09 0.05 0.39 Other Current Assets 3.18 0.86 0.09 0.14 5.98 6.89 7.46 12.24 9.63 0.98 Short Term Loans & Adv. 1.83 0.95 3.29 5.37 5.81 4.19 4.62 1.37 1.00 0.91 Net Current Assets -16.81 -26.87 -27.38 -24.49 -21.53 -16.95 -13.11 -1.08 -27.17 -27.09 Total Assets 70.75 69.83 71.40 76.57 78.43 80.17 100.92 110.95 91.47 91.49

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 4.87 0.83 7.48 6.22 4.69 3.29 17.91 1.86 10.95 0.59 PBT 7.15 1.34 0.68 -3.29 -2.50 -4.91 0.59 1.66 2.51 -7.56 Adjustment 0.50 3.32 3.99 4.15 4.43 3.65 4.10 3.66 -0.05 5.74 Changes in Working Capital -2.78 -3.83 2.81 5.36 6.03 4.55 13.22 -3.46 8.50 2.41 Cash after chg. in Working capital 4.87 0.83 7.48 6.22 7.95 3.29 17.91 1.86 10.95 0.59 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 -3.26 0.00 0.00 0.00 0.00 0.00 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 -0.23 0.30 0.01 -1.02 0.26 0.31 0.21 -3.15 0.19 3.27 Net Fixed Assets 2.28 0.03 -0.35 0.13 -2.63 -0.03 0.07 -0.01 24.80 -0.39 Net Investments -2.47 0.00 0.43 0.00 0.50 6.52 1.42 2.24 -0.25 3.18 Others -0.04 0.27 -0.07 -1.15 2.39 -6.18 -1.28 -5.38 -24.36 0.48 Cash from Financing Activity -3.46 -1.40 -7.59 -4.91 -4.93 -3.73 -17.98 1.34 -11.15 -3.92 Net Cash Inflow / Outflow 1.18 -0.26 -0.09 0.29 0.02 -0.12 0.13 0.04 -0.01 -0.06 Opening Cash & Equivalents 0.05 0.32 0.41 0.12 0.10 0.22 0.09 0.05 0.06 0.45 Closing Cash & Equivalent 1.23 0.05 0.32 0.41 0.12 0.10 0.22 0.09 0.05 0.39

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.) 57.65 42.62 39.23 36.81 42.40 50.20 73.89 78.14 88.03 -3.88 ROA 9.93% 1.90% 0.92% -4.24% -7.27% -5.42% 0.56% 1.64% 2.74% -7.91% ROE 29.31% 6.89% 3.76% -17.46% -26.23% -16.64% 1.64% 4.20% 12.55% -390.67% ROCE 27.75% 15.63% 11.99% -0.73% 1.10% -5.46% 5.02% 5.20% 7.20% -6.10% Fixed Asset Turnover 1.30 0.96 0.98 0.86 0.76 0.98 1.73 1.36 0.23 0.11 Receivable days 31.21 48.80 65.12 79.11 89.38 111.18 82.19 56.19 28.23 25.04 Inventory Days 25.42 34.98 29.23 32.01 43.58 39.32 28.62 26.50 149.88 474.44 Payable days 135.60 185.76 165.09 185.14 237.88 178.72 110.62 77.54 179.25 137.71 Cash Conversion Cycle -78.98 -101.97 -70.75 -74.02 -104.92 -28.22 0.18 5.16 -1.14 361.78 Total Debt/Equity 0.39 0.58 0.55 0.88 0.88 0.83 0.61 0.99 0.79 -24.98 Interest Cover 3.81 1.39 1.22 -0.09 0.15 -1.25 1.22 1.75 2.41 -0.64

Top Investors:

seetha kumari . .

francis joseph pereira

sanjaykumar sarawagi

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