Trading · Founded 2019 · www.kamdhenupaints.com · BSE 543747 · NSE KAMOPAINTS · ISIN INE0BTI01037
No Notes Added Yet
Business
Kamdhenu Colour and Coatings Limited (KCCL), formerly the paints division of Kamdhenu Limited, is engaged in the manufacturing and marketing of decorative paints. The company offers a wide range of products including emulsions, distempers, primers, putties, enamels, and wood finishes under the "Kamdhenu Paints" brand. Its core business model involves manufacturing these products and distributing them through an extensive dealer and distributor network, primarily catering to semi-urban and rural markets across India. The company generates revenue by selling its paint products to this network.
Revenue Mix
KCCL's primary business segment is decorative paints. While the company offers various types of paint products (e.g., interior/exterior emulsions, primers, putties), these are all part of the overarching decorative paints category. There are no other distinct major business segments such as industrial coatings or automotive paints reported as significant revenue contributors.
Industry
The Indian decorative paints industry is highly competitive, characterized by the presence of a few dominant national players (e.g., Asian Paints, Berger Paints, Kansai Nerolac) and numerous regional and local brands. KCCL is a relatively smaller player in this market. It positions itself as a provider of value-for-money paint products, often targeting Tier 2/3 cities and rural geographies where price sensitivity can be higher. Its positioning benefits from the existing brand recall associated with the larger "Kamdhenu" group, which originally started in steel.
MOAT
KCCL's competitive advantages are relatively limited compared to industry leaders. Its primary "moat" components include:
Brand Recognition: Benefits from the established "Kamdhenu" brand name, which has a presence in the Indian market (initially through steel products). This helps in initial market penetration and building trust, especially in smaller towns.
Distribution Network: Building and expanding its dealer and distributor network, particularly in semi-urban and rural areas, which can be challenging for new entrants.
Value Proposition: Focus on offering competitive pricing for a wide range of decorative paint products, appealing to price-conscious consumers and contractors.
Growth Drivers
Key factors that can drive KCCL's growth over the next 3-5 years include:
Growing Disposable Incomes: Increasing disposable incomes in semi-urban and rural India are expected to drive higher demand for decorative paints as consumers upgrade their living spaces.
Housing & Construction Growth: Government initiatives in affordable housing, smart cities, and overall infrastructure development contribute to demand for paints.
Network Expansion: Expansion of its dealer and distribution network into untapped geographies within India.
Product Portfolio Expansion: Introduction of new and innovative value-added products to capture market share and cater to evolving consumer preferences.
Brand Leverage: Continued efforts to strengthen and leverage the "Kamdhenu Paints" brand recall post-demerger.
Risks
Intense Competition: Fierce competition from well-established and larger players with superior brand equity, wider distribution, and higher marketing budgets.
Raw Material Price Volatility: Significant exposure to fluctuations in the prices of key raw materials (e.g., crude oil derivatives, titanium dioxide), which can impact profit margins.
Economic Slowdown: A general economic downturn or slowdown in the construction sector could adversely affect demand for paints.
Scaling Challenges: As a relatively smaller player, scaling up operations, R&D, and marketing efforts to compete effectively can be challenging.
Regulatory & Environmental Compliance: Evolving environmental regulations concerning paint manufacturing and VOC emissions could necessitate additional investments.
Management & Ownership
Kamdhenu Colour and Coatings Limited is promoted by the Agarwal family, who are also the founders and promoters of Kamdhenu Limited. The company is largely promoter-driven, with management decisions heavily influenced by the founding family. While professional management is likely involved, the strategic direction is typically guided by the promoters' vision and experience within the broader Kamdhenu group.
Outlook
KCCL operates in an attractive yet highly competitive Indian paints market. The bull case for the company hinges on its ability to effectively capitalize on the increasing demand for paints in semi-urban and rural markets, leveraging its brand presence and value-for-money product offerings. Successful expansion of its distribution network and a focus on cost efficiencies could enable it to carve out a larger niche and grow its market share. However, the bear case highlights significant challenges from entrenched industry giants with vastly superior resources for marketing, R&D, and distribution. KCCL remains vulnerable to intense pricing pressure and volatility in raw material costs, which could compress margins. Its ability to innovate and differentiate itself from larger players, while maintaining a strong balance sheet, will be crucial for sustained growth in this challenging environment.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 85 | 54 | 55 | 74 | 83 | 50 | 57 | 63 | 75 | 46 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Total Income | 85 | 55 | 55 | 74 | 83 | 50 | 57 | 63 | 76 | 46 |
| Total Expenditure | 78 | 51 | 51 | 69 | 78 | 47 | 53 | 59 | 77 | 48 |
| Operating Profit | 7 | 4 | 4 | 5 | 5 | 3 | 4 | 4 | -1 | -2 |
| Interest | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 6 | 2 | 2 | 3 | 3 | 1 | 1 | 1 | -4 | -5 |
| Provision for Tax | 2 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | -1 | -0 |
| Profit After Tax | 4 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | -3 | -4 |
| Adjustments | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 |
| Profit After Adjustments | 4 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | -3 | -4 |
| Adjusted Earnings Per Share | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | -0.1 | -0.1 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 0 | 0 | 260 | 292 | 266 | 245 | 241 |
| Other Income | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Total Income | 0 | 0 | 0 | 260 | 293 | 267 | 246 | 242 |
| Total Expenditure | 0 | 0 | 0 | 260 | 269 | 249 | 236 | 237 |
| Operating Profit | -0 | -0 | -0 | 0 | 24 | 17 | 10 | 5 |
| Interest | 0 | 0 | 0 | 6 | 3 | 3 | 4 | 4 |
| Depreciation | 0 | 0 | 0 | 5 | 5 | 5 | 6 | 6 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | -0 | -0 | -11 | 16 | 9 | 1 | -7 |
| Provision for Tax | -0 | -0 | 0 | 0 | 2 | 3 | 0 | -1 |
| Profit After Tax | -0 | -0 | -0 | -11 | 14 | 7 | 0 | -5 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -0 | -0 | -0 | -11 | 14 | 7 | 0 | -5 |
| Adjusted Earnings Per Share | -0.4 | -0.5 | -0.2 | -0.4 | 0.4 | 0.2 | 0 | -0.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -8% | -2% | 0% | 0% |
| Operating Profit CAGR | -41% | 0% | 0% | 0% |
| PAT CAGR | -100% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -51% | -51% | NA% | NA% |
| ROE Average | 0% | 5% | -2% | -35% |
| ROCE Average | 2% | 7% | -1% | -17% |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 0 | 0 | -0 | 80 | 159 | 166 | 179 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 8 | 0 | 0 | 2 |
| Other Non-Current Liabilities | -0 | -0 | -0 | 10 | 11 | 13 | 15 |
| Total Current Liabilities | 0 | 0 | 0 | 122 | 100 | 86 | 90 |
| Total Liabilities | 0 | 0 | 0 | 219 | 271 | 265 | 286 |
| Fixed Assets | 0 | 0 | 0 | 45 | 44 | 47 | 51 |
| Other Non-Current Assets | 0 | 0 | 0 | 2 | 4 | 4 | 9 |
| Total Current Assets | 0 | 0 | 0 | 172 | 222 | 213 | 226 |
| Total Assets | 0 | 0 | 0 | 219 | 271 | 265 | 286 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 10 | 3 | 8 | 5 |
| Cash Flow from Operating Activities | -0 | -0 | -0 | 0 | -15 | 1 | 11 |
| Cash Flow from Investing Activities | -0 | 0 | 0 | -3 | -6 | -3 | -9 |
| Cash Flow from Financing Activities | 0 | 0 | 0 | -4 | 26 | -0 | 12 |
| Net Cash Inflow / Outflow | 0 | -0 | 0 | -8 | 5 | -3 | 14 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 3 | 8 | 5 | 19 |
| # | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -0.44 | -0.49 | -0.23 | -0.42 | 0.44 | 0.21 | 0.01 |
| CEPS(Rs) | -0.44 | -0.49 | -0.23 | -0.24 | 0.59 | 0.38 | 0.19 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0.56 | 0.07 | -0.16 | 2.99 | 5.07 | 5.27 | 5.36 |
| Core EBITDA Margin(%) | 0 | 0 | 0 | -0.08 | 6.71 | 5.78 | 3.66 |
| EBIT Margin(%) | 0 | 0 | 0 | -1.61 | 5.61 | 4.18 | 1.73 |
| Pre Tax Margin(%) | 0 | 0 | 0 | -3.71 | 4.72 | 3.15 | 0.2 |
| PAT Margin (%) | 0 | 0 | 0 | -3.78 | 4.11 | 2.28 | 0.08 |
| Cash Profit Margin (%) | 0 | 0 | 0 | -2.14 | 5.48 | 4.06 | 2.34 |
| ROA(%) | -39.88 | -49.83 | -18.23 | -10.27 | 5.65 | 2.49 | 0.07 |
| ROE(%) | -78.82 | -156.02 | 0 | -28 | 11.55 | 4.1 | 0.12 |
| ROCE(%) | -49.63 | -61.1 | -19.91 | -7.03 | 11.99 | 6.66 | 2.3 |
| Receivable days | 0 | 0 | 0 | 126.97 | 133.96 | 175.55 | 198.77 |
| Inventory Days | 0 | 0 | 0 | 71.97 | 67.26 | 82.7 | 85.97 |
| Payable days | 0 | 0 | 0 | 80.46 | 189.97 | 185.69 | 167.67 |
| PER(x) | 0 | 0 | 0 | 0 | 75.56 | 43.32 | 601.64 |
| Price/Book(x) | 0 | 0 | 0 | 6.86 | 6.57 | 1.74 | 0.69 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0 | 0 | 0 | 2.33 | 3.63 | 1.15 | 0.52 |
| EV/Core EBITDA(x) | -0.98 | -2.03 | -5.55 | 5250.97 | 44.98 | 17.49 | 12.26 |
| Net Sales Growth(%) | 0 | 0 | 0 | 0 | 12.41 | -8.78 | -7.83 |
| EBIT Growth(%) | 0 | -11.94 | 55.33 | 0 | 494.93 | -35.24 | -62.97 |
| PAT Growth(%) | 0 | -11.19 | 53.69 | 0 | 222.95 | -51.92 | -96.97 |
| EPS Growth(%) | 0 | -11.19 | 53.69 | -84.34 | 205.33 | -51.92 | -97.12 |
| Debt/Equity(x) | 0.59 | 9.52 | -10.42 | 0.69 | 0.12 | 0.14 | 0.15 |
| Current Ratio(x) | 1.63 | 0.82 | 0.79 | 1.42 | 2.22 | 2.5 | 2.51 |
| Quick Ratio(x) | 1.63 | 0.82 | 0.79 | 0.93 | 1.56 | 1.71 | 1.89 |
| Interest Cover(x) | -134 | -150 | -67 | -0.76 | 6.35 | 4.04 | 1.13 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.1 | 0.02 | 0.08 | 0.22 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 50.33 | 50.33 | 50.33 | 50.33 | 50.33 | 50.33 | 50.33 | 52.54 | 52.54 | 52.54 |
| FII | 6.06 | 4.82 | 5.41 | 5.33 | 3.05 | 1.44 | 1.18 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 43.61 | 44.85 | 44.26 | 44.34 | 46.62 | 48.23 | 48.49 | 47.46 | 47.46 | 47.46 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 15.82 | 15.82 | 15.82 | 15.82 | 15.82 | 15.82 | 15.82 | 17.29 | 17.29 | 17.29 |
| FII | 1.91 | 1.52 | 1.7 | 1.68 | 0.96 | 0.45 | 0.37 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 13.71 | 14.1 | 13.91 | 13.94 | 14.66 | 15.16 | 15.24 | 15.61 | 15.61 | 15.61 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 32.9 | 32.9 | 32.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -8% | -2% | — | — |
| Operating Profit CAGR | -41% | — | — | — |
| PAT CAGR | -100% | — | — | — |
| Share Price CAGR | -51% | -51% | — | — |
| ROE Average | 0% | +5% | -2% | -35% |
| ROCE Average | +2% | +7% | -1% | -17% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 50.33 | 50.33 | 50.33 | 50.33 | 50.33 | 50.33 | 50.33 | 52.54 | 52.54 | 52.54 |
| FII | 6.06 | 4.82 | 5.41 | 5.33 | 3.05 | 1.44 | 1.18 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 43.61 | 44.85 | 44.26 | 44.34 | 46.62 | 48.23 | 48.49 | 47.46 | 47.46 | 47.46 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 15.82 | 15.82 | 15.82 | 15.82 | 15.82 | 15.82 | 15.82 | 17.29 | 17.29 | 17.29 |
| FII | 1.91 | 1.52 | 1.7 | 1.68 | 0.96 | 0.45 | 0.37 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 13.71 | 14.1 | 13.91 | 13.94 | 14.66 | 15.16 | 15.24 | 15.61 | 15.61 | 15.61 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 32.9 | 32.9 | 32.9 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.