Kamdhenu

₹507.5 -3 | 0.6%

WEBSITE BSE:532741 NSE : KAMDHENU 10 May, 16:01

Market Cap ₹1367 Cr.

Stock P/E 27.3

P/B 6.4

Current Price ₹507.5

Book Value ₹ 79.1

Face Value 10

52W High ₹670

Dividend Yield 0.39%

52W Low ₹ 262.7

Edit Ratio

Kamdhenu Research see more...

Overview Inc. Year: 1994Industry: Steel & Iron Products

Kamdhenu Limited, formerly Kamdhenu Ispat Limited, is engaged in manufacturing, distribution, marketing, branding of steel and paints with over 50 franchised units across India. The Company manufactures thermo-mechanically treated (TMT) steel. The Company's segments include Steel, Paints and Power (wind mills). The Company's brands include KAMDHENU TMT BARS, KAMDHENU SS 10000, STRUCTURAL STEEL, KAMDHENU WIREBOND, KAMDHENU PLYWOOD, COLOR COATED PPGI/PPGL SHEETS, PRE-ENGINEERED BUILDING and KAMDHENU PAINTS. The Company offers a range of paint products, including exterior and interior emulsions, water based primers, wood finishes, aluminum paints, and textured and designer paints. Its Kamdhenu SS 10000 rebars are available in the various sizes of 10 millimeter (mm), 12mm, 16mm, 20mm, 25mm, 28mm and 32mm. It manufactures structural steel under franchisee arrangement. It produces structural steel of special contours, such as angles, channels, beams, flats, round and square.

Kamdhenu Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Kamdhenu Quarterly Results

#(Fig in Cr.)	Sep 2019	Dec 2019	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	238	255	191	191	183	167	209	185	155	176
Other Income	0	0	0	0	1	1	2	2	2	8
Total Income	238	256	191	192	183	168	210	187	157	184
Total Expenditure	229	243	176	179	166	152	193	172	141	160
Operating Profit	9	12	15	13	18	16	18	15	17	24
Interest	3	3	1	0	0	0	0	0	0	0
Depreciation	2	2	1	1	1	1	1	1	1	1
Exceptional Income / Expenses	0	-24	0	0	0	0	0	0	0	0
Profit Before Tax	4	-17	13	11	16	14	16	14	15	22
Provision for Tax	-2	-4	3	3	4	4	4	3	4	5
Profit After Tax	7	-13	10	8	12	11	12	10	11	17
Adjustments	0	0	0	0	0	0	0	0	-0	-0
Profit After Adjustments	7	-13	10	8	12	11	12	10	11	17
Adjusted Earnings Per Share	2.5	-4.9	5.2	3.1	4.5	4	4.5	3.8	4.1	6.2

Kamdhenu Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	548	922	968	841	825	1180	1232	924	625	600	732	725
Other Income	1	0	0	0	1	1	0	1	3	3	2	14
Total Income	548	922	968	842	825	1180	1233	924	629	603	734	738
Total Expenditure	526	896	938	809	792	1136	1179	879	575	545	672	666
Operating Profit	22	26	31	32	33	45	54	45	54	58	62	74
Interest	11	12	13	15	14	13	12	12	14	4	2	0
Depreciation	4	5	5	5	8	8	7	8	9	5	5	4
Exceptional Income / Expenses	0	0	0	0	0	0	0	-25	-10	0	0	0
Profit Before Tax	7	9	12	12	12	24	35	-0	21	49	55	67
Provision for Tax	2	3	4	4	4	9	12	-2	6	10	14	16
Profit After Tax	5	6	8	8	8	16	22	2	15	39	41	50
Adjustments	0	0	0	0	0	0	0	0	0	-13	0	0
Profit After Adjustments	5	6	8	8	8	16	22	2	15	27	41	50
Adjusted Earnings Per Share	2.1	2.5	3.4	3.5	3.5	6.7	8.5	0.7	5.6	14.6	15.2	18.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	22%	-7%	-9%	3%
Operating Profit CAGR	7%	11%	7%	11%
PAT CAGR	5%	174%	21%	23%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	48%	48%	25%	37%
ROE Average	21%	16%	13%	10%
ROCE Average	24%	18%	15%	14%

Kamdhenu Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	88	94	100	106	115	144	181	181	195	224	167
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	2	1	2	1	0	1	0	0	2	13	0
Other Non-Current Liabilities	14	20	18	15	22	21	22	23	22	23	12
Total Current Liabilities	149	153	164	175	207	210	212	259	212	199	30
Total Liabilities	252	269	283	296	344	375	415	464	431	460	209
Fixed Assets	48	49	48	47	80	74	90	86	91	94	47
Other Non-Current Assets	11	14	12	10	8	8	9	18	17	23	18
Total Current Assets	193	206	224	239	257	293	316	360	323	343	143
Total Assets	252	269	283	296	344	375	415	464	431	460	209

Kamdhenu Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	3	9	9	10	9	8	8	9	3	3	14
Cash Flow from Operating Activities	16	8	5	12	18	21	25	-3	50	43	67
Cash Flow from Investing Activities	-6	-6	-3	-4	-2	-2	-26	-19	-10	-13	-4
Cash Flow from Financing Activities	-5	-2	-1	-8	-17	-18	2	15	-41	-20	-55
Net Cash Inflow / Outflow	5	-0	1	0	-1	-0	1	-7	-0	10	8
Closing Cash & Cash Equivalent	9	9	10	10	8	8	9	3	2	14	12

Kamdhenu Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	2.05	2.54	3.43	3.48	3.46	6.7	8.51	0.71	5.6	14.65	15.23
CEPS(Rs)	3.9	4.57	5.75	5.72	6.74	9.99	11.31	3.87	8.82	16.4	17
DPS(Rs)	0	0	0.7	0.7	0.8	1	1	0.5	0.8	1	1.5
Book NAV/Share(Rs)	37.62	40.17	42.52	45.16	49.11	54.73	67.31	67.58	72.31	83.31	61.88
Core EBITDA Margin(%)	3.61	2.62	2.98	3.6	3.77	3.71	4.23	4.49	7.22	9	8.11
EBIT Margin(%)	3.03	2.17	2.48	3.07	2.95	3.12	3.68	1.18	5.03	8.72	7.68
Pre Tax Margin(%)	1.12	0.96	1.18	1.4	1.35	2.06	2.75	-0.05	3.02	8.11	7.41
PAT Margin (%)	0.81	0.62	0.79	0.92	0.93	1.32	1.77	0.19	2.17	6.5	5.54
Cash Profit Margin (%)	1.54	1.11	1.33	1.51	1.82	1.97	2.35	1.03	3.42	7.28	6.19
ROA(%)	1.99	2.29	2.91	2.81	2.53	4.36	5.69	0.43	3.37	8.86	12.28
ROE(%)	5.77	6.54	8.3	7.94	7.35	12.9	14.7	1.05	8.07	18.82	20.98
ROCE(%)	11.26	12.12	13.24	13.18	11.78	16.38	18.65	4.14	11.88	17.65	23.76
Receivable days	66.92	46.6	47.45	57.29	63.87	53.26	58.82	79.68	108.32	119.69	69.17
Inventory Days	27.45	19.93	21.64	27.99	27.86	19.75	17.91	24.9	38.27	43.5	22.69
Payable days	48.04	28.35	26.65	31.82	41.44	36.81	41.66	60.73	96.98	77.62	36.41
PER(x)	11.75	8.11	12.22	12.78	25.66	36.17	19.49	66.48	24.82	15.81	20.57
Price/Book(x)	0.64	0.51	0.99	0.99	1.81	4.43	2.46	0.7	1.92	2.78	5.06
Dividend Yield(%)	0	0	1.67	1.57	0.9	0.41	0.6	1.06	0.58	0.43	0.48
EV/Net Sales(x)	0.23	0.14	0.19	0.24	0.37	0.55	0.42	0.26	0.74	1.16	1.14
EV/Core EBITDA(x)	5.6	4.91	6.12	6.23	9.15	14.39	9.53	5.26	8.66	12.05	13.5
Net Sales Growth(%)	13.71	68.33	5.02	-13.1	-1.94	43.03	4.46	-25.04	-32.32	-4.1	22.1
EBIT Growth(%)	12.94	16.99	19.76	8.09	-5.64	44.76	25.95	-74.79	196.54	51.75	7.26
PAT Growth(%)	19.29	23.85	34.79	1.48	-0.52	93.35	43.42	-91.62	701.65	161.45	3.98
EPS Growth(%)	5.02	23.85	34.79	1.48	-0.52	93.36	27.12	-91.67	690	161.45	3.98
Debt/Equity(x)	0.88	0.92	0.99	1.02	0.93	0.68	0.5	0.66	0.48	0.39	0
Current Ratio(x)	1.3	1.34	1.37	1.37	1.24	1.4	1.49	1.39	1.52	1.72	4.86
Quick Ratio(x)	0.96	0.98	0.97	0.97	0.94	1.08	1.22	1.09	1.21	1.33	4.37
Interest Cover(x)	1.59	1.79	1.9	1.84	1.85	2.93	3.98	0.96	2.5	14.17	29.38
Total Debt/Mcap(x)	1.36	1.8	1.01	1.04	0.51	0.15	0.2	0.95	0.25	0.14	0

Kamdhenu Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	64.29	64.29	64.29	58.74	58.74	58.74	58.74	58.74	58.74	58.74
FII	0.33	0.22	0.2	0.19	0.34	0.34	0.44	0.58	0.58	3.99
DII	0.35	0.33	0.33	1.6	0.29	0.26	0.22	0.39	0.19	0.19
Public	35.03	35.17	35.18	39.47	40.63	40.66	40.6	40.29	40.5	37.08
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	1.73	1.73	1.73	1.58	1.58	1.58	1.58	1.58	1.58	1.58
FII	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.11
DII	0.01	0.01	0.01	0.04	0.01	0.01	0.01	0.01	0.01	0.01
Public	0.94	0.95	0.95	1.06	1.09	1.1	1.09	1.09	1.09	1
Others	0	0	0	0	0	0	0	0	0	0
Total	2.69	2.69	2.69	2.69	2.69	2.69	2.69	2.69	2.69	2.69

Pros

Debtor days have improved from 77.62 to 36.41days.
Company has reduced debt.
Company is almost debt free.

Cons

Stock is trading at 6.4 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Kamdhenu News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 49/-

Electrosteel Steel Ltd

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Kamdhenu

Add Watchlist

Kamdhenu Research see more...

Overview Inc. Year: 1994Industry: Steel & Iron Products

Kamdhenu Share Price

Alert Data

Quarterly Price

Peer Comparison

Kamdhenu Quarterly Results

Kamdhenu Profit & Loss

Growth Rates

Kamdhenu Balance Sheet

Kamdhenu Cash Flow

Kamdhenu Ratios

Kamdhenu Shareholding Pattern

Kamdhenu News

Top Unlisted Companies & InstaBuy Companies

Electrosteel Steel Ltd

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!