Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1051 Cr.
Stock P/E
13.4
P/B
—
Current Price
₹37.3
Book Value
₹ 0
Face Value
1
52W High
₹43.8
52W Low
₹ 17
Dividend Yield
1.07%

Kamdhenu Overview

Business

Kamdhenu Ltd. is an Indian company primarily engaged in two distinct business segments: Steel and Paints. In its Steel business, the company manufactures and markets Thermo Mechanically Treated (TMT) bars, structural steel, and other steel products used extensively in construction. A significant part of this segment operates through an asset-light franchisee model, where Kamdhenu licenses its brand name to various steel manufacturers across India, who then produce and sell steel products under the "Kamdhenu" brand. In its Paints business, Kamdhenu manufactures and sells a comprehensive range of decorative paints, including emulsions, distempers, primers, and putties. The company generates revenue through direct sales of its manufactured steel and paint products, and through royalty and licensing fees from its steel franchisees.

Revenue Mix

Kamdhenu Ltd. operates primarily through two segments:

Steel Business: This segment involves the manufacturing, marketing, and brand licensing of TMT bars, structural steel, and other steel products. This segment leverages an extensive franchisee network for wider reach. Historically, the Steel segment typically contributes the majority of the company's total revenue.

Paints Business: This segment manufactures and sells a wide array of decorative paints. This is a growing segment for the company, contributing a smaller but increasing proportion of overall revenue.

Industry

Steel Industry: The Indian steel industry is characterized by a mix of large integrated players and numerous secondary producers. Kamdhenu operates predominantly as a secondary producer, focusing on TMT bars and structural steel for the retail, semi-urban, and rural construction markets. Its asset-light franchisee model allows it to achieve wide geographical penetration without significant capital expenditure, positioning it as a recognized brand in the decentralized steel market.

Paints Industry: The Indian decorative paints market is dominated by a few large, established players. Kamdhenu is a relatively smaller player in this segment, competing by offering a value-for-money product portfolio and leveraging its existing distribution network built through the steel business. It aims to gain market share through capacity expansion and increased retail presence.

MOAT

Brand Recognition: "Kamdhenu" is a well-established and recognized brand, particularly for TMT bars, in Tier 2, Tier 3 cities, and rural markets across India. This strong brand equity is critical for its success in the franchisee model.

Asset-Light Franchisee Model (Steel): This unique strategy allows Kamdhenu to expand its market presence and scale production capacity for steel products without significant capital investment in manufacturing facilities, leading to potentially higher asset turnover and returns.

Extensive Distribution Network: The company has built a wide network of dealers and distributors, especially for its steel products, providing deep penetration into semi-urban and rural areas. This network is also being leveraged for the expansion of its paints business.

Growth Drivers

Infrastructure & Housing Push: Continued government focus on infrastructure development (roads, railways, smart cities) and affordable housing schemes in India is a major demand driver for steel products.

Real Estate Growth: Increasing urbanization, growing disposable incomes, and demand for both residential and commercial real estate will fuel the consumption of construction materials and decorative paints.

Paints Business Expansion: The company's strategic investment in expanding its paints manufacturing capacity and strengthening its distribution network is expected to capture a larger share of the growing Indian decorative paints market.

Asset-Light Model Scaling: Further expansion of its steel franchisee network allows for increased market penetration and royalty income without substantial capital deployment.

Risks

Commodity Price Volatility: Significant fluctuations in the prices of key raw materials for steel (iron ore, coal) and paints (crude oil derivatives, titanium dioxide) can directly impact the company's profitability and margins.

Intense Competition: Both the steel and paints industries are highly competitive, featuring numerous established national and international players, which can lead to pricing pressures and challenges in market share growth.

Economic Downturn: A slowdown in the Indian economy, particularly affecting the construction and real estate sectors, would directly reduce demand for both steel and paint products.

Regulatory & Environmental Changes: Adverse changes in government policies, environmental regulations, or building codes could increase operational costs or impact market demand.

Execution Risk in Paints: Successful scaling of the paints business requires effective management of new capacities, brand building, and distribution expansion against well-entrenched competitors.

Franchisee Dependence: The company's brand reputation in steel is partly reliant on the quality control and operational consistency of its franchisee partners.

Management & Ownership

Kamdhenu Ltd. was founded by Mr. Satish Kumar Agarwal, who continues to lead the company as Chairman and Managing Director. It is a promoter-driven company, with the founding family holding a significant equity stake, which aligns management's long-term interests with those of shareholders. The management has pursued a strategy of brand-led growth, diversification, and an asset-light model in its steel business.

Outlook

Kamdhenu Ltd. is positioned to benefit from India's structural growth drivers in infrastructure, real estate, and rising consumer spending. Its well-recognized brand and asset-light franchisee model provide a resilient foundation for its steel business, enabling efficient capital deployment and broad market reach. The diversification into the paints segment offers an additional growth vector, leveraging existing distribution channels and brand equity.

However, the company operates in highly cyclical and competitive industries. Volatility in raw material prices poses an ongoing challenge to profitability across both segments. The paints business, while promising, faces intense competition from larger, established players and requires sustained investment and effective execution to achieve significant scale and market share. The company's ability to manage input costs, expand its distribution effectively, and continually strengthen its brand amidst competitive pressures will be critical for its sustained growth.

Kamdhenu Share Price

Live · BSE / NSE · Inception: 1994
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Kamdhenu Quarterly Results

#(Fig in Cr.) Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
Net Sales 236 83 136 183 222 146 216 227 253
Other Income 0 1 1 1 0 1 1 0 -0
Total Income 236 84 137 185 222 147 216 227 253
Total Expenditure 227 76 127 170 202 134 202 212 235
Operating Profit 9 8 10 15 20 13 15 15 18
Interest 3 4 4 3 3 3 3 3 2
Depreciation 2 2 2 2 2 2 2 2 2
Exceptional Income / Expenses -0 0 0 0 -10 0 0 0 -6
Profit Before Tax 3 2 4 10 6 8 10 10 8
Provision for Tax 1 0 1 2 2 2 2 2 2
Profit After Tax 2 1 3 7 4 6 8 8 5
Adjustments 0 0 0 -0 -0 -0 0 0 0
Profit After Adjustments 2 1 3 7 4 6 8 8 5
Adjusted Earnings Per Share 0.1 0.1 0.1 0.3 0.1 0.2 0.3 0.3 0.2

Kamdhenu Profit & Loss

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 TTM
Net Sales 924 625 841 842
Other Income 1 3 2 2
Total Income 924 629 843 843
Total Expenditure 879 575 782 783
Operating Profit 45 54 61 61
Interest 12 14 10 11
Depreciation 8 9 9 8
Exceptional Income / Expenses -25 -10 -6 -6
Profit Before Tax -0 21 35 36
Provision for Tax -2 6 9 8
Profit After Tax 2 15 26 27
Adjustments 0 0 0 0
Profit After Adjustments 2 15 26 27
Adjusted Earnings Per Share 0.1 0.6 1 1

Kamdhenu Balance Sheet

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022
Shareholder's Funds 181 195 218
Minority's Interest 0 0 0
Borrowings 0 2 13
Other Non-Current Liabilities 23 22 23
Total Current Liabilities 259 212 188
Total Liabilities 464 431 442
Fixed Assets 86 91 93
Other Non-Current Assets 18 17 19
Total Current Assets 360 323 330
Total Assets 464 431 442

Kamdhenu Cash Flow

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022
Opening Cash & Cash Equivalents 9 3 2
Cash Flow from Operating Activities -3 50 44
Cash Flow from Investing Activities -19 -10 -14
Cash Flow from Financing Activities 15 -41 -20
Net Cash Inflow / Outflow -7 -0 10
Closing Cash & Cash Equivalent 3 2 12

Kamdhenu Ratios

# Mar 2020 Mar 2021 Mar 2022
Earnings Per Share (Rs) 0.07 0.56 0.98
CEPS(Rs) 0.39 0.88 1.32
DPS(Rs) 0.05 0.08 0.1
Book NAV/Share(Rs) 6.76 7.23 8.1
Core EBITDA Margin(%) 4.49 7.22 6.3
EBIT Margin(%) 1.18 5.03 4.89
Pre Tax Margin(%) -0.05 3.02 3.77
PAT Margin (%) 0.19 2.17 2.83
Cash Profit Margin (%) 1.03 3.42 3.82
ROA(%) 0.4 3.37 6.02
ROE(%) 1.04 8.06 12.75
ROCE(%) 3.93 11.88 15.33
Receivable days 77.72 108.32 78.08
Inventory Days 28.67 38.27 28.4
Payable days 63.84 96.99 59.5
PER(x) 66.82 24.84 23.71
Price/Book(x) 0.7 1.92 2.86
Dividend Yield(%) 1.06 0.58 0.43
EV/Net Sales(x) 0.26 0.74 0.83
EV/Core EBITDA(x) 5.26 8.66 11.51
Net Sales Growth(%) 0 -32.32 34.47
EBIT Growth(%) 0 196.65 30.42
PAT Growth(%) 0 704.97 74.53
EPS Growth(%) 0 693.24 74.53
Debt/Equity(x) 0.66 0.48 0.4
Current Ratio(x) 1.39 1.52 1.75
Quick Ratio(x) 1.09 1.21 1.34
Interest Cover(x) 0.96 2.5 4.35
Total Debt/Mcap(x) 0.95 0.25 0.14

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +35% — — —
Operating Profit CAGR +13% — — —
PAT CAGR +73% — — —
Share Price CAGR +38% +7% +9% +17%
ROE Average +13% +7% +7% +7%
ROCE Average +15% +10% +10% +10%

Kamdhenu Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 49.03 %
FII 1.65 %
DII (MF + Insurance) 2.08 %
Public (retail) 47.24 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 57.0449.8349.8349.8349.1249.0349.0349.0349.0349.03
FII 6.139.576.026.445.123.212.511.892.061.65
DII 0.180.18000.320000.022.08
Public 36.6640.4244.1543.7345.4447.7648.4649.0848.947.24
Others 0000000000
Total 100100100100100100100100100100

Kamdhenu Peer Comparison

Steel & Iron Products Edit Columns

Kamdhenu Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Kamdhenu Pros & Cons

Pros

  • Debtor days have improved from 96.99 to 59.5days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 49.03%.
  • Company has a low return on equity of 7% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp