WEBSITE BSE:523207 NSE: KOKUYOCMLN Inc. Year: 1946 Industry: Printing & Stationery
Last updated: 15:47
Kokuyo Camlin Ltd manufactures and markets stationery products, hobby artwork substances, and scholastic merchandise in India. It provides adhesives, brush pens, clay and dough products, color pencils, coloration pen pencils, drawing books, fountain pens, fountain pen inks and cartridge, gel crayons, geometry boxes and add-ons, gift sets and kits, mechanical pencils and leads, notebooks, oil pastels, pencils and friends, pens, plastic crayons, sketch pens, student poster colorations, college students’ water shade cakes, college studentsÃ...Read More
Kokuyo Camlin Ltd manufactures and markets stationery products, hobby artwork substances, and scholastic merchandise in India. It provides adhesives, brush pens, clay and dough products, color pencils, coloration pen pencils, drawing books, fountain pens, fountain pen inks and cartridge, gel crayons, geometry boxes and add-ons, gift sets and kits, mechanical pencils and leads, notebooks, oil pastels, pencils and friends, pens, plastic crayons, sketch pens, student poster colorations, college students’ water shade cakes, college students’ water colour tubes, technical and writing devices, washer-friendly crayons, and wax crayons for college students. The enterprise also gives correction pens, gum and paste products, markers and marker inks, and office merchandise accessories for workplace experts; and acrylic sprays, art substances, artist's pastels, artist's water colours, artist’s acrylic shades, artist’s oil hues, brushes, canvas, drawing inks, drawing pencils/charcoals, other artwork materials, painting mediums, top class color and bi-colour pencils, premium poster colorations, college students' oil colorations, and water colour pencils for artists and designers. In addition, it presents 3-D glitters, colors, cone-liners, fluid acrylic colorings, hobby brushes, hobby mediums, and sparkle colorings for hobbyists. The company markets its merchandise below the Camel and Camlin manufacturers. It additionally exports its products basically to SAARC countries, the Middle East, Far East, and Japan. The organisation turned into formerly referred to as Camlin Ltd and changed its call to Kokuyo Camlin Ltd in 2012. The organisation become based in 1931 and is based in Mumbai, India. Kokuyo Camlin Ltd is a subsidiary of Kokuyo Co., Ltd. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹759 Cr.
Stock P/E 130.1
P/B 2.3
Current Price ₹75.6
Book Value ₹ 32.5
Face Value 1
52W High ₹137.7
Dividend Yield 0%
52W Low ₹ 70
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 195 | 168 | 217 | 229 | 173 | 161 | 200 | 227 | 174 | 178 |
| Other Income | 0 | 0 | 0 | 1 | -0 | 0 | -0 | 0 | 0 | 0 |
| Total Income | 195 | 168 | 218 | 230 | 172 | 161 | 200 | 228 | 175 | 178 |
| Total Expenditure | 178 | 156 | 195 | 202 | 180 | 160 | 187 | 208 | 158 | 166 |
| Operating Profit | 17 | 13 | 23 | 29 | -8 | 1 | 13 | 20 | 16 | 12 |
| Interest | 0 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 |
| Depreciation | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 13 | 7 | 16 | 22 | -14 | -6 | 7 | 14 | 11 | 6 |
| Provision for Tax | 3 | 2 | 5 | 5 | -3 | -1 | 2 | 3 | 3 | 2 |
| Profit After Tax | 9 | 6 | 10 | 16 | -11 | -4 | 4 | 10 | 8 | 4 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 9 | 6 | 10 | 16 | -11 | -4 | 4 | 10 | 8 | 4 |
| Adjusted Earnings Per Share | 0.9 | 0.6 | 1 | 1.6 | -1.1 | -0.4 | 0.4 | 1 | 0.8 | 0.4 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 544 | 614 | 630 | 630 | 689 | 634 | 403 | 508 | 775 | 816 | 763 | 779 |
| Other Income | 8 | 5 | 3 | 4 | 2 | 1 | 1 | 1 | 2 | 6 | 1 | 0 |
| Total Income | 552 | 620 | 633 | 633 | 690 | 635 | 404 | 509 | 777 | 822 | 763 | 781 |
| Total Expenditure | 527 | 590 | 607 | 592 | 638 | 597 | 395 | 492 | 721 | 739 | 729 | 719 |
| Operating Profit | 25 | 30 | 26 | 41 | 52 | 38 | 9 | 17 | 56 | 82 | 35 | 61 |
| Interest | 10 | 11 | 12 | 10 | 11 | 10 | 9 | 4 | 4 | 4 | 5 | 2 |
| Depreciation | 11 | 12 | 12 | 17 | 18 | 19 | 18 | 18 | 17 | 19 | 21 | 20 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 7 | 2 | 15 | 23 | 9 | -18 | -5 | 35 | 59 | 9 | 38 |
| Provision for Tax | -1 | 2 | 1 | 5 | 8 | 4 | -4 | 0 | 11 | 16 | 3 | 10 |
| Profit After Tax | 5 | 5 | 1 | 10 | 15 | 4 | -15 | -5 | 24 | 44 | 6 | 26 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 5 | 1 | 10 | 15 | 4 | -15 | -5 | 24 | 44 | 6 | 26 |
| Adjusted Earnings Per Share | 0.5 | 0.5 | 0.1 | 1 | 1.5 | 0.4 | -1.5 | -0.5 | 2.4 | 4.4 | 0.6 | 2.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -6% | 15% | 4% | 3% |
| Operating Profit CAGR | -57% | 27% | -2% | 3% |
| PAT CAGR | -86% | 0% | 8% | 2% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -30% | 2% | 6% | -1% |
| ROE Average | 2% | 9% | 4% | 3% |
| ROCE Average | 4% | 12% | 6% | 6% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 213 | 218 | 228 | 238 | 249 | 249 | 244 | 239 | 263 | 296 | 302 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 9 | 26 | 15 | 10 | 27 | 22 | 13 | 6 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 7 | 10 | -0 | 4 | 9 | 10 | 7 | 6 | 8 | 21 | 19 |
| Total Current Liabilities | 182 | 189 | 233 | 231 | 270 | 200 | 127 | 138 | 171 | 175 | 134 |
| Total Liabilities | 411 | 443 | 477 | 483 | 555 | 481 | 390 | 389 | 442 | 493 | 455 |
| Fixed Assets | 107 | 105 | 102 | 159 | 165 | 178 | 165 | 149 | 140 | 161 | 159 |
| Other Non-Current Assets | 15 | 42 | 99 | 36 | 35 | 15 | 22 | 22 | 28 | 22 | 32 |
| Total Current Assets | 289 | 296 | 276 | 289 | 355 | 288 | 204 | 214 | 271 | 310 | 263 |
| Total Assets | 411 | 443 | 477 | 483 | 555 | 481 | 390 | 389 | 442 | 493 | 455 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 57 | 3 | 40 | 12 | 4 | 5 | 5 | 7 | 7 | 8 | 9 |
| Cash Flow from Operating Activities | 8 | 12 | 6 | 14 | 8 | 65 | 62 | 18 | 27 | 19 | 55 |
| Cash Flow from Investing Activities | -54 | 10 | -26 | -12 | -31 | -7 | -3 | -6 | -7 | -18 | -21 |
| Cash Flow from Financing Activities | -8 | 15 | -8 | -10 | 24 | -57 | -57 | -12 | -19 | 0 | -36 |
| Net Cash Inflow / Outflow | -54 | 37 | -28 | -8 | 1 | -0 | 2 | 0 | 1 | 1 | -2 |
| Closing Cash & Cash Equivalent | 3 | 40 | 12 | 4 | 5 | 5 | 7 | 7 | 8 | 9 | 7 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.49 | 0.52 | 0.15 | 0.98 | 1.52 | 0.43 | -1.46 | -0.47 | 2.44 | 4.37 | 0.58 |
| CEPS(Rs) | 1.58 | 1.71 | 1.35 | 2.62 | 3.3 | 2.36 | 0.38 | 1.29 | 4.12 | 6.23 | 2.7 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 0 |
| Book NAV/Share(Rs) | 21.24 | 21.77 | 22.72 | 23.76 | 24.81 | 24.84 | 24.28 | 23.87 | 26.18 | 29.54 | 30.15 |
| Core EBITDA Margin(%) | 2.96 | 3.82 | 3.34 | 5.81 | 7.33 | 5.22 | 1.88 | 3.25 | 6.56 | 8.85 | 4.15 |
| EBIT Margin(%) | 2.47 | 2.8 | 2.03 | 3.84 | 4.97 | 2.61 | -2.11 | -0.09 | 4.77 | 7.35 | 1.64 |
| Pre Tax Margin(%) | 0.75 | 1.14 | 0.33 | 2.33 | 3.3 | 1.24 | -4.15 | -0.93 | 4.24 | 6.86 | 1.07 |
| PAT Margin (%) | 0.87 | 0.82 | 0.22 | 1.54 | 2.21 | 0.61 | -3.34 | -0.93 | 2.95 | 5.06 | 0.72 |
| Cash Profit Margin (%) | 2.8 | 2.66 | 1.97 | 4.12 | 4.8 | 3.33 | 0.86 | 2.55 | 4.98 | 7.22 | 3.32 |
| ROA(%) | 1.23 | 1.23 | 0.33 | 2.05 | 2.93 | 0.84 | -3.35 | -1.21 | 5.88 | 9.37 | 1.23 |
| ROE(%) | 2.34 | 2.44 | 0.67 | 4.21 | 6.24 | 1.75 | -5.93 | -1.96 | 9.74 | 15.69 | 1.95 |
| ROCE(%) | 4.97 | 5.98 | 4.1 | 6.6 | 8.57 | 4.64 | -2.65 | -0.15 | 12.6 | 18.71 | 3.79 |
| Receivable days | 47.47 | 47.66 | 52.24 | 61.7 | 60.15 | 49.7 | 52.8 | 39.69 | 29.26 | 32.93 | 35.57 |
| Inventory Days | 74.02 | 70.28 | 70.21 | 85.65 | 94.85 | 98.57 | 129.53 | 91.21 | 63.07 | 73.84 | 76.45 |
| Payable days | 99.27 | 95.25 | 81.69 | 73.81 | 73.04 | 76.57 | 84.14 | 50.03 | 45.29 | 51.74 | 44.24 |
| PER(x) | 149.93 | 157.54 | 600.4 | 118.21 | 63.7 | 92.33 | 0 | 0 | 28.21 | 25.39 | 176.7 |
| Price/Book(x) | 3.46 | 3.79 | 3.94 | 4.87 | 3.89 | 1.61 | 2.26 | 2.48 | 2.63 | 3.76 | 3.41 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.73 | 0.45 | 0 |
| EV/Net Sales(x) | 1.35 | 1.4 | 1.62 | 2.06 | 1.64 | 0.82 | 1.54 | 1.29 | 0.95 | 1.43 | 1.4 |
| EV/Core EBITDA(x) | 29.45 | 28.76 | 39.19 | 31.57 | 21.71 | 13.83 | 67.83 | 38.1 | 13.05 | 14.2 | 30.77 |
| Net Sales Growth(%) | 16.18 | 12.93 | 2.52 | -0.02 | 9.41 | -7.95 | -36.42 | 26.13 | 52.41 | 5.28 | -6.54 |
| EBIT Growth(%) | 414.75 | 28.36 | -22.4 | 75.09 | 39.69 | -45.96 | -149.9 | 94.87 | 8460.33 | 60.63 | -79 |
| PAT Growth(%) | 142.51 | 6.81 | -71.57 | 556.88 | 54.79 | -71.35 | -435.58 | 67.65 | 617.02 | 79.29 | -86.69 |
| EPS Growth(%) | 142.51 | 6.8 | -71.57 | 556.89 | 54.79 | -71.35 | -435.57 | 67.65 | 617.03 | 79.29 | -86.69 |
| Debt/Equity(x) | 0.34 | 0.45 | 0.61 | 0.58 | 0.7 | 0.5 | 0.32 | 0.29 | 0.21 | 0.22 | 0.14 |
| Current Ratio(x) | 1.59 | 1.57 | 1.18 | 1.25 | 1.32 | 1.44 | 1.61 | 1.56 | 1.58 | 1.77 | 1.97 |
| Quick Ratio(x) | 0.91 | 0.91 | 0.58 | 0.56 | 0.58 | 0.52 | 0.6 | 0.63 | 0.65 | 0.68 | 0.84 |
| Interest Cover(x) | 1.44 | 1.68 | 1.19 | 2.55 | 2.98 | 1.9 | -1.03 | -0.11 | 8.9 | 15.07 | 2.9 |
| Total Debt/Mcap(x) | 0.1 | 0.12 | 0.15 | 0.12 | 0.18 | 0.31 | 0.14 | 0.12 | 0.08 | 0.06 | 0.04 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 |
| FII | 0.56 | 0.54 | 0.52 | 0.36 | 0.64 | 0.27 | 0.22 | 0.2 | 0.09 | 0.1 |
| DII | 0.2 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 24.25 | 24.42 | 24.49 | 24.65 | 24.36 | 24.74 | 24.79 | 24.81 | 24.92 | 24.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 |
| FII | 0.06 | 0.05 | 0.05 | 0.04 | 0.06 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 |
| DII | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 2.43 | 2.45 | 2.46 | 2.47 | 2.44 | 2.48 | 2.49 | 2.49 | 2.5 | 2.5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 |
* The pros and cons are machine generated.
You May Also Know About
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.
