WEBSITE BSE:519421 NSE: KSE LIMITED Inc. Year: 1963 Industry: Animal Feed My Bucket: Add Stock
Last updated: 11:26
KSE Ltd is an India-based organization, that is engaged inside the production of compound farm animals feed. The Company is likewise engaged in the extraction of oil from copra cake by means of solvent extraction process and refining the same to to fit for human consumption grade and in dairying, inclusive of ice cream. The Company operates through three segments, which consist of Animal Feed Division, Oil Cake Processing Division and Dairy Division. Its Dairy Division includes milk and milk merchandise, together with ice cream. It gives ice cr...Read More
KSE Ltd is an India-based organization, that is engaged inside the production of compound farm animals feed. The Company is likewise engaged in the extraction of oil from copra cake by means of solvent extraction process and refining the same to to fit for human consumption grade and in dairying, inclusive of ice cream. The Company operates through three segments, which consist of Animal Feed Division, Oil Cake Processing Division and Dairy Division. Its Dairy Division includes milk and milk merchandise, together with ice cream. It gives ice cream underneath the emblem call, VESTA. The Company is engaged within the discipline of milk procurement, processing and advertising of liquid milk and milk merchandise. Its milk products include KS Curd and Milk. Its livestock feed products consist of K.S Supreme pellet, K.S Delux plus pellet and K.S Super. The Company additionally offers products, such as K.S. PAAL and KS Ghee. The Company's manufacturing devices include Swaminathapuram, Vedagiri, Palakkad, Koratty, Konikkara and Thalayuthu. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹662 Cr.
Stock P/E 7.3
P/B 1.8
Current Price ₹207
Book Value ₹ 115
Face Value 1
52W High ₹284.9
Dividend Yield 3.86%
52W Low ₹ 174
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 | 437 | 406 | 417 | 431 | 414 | 412 | 392 | 416 | 427 | 428 |
| Other Income | 1 | 0 | 1 | 1 | 2 | 2 | 4 | 5 | 4 | 4 |
| Total Income | 437 | 406 | 418 | 433 | 416 | 414 | 395 | 421 | 431 | 432 |
| Total Expenditure | 437 | 398 | 390 | 406 | 394 | 384 | 346 | 366 | 384 | 406 |
| Operating Profit | 0 | 8 | 28 | 26 | 22 | 30 | 49 | 54 | 47 | 26 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | -4 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -2 | 2 | 26 | 25 | 23 | 28 | 47 | 52 | 44 | 23 |
| Provision for Tax | -0 | 0 | 7 | 6 | 6 | 7 | 12 | 13 | 11 | 7 |
| Profit After Tax | -1 | 1 | 19 | 18 | 17 | 21 | 35 | 39 | 33 | 16 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -1 | 1 | 19 | 18 | 17 | 21 | 35 | 39 | 33 | 16 |
| Adjusted Earnings Per Share | -0.4 | 0.4 | 5.9 | 5.7 | 5.4 | 6.6 | 10.9 | 12 | 10.3 | 5.1 |
| #(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 | 900 | 925 | 1047 | 1304 | 1209 | 1429 | 1543 | 1670 | 1610 | 1683 | 1650 | 1663 |
| Other Income | 2 | 2 | 2 | 5 | 8 | 4 | 8 | 6 | 6 | 4 | 8 | 17 |
| Total Income | 901 | 927 | 1049 | 1309 | 1217 | 1433 | 1552 | 1676 | 1615 | 1687 | 1658 | 1679 |
| Total Expenditure | 839 | 909 | 1018 | 1196 | 1196 | 1402 | 1404 | 1659 | 1613 | 1651 | 1529 | 1502 |
| Operating Profit | 62 | 19 | 31 | 114 | 21 | 31 | 147 | 17 | 2 | 36 | 128 | 176 |
| Interest | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 4 |
| Depreciation | 6 | 4 | 3 | 4 | 3 | 3 | 2 | 3 | 4 | 5 | 6 | 8 |
| Exceptional Income / Expenses | 10 | 0 | 0 | 0 | -2 | 0 | 7 | -3 | 1 | -4 | 3 | 0 |
| Profit Before Tax | 64 | 12 | 26 | 109 | 15 | 26 | 150 | 9 | -3 | 24 | 123 | 166 |
| Provision for Tax | 20 | 5 | 10 | 39 | 5 | 7 | 37 | 3 | -1 | 7 | 31 | 43 |
| Profit After Tax | 44 | 8 | 16 | 70 | 9 | 19 | 113 | 7 | -2 | 18 | 91 | 123 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 44 | 8 | 16 | 70 | 9 | 19 | 113 | 7 | -2 | 18 | 91 | 123 |
| Adjusted Earnings Per Share | 13.6 | 2.4 | 5.1 | 21.8 | 2.9 | 5.9 | 35.3 | 2.1 | -0.7 | 5.5 | 28.5 | 38.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -2% | -0% | 3% | 6% |
| Operating Profit CAGR | 256% | 96% | 33% | 8% |
| PAT CAGR | 406% | 135% | 37% | 8% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 12% | 6% | -0% | 13% |
| ROE Average | 35% | 14% | 21% | 26% |
| ROCE Average | 44% | 18% | 26% | 32% |
| #(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 | 72 | 72 | 87 | 144 | 130 | 142 | 243 | 223 | 214 | 225 | 297 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 5 | 6 | 7 | 6 | 7 | 9 | 10 | 12 | 13 | 14 | 17 |
| Other Non-Current Liabilities | 0 | -0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | -0 | 1 |
| Total Current Liabilities | 60 | 37 | 62 | 79 | 60 | 39 | 81 | 45 | 40 | 39 | 41 |
| Total Liabilities | 138 | 115 | 156 | 230 | 197 | 190 | 335 | 281 | 268 | 277 | 356 |
| Fixed Assets | 27 | 25 | 29 | 27 | 26 | 25 | 24 | 38 | 40 | 43 | 58 |
| Other Non-Current Assets | 1 | 2 | 2 | 2 | 2 | 2 | 5 | 6 | 15 | 17 | 8 |
| Total Current Assets | 109 | 88 | 126 | 200 | 169 | 163 | 306 | 237 | 213 | 217 | 290 |
| Total Assets | 138 | 115 | 156 | 230 | 197 | 190 | 335 | 281 | 268 | 277 | 356 |
| #(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 | 3 | 38 | 10 | 9 | 13 | 11 | 1 | 6 | 15 | 9 | 10 |
| Cash Flow from Operating Activities | 36 | -5 | 24 | 65 | -13 | 35 | 34 | 4 | 34 | -15 | 143 |
| Cash Flow from Investing Activities | 12 | -1 | -41 | -53 | 37 | -10 | -42 | 55 | -32 | 24 | -118 |
| Cash Flow from Financing Activities | -14 | -21 | 18 | -8 | -26 | -35 | 13 | -51 | -8 | -7 | -19 |
| Net Cash Inflow / Outflow | 35 | -27 | 1 | 3 | -1 | -11 | 6 | 8 | -6 | 2 | 6 |
| Closing Cash & Cash Equivalent | 38 | 10 | 11 | 13 | 11 | 1 | 6 | 15 | 9 | 10 | 16 |
| # | 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) | 13.64 | 2.37 | 5.11 | 21.76 | 2.95 | 5.91 | 35.29 | 2.05 | -0.74 | 5.5 | 28.53 |
| CEPS(Rs) | 15.62 | 3.7 | 6.14 | 22.86 | 3.99 | 6.78 | 36.05 | 3 | 0.62 | 6.98 | 30.29 |
| DPS(Rs) | 5 | 2 | 3 | 6 | 1.5 | 2 | 10 | 2 | 2 | 3 | 8 |
| Book NAV/Share(Rs) | 22.44 | 22.4 | 27.06 | 44.93 | 40.55 | 44.39 | 75.96 | 69.62 | 66.89 | 70.26 | 92.73 |
| Core EBITDA Margin(%) | 6.71 | 1.75 | 2.8 | 8.31 | 1.11 | 1.85 | 8.99 | 0.67 | -0.2 | 1.9 | 7.29 |
| EBIT Margin(%) | 7.35 | 1.54 | 2.69 | 8.44 | 1.32 | 1.94 | 9.81 | 0.67 | -0.05 | 1.61 | 7.59 |
| Pre Tax Margin(%) | 7.1 | 1.33 | 2.47 | 8.33 | 1.21 | 1.83 | 9.7 | 0.56 | -0.19 | 1.44 | 7.44 |
| PAT Margin (%) | 4.85 | 0.82 | 1.56 | 5.34 | 0.78 | 1.32 | 7.32 | 0.39 | -0.15 | 1.05 | 5.54 |
| Cash Profit Margin (%) | 5.56 | 1.28 | 1.88 | 5.61 | 1.06 | 1.52 | 7.47 | 0.57 | 0.12 | 1.33 | 5.88 |
| ROA(%) | 37.41 | 6 | 12.07 | 36.08 | 4.42 | 9.76 | 43.04 | 2.13 | -0.87 | 6.46 | 28.82 |
| ROE(%) | 72.49 | 10.57 | 20.67 | 60.44 | 6.89 | 13.91 | 58.65 | 2.82 | -1.09 | 8.02 | 35.01 |
| ROCE(%) | 85.66 | 16.54 | 26.93 | 70.16 | 8.88 | 16.86 | 68.73 | 4.29 | -0.36 | 11.34 | 44.19 |
| Receivable days | 0.09 | 0.07 | 0.03 | 0.04 | 0.05 | 0.07 | 0.09 | 0.18 | 0.31 | 0.26 | 0.29 |
| Inventory Days | 23.46 | 27.42 | 25.67 | 23.07 | 26.88 | 21.72 | 29.84 | 36.33 | 32.3 | 30.12 | 29.59 |
| Payable days | 6.16 | 5.55 | 3.14 | 3.86 | 4.01 | 2.19 | 3.83 | 4.65 | 4.2 | 2.77 | 2.28 |
| PER(x) | 5.19 | 22.8 | 16.43 | 12.05 | 47.5 | 18.63 | 6.52 | 103.21 | 0 | 29.18 | 6.78 |
| Price/Book(x) | 3.16 | 2.41 | 3.1 | 5.84 | 3.45 | 2.48 | 3.03 | 3.04 | 2.44 | 2.29 | 2.08 |
| Dividend Yield(%) | 7.06 | 3.7 | 3.57 | 2.29 | 1.07 | 1.82 | 4.35 | 0.94 | 1.23 | 1.87 | 4.14 |
| EV/Net Sales(x) | 0.23 | 0.19 | 0.28 | 0.66 | 0.38 | 0.26 | 0.5 | 0.41 | 0.33 | 0.31 | 0.36 |
| EV/Core EBITDA(x) | 3.32 | 9.39 | 9.44 | 7.59 | 22.09 | 11.92 | 5.22 | 39.7 | 228.34 | 14.48 | 4.61 |
| Net Sales Growth(%) | 11.58 | 2.8 | 13.22 | 24.53 | -7.27 | 18.12 | 8.03 | 8.22 | -3.6 | 4.57 | -2.02 |
| EBIT Growth(%) | 150.18 | -78.45 | 97.56 | 290.89 | -85.45 | 73.57 | 444.87 | -92.55 | -107.6 | 3267.81 | 360.97 |
| PAT Growth(%) | 183.82 | -82.63 | 115.81 | 325.59 | -86.46 | 100.5 | 497.55 | -94.18 | -136.24 | 839.44 | 418.52 |
| EPS Growth(%) | 183.82 | -82.63 | 115.81 | 325.59 | -86.46 | 100.5 | 497.55 | -94.18 | -136.24 | 839.44 | 418.52 |
| Debt/Equity(x) | 0.24 | 0.16 | 0.45 | 0.31 | 0.33 | 0.1 | 0.17 | 0.09 | 0.09 | 0.09 | 0.08 |
| Current Ratio(x) | 1.81 | 2.36 | 2.02 | 2.53 | 2.81 | 4.21 | 3.77 | 5.21 | 5.29 | 5.63 | 7.04 |
| Quick Ratio(x) | 0.71 | 0.4 | 0.83 | 1.39 | 1.36 | 2.08 | 1.68 | 1.63 | 2.25 | 1.61 | 4.32 |
| Interest Cover(x) | 29.42 | 7.16 | 12.41 | 78.99 | 11.62 | 16.33 | 89.65 | 5.66 | -0.4 | 9.32 | 50.95 |
| Total Debt/Mcap(x) | 0.08 | 0.07 | 0.15 | 0.05 | 0.1 | 0.04 | 0.06 | 0.03 | 0.04 | 0.04 | 0.04 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 24.54 | 23.92 | 23.34 | 23.3 | 23.24 | 23.24 | 23.1 | 23 | 22.65 | 22.94 |
| FII | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 75.39 | 76 | 76.58 | 76.62 | 76.68 | 76.69 | 76.83 | 76.92 | 77.27 | 76.99 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.72 | 0.73 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.24 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 2.47 | 2.46 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 3.2 | 3.2 |
* 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.
ChatGPT
Claude
Perplexity
