Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹560 Cr.
Stock P/E
6.7
P/B
1.6
Current Price
₹175.1
Book Value
₹ 109.5
Face Value
1
52W High
₹278.9
52W Low
₹ 171
Dividend Yield
7.14%

KSE Overview

Business

KSE Ltd. is an Indian diversified agri-business company primarily engaged in the manufacturing and sale of compound animal feed. Its core business involves producing and marketing various types of animal feed, including cattle feed and poultry feed. Beyond animal feed, the company also operates in the solvent extraction and edible oil segment, producing crude oils, refined edible oils, and de-oiled cakes (which often serve as raw material for its feed division). Additionally, KSE Ltd. has a dairy segment involved in the production and sale of milk and milk products such as ghee, butter, and milk powder. The company generates revenue through the sales of these products to farmers, wholesalers, and retail consumers, primarily in South India.

Revenue Mix

KSE Ltd. operates primarily through three major segments:

Compound Animal Feed: This is typically the largest segment, contributing a significant majority of the company's total revenue. It includes cattle feed and poultry feed.

Solvent Extraction & Edible Oil: This segment is a substantial contributor to revenue, involved in processing oil seeds and producing various oils and de-oiled cakes.

Dairy: This segment, while smaller, contributes to revenue through the sale of milk and various milk products.

Minor contributions may also come from other activities, such as captive power generation.

(Specific revenue percentages are not provided as they fluctuate and fabricating numbers is prohibited.)

Industry

KSE Ltd. operates within the growing Indian animal feed, edible oil, and dairy industries. The animal feed industry in India is large and expanding, driven by increasing protein consumption (milk, poultry, meat) and the gradual shift towards organized livestock farming. It features both organized players and a significant unorganized sector. KSE Ltd. is an established and organized player with a strong presence, particularly in South India (Kerala and neighboring states). Its integrated business model, combining feed, oil extraction, and dairy, provides some synergy and diversification compared to pure-play companies in each sector. It competes with other regional and national organized players, as well as numerous unorganized local producers.

MOAT

Brand Recognition & Distribution: KSE has built an established brand, particularly for its cattle feed and dairy products, within its primary operating regions in South India. It possesses a well-developed distribution network in these markets.

Regional Scale & Integration: While not the largest nationally, KSE Ltd. holds significant regional scale, aiding in efficient raw material procurement, manufacturing, and logistics. The partial vertical integration (e.g., de-oiled cakes from oil extraction used in feed) offers some cost efficiencies and raw material security.

Experience & Formulations: Decades of operational experience in the animal feed industry provide expertise in feed formulations suited for local animal breeds and farming practices.

Growth Drivers

Increasing Protein Consumption: Rising disposable incomes and urbanization in India are driving higher demand for animal-derived protein (milk, poultry, meat), which directly fuels the demand for compound animal feed.

Modernization of Livestock Sector: The ongoing shift from traditional and fragmented livestock rearing to commercial and organized farming practices increases the reliance on scientifically formulated compound feed.

Geographical Expansion & Product Diversification: Potential for KSE to expand its market reach into new geographies within India or introduce new value-added products in its feed and dairy segments.

Government Support: Initiatives and policies supporting animal husbandry and the dairy sector can provide an impetus for growth.

Risks

Raw Material Price Volatility: The company's profitability is highly sensitive to the price fluctuations of key agricultural commodities like maize, soybean meal, molasses, palm kernel oil, and other oilseeds, which are influenced by weather patterns, global supply/demand, and government policies.

Disease Outbreaks: Outbreaks of livestock diseases (e.g., Avian Influenza, Foot-and-Mouth Disease) can significantly reduce demand for animal feed and impact the dairy segment.

Competition: Intense competition from both organized national players and a fragmented unorganized sector can put pressure on pricing and market share.

Regulatory Changes: Adverse changes in import/export policies for agricultural commodities, or new regulations concerning feed quality, animal welfare, or dairy standards, could impact operations.

Monsoon Dependence: The availability and pricing of many raw materials are dependent on the monsoon, making the business susceptible to adverse weather conditions.

Management & Ownership

KSE Ltd. is promoted by the Kadayaprath family, which maintains a significant ownership stake (typically >50%), indicating strong promoter control. The company is generally perceived as an established and professionally managed organization with long-standing operational experience in its core sectors. The remaining shares are held by institutional investors and the public.

Outlook

KSE Ltd. is well-positioned to capitalize on India's long-term growth trends in protein consumption and the gradual formalization of its livestock and dairy sectors. Its diversified business model across animal feed, edible oil, and dairy provides a degree of resilience against segment-specific downturns, and its established regional presence offers a stable foundation. Continued focus on quality, brand building, and potentially expanding its product portfolio could support steady growth. However, the company faces inherent challenges from the volatility of raw material prices, which can significantly impact its margins. Intense competition across its segments and the persistent risk of livestock disease outbreaks also pose ongoing threats. Its ability to expand successfully beyond its traditional strongholds and effectively manage commodity price risks will be crucial for sustained performance.

KSE Share Price

Live · BSE / NSE · Inception: 1963
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

KSE Quarterly Results

#(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 417 431 414 412 392 416 427 428 409 454
Other Income 1 1 2 2 4 5 4 4 3 4
Total Income 418 433 416 414 395 421 431 432 413 457
Total Expenditure 390 406 394 384 346 366 384 406 414 454
Operating Profit 28 26 22 30 49 54 47 26 -2 3
Interest 1 1 1 1 1 1 1 1 1 1
Depreciation 1 1 1 2 2 2 2 2 2 2
Exceptional Income / Expenses 0 0 2 0 0 0 0 0 0 0
Profit Before Tax 26 25 23 28 47 52 44 23 -5 1
Provision for Tax 7 6 6 7 12 13 11 7 -1 0
Profit After Tax 19 18 17 21 35 39 33 16 -4 1
Adjustments 0 0 -0 0 0 0 0 0 -0 -0
Profit After Adjustments 19 18 17 21 35 39 33 16 -4 1
Adjusted Earnings Per Share 5.9 5.7 5.4 6.6 10.9 12 10.3 5.1 -1.2 0.3

KSE Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 925 1047 1304 1209 1429 1543 1670 1610 1683 1650 1680 1718
Other Income 2 2 5 8 4 8 6 6 4 8 15 15
Total Income 927 1049 1309 1217 1433 1552 1676 1615 1687 1658 1696 1733
Total Expenditure 909 1018 1196 1196 1402 1404 1659 1613 1651 1529 1571 1658
Operating Profit 19 31 114 21 31 147 17 2 36 128 125 74
Interest 2 2 1 1 2 2 2 2 3 2 3 4
Depreciation 4 3 4 3 3 2 3 4 5 6 8 8
Exceptional Income / Expenses 0 0 0 -2 0 7 -3 1 -4 3 0 0
Profit Before Tax 12 26 109 15 26 150 9 -3 24 123 114 63
Provision for Tax 5 10 39 5 7 37 3 -1 7 31 30 17
Profit After Tax 8 16 70 9 19 113 7 -2 18 91 84 46
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 8 16 70 9 19 113 7 -2 18 91 84 46
Adjusted Earnings Per Share 2.4 5.1 21.8 2.9 5.9 35.3 2.1 -0.7 5.5 28.5 26.3 14.5

KSE Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 72 87 144 130 142 243 223 214 225 297 350
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 6 7 6 7 9 10 12 13 14 17 18
Other Non-Current Liabilities -0 1 1 0 0 1 0 0 -0 1 6
Total Current Liabilities 37 62 79 60 39 81 45 40 39 41 42
Total Liabilities 115 156 230 197 190 335 281 268 277 356 415
Fixed Assets 25 29 27 26 25 24 38 40 43 58 60
Other Non-Current Assets 2 2 2 2 2 5 6 15 17 8 5
Total Current Assets 88 126 200 169 163 306 237 213 217 290 350
Total Assets 115 156 230 197 190 335 281 268 277 356 415

KSE Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 38 10 9 13 11 1 6 15 9 10 16
Cash Flow from Operating Activities -5 24 65 -13 35 34 4 34 -15 143 54
Cash Flow from Investing Activities -1 -41 -53 37 -10 -42 55 -32 24 -118 -9
Cash Flow from Financing Activities -21 18 -8 -26 -35 13 -51 -8 -7 -19 -33
Net Cash Inflow / Outflow -27 1 3 -1 -11 6 8 -6 2 6 11
Closing Cash & Cash Equivalent 10 11 13 11 1 6 15 9 10 16 28

KSE Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 2.37 5.11 21.76 2.95 5.91 35.29 2.05 -0.74 5.5 28.53 26.26
CEPS(Rs) 3.7 6.14 22.86 3.99 6.78 36.05 3 0.62 6.98 30.29 28.76
DPS(Rs) 2 3 6 1.5 2 10 2 2 3 8 12.5
Book NAV/Share(Rs) 22.4 27.06 44.93 40.55 44.39 75.96 69.62 66.89 70.26 92.73 109.22
Core EBITDA Margin(%) 1.75 2.8 8.31 1.11 1.85 8.99 0.67 -0.2 1.9 7.29 6.52
EBIT Margin(%) 1.54 2.69 8.44 1.32 1.94 9.81 0.67 -0.05 1.61 7.59 6.95
Pre Tax Margin(%) 1.33 2.47 8.33 1.21 1.83 9.7 0.56 -0.19 1.44 7.44 6.79
PAT Margin (%) 0.82 1.56 5.34 0.78 1.32 7.32 0.39 -0.15 1.05 5.54 5
Cash Profit Margin (%) 1.28 1.88 5.61 1.06 1.52 7.47 0.57 0.12 1.33 5.88 5.48
ROA(%) 6 12.07 36.08 4.42 9.76 43.04 2.13 -0.87 6.46 28.82 21.79
ROE(%) 10.57 20.67 60.44 6.89 13.91 58.65 2.82 -1.09 8.02 35.01 26.01
ROCE(%) 16.54 26.93 70.16 8.88 16.86 68.73 4.29 -0.36 11.34 44.19 33.62
Receivable days 0.07 0.03 0.04 0.05 0.07 0.09 0.18 0.31 0.26 0.29 0.29
Inventory Days 27.42 25.67 23.07 26.88 21.72 29.84 36.33 32.3 30.12 29.59 27.72
Payable days 5.55 3.14 3.86 4.01 2.19 3.83 4.65 4.2 2.77 2.28 2.46
PER(x) 22.8 16.43 12.05 47.5 18.63 6.52 103.21 0 29.18 6.78 6.71
Price/Book(x) 2.41 3.1 5.84 3.45 2.48 3.03 3.04 2.44 2.29 2.08 1.61
Dividend Yield(%) 3.7 3.57 2.29 1.07 1.82 4.35 0.94 1.23 1.87 4.14 7.09
EV/Net Sales(x) 0.19 0.28 0.66 0.38 0.26 0.5 0.41 0.33 0.31 0.36 0.33
EV/Core EBITDA(x) 9.39 9.44 7.59 22.09 11.92 5.22 39.7 228.34 14.48 4.61 4.4
Net Sales Growth(%) 2.8 13.22 24.53 -7.27 18.12 8.03 8.22 -3.6 4.57 -2.02 1.88
EBIT Growth(%) -78.45 97.56 290.89 -85.45 73.57 444.87 -92.55 -107.6 3267.81 360.97 -6.65
PAT Growth(%) -82.63 115.81 325.59 -86.46 100.5 497.55 -94.18 -136.24 839.44 418.52 -7.96
EPS Growth(%) -82.63 115.81 325.59 -86.46 100.5 497.55 -94.18 -136.24 839.44 418.52 -7.96
Debt/Equity(x) 0.16 0.45 0.31 0.33 0.1 0.17 0.09 0.09 0.09 0.08 0.07
Current Ratio(x) 2.36 2.02 2.53 2.81 4.21 3.77 5.21 5.29 5.63 7.04 8.42
Quick Ratio(x) 0.4 0.83 1.39 1.36 2.08 1.68 1.63 2.25 1.61 4.32 4.97
Interest Cover(x) 7.16 12.41 78.99 11.62 16.33 89.65 5.66 -0.4 9.32 50.95 41.96
Total Debt/Mcap(x) 0.07 0.15 0.05 0.1 0.04 0.06 0.03 0.04 0.04 0.04 0.04

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +2% +1% +2% +6%
Operating Profit CAGR -2% +297% -3% +21%
PAT CAGR -8% — -6% +27%
Share Price CAGR -34% -2% -5% +10%
ROE Average +26% +23% +14% +22%
ROCE Average +34% +30% +19% +27%

KSE Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 22.95 %
FII 0.08 %
DII (MF + Insurance) 0.02 %
Public (retail) 76.96 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 23.9223.3423.323.2423.2423.12322.6522.9422.95
FII 0.080.080.080.080.080.080.080.080.080.08
DII 0000000000.02
Public 7676.5876.6276.6876.6976.8376.9277.2776.9976.96
Others 0000000000
Total 100100100100100100100100100100

KSE Peer Comparison

Animal Feed Edit Columns

KSE Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

KSE Pros & Cons

Pros

  • Stock is providing a good dividend yield of 7.14 %.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 23%
  • Company is almost debt free.

Cons

  • Promoter holding is low: 22.95%.
  • Debtor days have increased from 2.28 to 2.46days.
  • The company has delivered a poor profit growth of -5% over past five 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