Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Khemani Distributors & Marketing Ltd

KDML
BSE
119.60
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Khemani Distributors & Marketing Ltd

KDML
BSE
119.60
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
275Cr
Close
Close Price
119.60
Industry
Industry
Trading
PE
Price To Earnings
14.19
PS
Price To Sales
2.75
Revenue
Revenue
100Cr
Rev Gr TTM
Revenue Growth TTM
21.66%
PAT Gr TTM
PAT Growth TTM
66.35%
Peer Comparison
How does KDML stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
KDML
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
62537392935435345375050
Growth YoY
Revenue Growth YoY%
-78.722.0476.158.4-21.2-10.748.151.34.8-29.912.332.8
Expenses
ExpensesCr
202027273335403835363746
Operating Profit
Operating ProfitCr
-1351012-41315101133
OPM
OPM%
-207.720.826.630.4-15.51.76.627.722.23.125.96.6
Other Income
Other IncomeCr
000000000408
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
-1051012-543281051412
Tax
TaxCr
000010152142
PAT
PATCr
-64712-6322384109
Growth YoY
PAT Growth YoY%
-358.1245.3215.8235.1-182.3-73.3133.1628.8290.1-83.826.0150.7
NPM
NPM%
-100.814.320.330.3-21.29.14.743.717.610.119.819.1
EPS
EPS
-2.81.63.20.0-2.71.40.910.13.40.04.34.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
6775717161276168789888100
Growth
Revenue Growth%
29.912.2-5.2-0.3-13.7-56.2129.911.014.225.8-10.614.0
Expenses
ExpensesCr
597369686042476174737384
Operating Profit
Operating ProfitCr
72221-161583251416
OPM
OPM%
10.92.12.23.41.6-58.324.311.04.425.216.216.3
Other Income
Other IncomeCr
2161240141458
Interest Expense
Interest ExpenseCr
222100000010
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
70633-121486381825
Tax
TaxCr
00101-4321746
PAT
PATCr
70533-91165311419
Growth
PAT Growth%
18,592.0-99.06,626.1-37.1-14.0-447.2224.1-46.9-10.7497.9-56.041.5
NPM
NPM%
11.00.16.64.24.2-33.117.98.66.731.815.619.4
EPS
EPS
17.60.02.01.31.1-3.94.82.52.313.66.08.4

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
0666661111111111
Reserves
ReservesCr
921262932232732376881
Current Liabilities
Current LiabilitiesCr
25431405729
Non Current Liabilities
Non Current LiabilitiesCr
119281331740
Total Liabilities
Total LiabilitiesCr
22413846403543506387101
Current Assets
Current AssetsCr
1328201722132938382617
Non Current Assets
Non Current AssetsCr
913192918231412266084
Total Assets
Total AssetsCr
22413846403543506387101

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
5-11134-5-3-46-43222
Investing Cash Flow
Investing Cash FlowCr
000-10051-1-33-17
Financing Cash Flow
Financing Cash FlowCr
-412-13-4520-25-3-5
Net Cash Flow
Net Cash FlowCr
11-1-1-1-1140-4-1
Free Cash Flow
Free Cash FlowCr
5-11134-6-3-56-43222
CFO To PAT
CFO To PAT%
66.7-15,804.8266.5137.6-207.932.7-40.099.5-84.0103.2159.1
CFO To EBITDA
CFO To EBITDA%
67.6-688.3804.7170.0-546.818.5-29.577.3-128.4130.2153.8

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
058117190195172856081186315
Price To Earnings
Price To Earnings
0.0837.524.964.076.60.07.710.315.56.023.0
Price To Sales
Price To Sales
0.00.81.62.73.26.51.40.91.01.93.6
Price To Book
Price To Book
0.02.13.75.55.26.02.21.41.72.33.4
EV To EBITDA
EV To EBITDA
1.241.076.482.2201.3-11.25.88.025.27.622.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
14.66.25.16.75.4-50.727.515.59.229.321.0
OPM
OPM%
10.92.12.23.41.6-58.324.311.04.425.216.2
NPM
NPM%
11.00.16.64.24.2-33.117.98.66.731.815.6
ROCE
ROCE%
45.75.620.18.58.6-37.834.616.611.445.919.0
ROE
ROE%
78.50.314.88.56.8-30.928.213.410.739.014.8
ROA
ROA%
33.60.212.36.46.4-25.025.711.78.336.013.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**Khemani Distributors & Marketing Limited (KDML)**, established in **2011** and headquartered in **Surat, Gujarat**, is a specialized distribution and marketing firm primarily serving the Fast-Moving Consumer Goods (**FMCG**) sector. The company is listed on the **BSE SME Platform** (Scrip Code: **539788**) and acts as a vital link in the Indian retail supply chain, particularly for market-leading brands. --- ### **Strategic Partnership with Hindustan Unilever (HUL)** KDML’s core business model is built on its role as a **Redistribution Stockiest** for **Hindustan Unilever Limited (HUL)**. The company serves as a critical channel partner, bridging the gap between **HUL** and thousands of retail outlets across **General Trade** and **Modern Trade** segments. * **Market Reach:** Through its partnership with HUL, KDML taps into a product ecosystem that reaches **9 out of 10** Indian households. * **Product Portfolio:** The company manages a diverse range of high-velocity goods categorized into: * **Personal Care Products** (Skin, hair, and oral care) * **Home Care Products** (Detergents and household cleaners) * **Food and Drinks Products** (Packaged foods and beverages) * **Geographic Dominance:** Operations are heavily concentrated in **Surat, Gujarat**, with a deep-rooted distribution network extending into **Tier 2 and Tier 3** regions to capture rising rural demand. --- ### **Operational Infrastructure & Digital Integration** The company maintains a robust logistics framework managed by a team with over **10 years** of experience in supply chain and warehousing. KDML is currently modernizing this infrastructure to meet the demands of the digital economy. * **The Shikhar Platform:** KDML actively promotes **HUL’s e-B2B platform**, enabling the digitization of *kirana* (small retail) stores and streamlining the ordering process. * **Tech-Enabled Logistics:** Implementation of mobile ordering and data analytics tools to improve inventory visibility and sales decision-making. * **Channel Execution:** Deepening engagement with key retailers to ensure specific execution strategies for different retail formats, from small neighborhood shops to large organized outlets. --- ### **Expansion Verticals & Future Growth Drivers** KDML is transitioning from a traditional distributor to an integrated logistics and distribution powerhouse in **South Gujarat**. * **Network & Channel Diversification:** * **Pharma Wholesale:** Targeting untapped chemist retail outlets to leverage post-pandemic demand for healthcare and personal care products. * **Modern Trade:** Scaling operations across South Gujarat to increase brand visibility in organized retail. * **C&F and Super Stockiest Models:** Strategic discussions are underway with various FMCG brands to establish **Carry & Forward (C&F) depots** to streamline supply chain efficiency. * **Market Trends:** * **Premiumisation:** Shifting focus toward **high-margin SKUs** as consumer interest in premium products rises. * **Rural Recovery:** Leveraging its network to capture rural growth, which is currently outpacing urban demand. * **D2C & Emerging Brands:** Tapping into the **Direct-to-Consumer (D2C)** and regional brand space to reduce dependence on legacy players. * **Global Reach:** Exploring opportunities to supply **Merchant Exporters** to facilitate the availability of Indian FMCG products in international markets. --- ### **Inorganic Growth: Distressed Asset Acquisitions** Backed by the **Khemani Group**, KDML actively seeks to acquire and turn around distressed companies under the **Insolvency & Bankruptcy Code (IBC)**. | Target Entity | Status | Purpose/Action | | :--- | :--- | :--- | | **S.K.M. Real Infra Limited** | **Successful Resolution Applicant** | Board approved submission of Resolution Plan in **July 2023**. | | **Zicom Electronic Security Systems Limited** | **Prospective Resolution Applicant** | Shortlisted in final list (April 2025); Board approved Plan in **May 2023**. | --- ### **Financial Performance & Capital Structure** KDML demonstrated an exceptional financial trajectory in the most recent fiscal year, characterized by a massive surge in profitability. **Standalone Financial Highlights:** | Particulars (₹ in Lakhs) | FY 2023-24 | FY 2022-23 | % Change | | :--- | :--- | :--- | :--- | | **Revenue from Operations** | **9,793.84** | **7,784.59** | **+25.8%** | | **Profit Before Tax (PBT)** | **3,836.37** | **628.74** | **+510.2%** | | **Net Profit (PAT)** | **3,112.92** | **520.62** | **+497.9%** | * **Secondary Revenue:** The company supplements core distribution income through **Stock Market trading** (securities and derivatives) and dividend income. * **Capitalization:** As of **March 31, 2024**, the **Paid-Up Share Capital** stood at **₹11,48,70,000** (2,29,74,000 equity shares at **₹5** each). * **Audit Status:** Statutory Auditors issued an **Unmodified Opinion** for **FY 2023-24**. --- ### **Ownership Consolidation & Governance** In **February 2024**, a significant management and shareholding consolidation occurred via a **Mandatory Open Offer** at **₹155.67** per share. * **Promoter Holding:** The Acquirer and Promoter Group increased their stake to **75.84%** (**1,74,24,400 shares**). * **Compliance Undertaking:** Promoters are committed to returning to the **25% Minimum Public Shareholding** requirement as per SEBI LODR regulations. * **Leadership Continuity:** **Mr. Vijaykumar Khemani** (MD) and **Mr. Amit Vijaykumarji Khemani** (WTD & CFO) were re-appointed for **5-year terms** effective **May 2024**. * **Internal Controls:** **Ravindra Dhakar & Associates** were appointed as Internal Auditors for **FY 2024-25**. --- ### **Risk Mitigation & Compliance Profile** While the Board affirms the company's status as a **going concern**, several risks are actively managed: **1. Regulatory & Legal Matters:** * **SEBI Enforcement:** In **September 2024**, KDML settled a **Show Cause Notice (SCN)** regarding historical non-compliances (delayed open offer announcements and shareholding disclosures) by paying the full monetary penalty. * **Tax Litigations:** Outstanding income tax demands for **A.Y. 2016-17 (₹10.48 Lakhs)** and **A.Y. 2017-18 (₹21.61 Lakhs)** are currently before Appellate Authorities. **2. Strategic & Operational Risks:** * **Digital Disruption:** The rise of **Quick-commerce** and **D2C** models poses a threat to traditional distribution; KDML is countering this by exploring fulfillment partnerships with quick-commerce players. * **Human Capital:** Historical high attrition in the **Company Secretary** role (five changes between 2016-2020) has been identified as a past weakness that the company is addressing through better professional guidance. * **Environmental Factors:** Increased frequency of **extreme weather** (floods, high temperatures) in the Gujarat region poses risks to supply chain integrity and operating costs. * **Market Volatility:** High inflation may shift consumer spending from discretionary items to essentials, impacting volume growth in certain HUL categories.