Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Kamdhenu Ltd

KAMDHENU
NSE
23.08
0.57%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Kamdhenu Ltd

KAMDHENU
NSE
23.08
0.57%
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
651Cr
Close
Close Price
23.08
Industry
Industry
Steel Products
PE
Price To Earnings
8.27
PS
Price To Sales
0.86
Revenue
Revenue
754Cr
Rev Gr TTM
Revenue Growth TTM
3.84%
PAT Gr TTM
PAT Growth TTM
28.88%
Peer Comparison
How does KAMDHENU stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
KAMDHENU
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
167209185155176185190175198196191169
Growth YoY
Revenue Growth YoY%
-9.99.1-3.3-15.15.5-11.52.812.912.46.10.5-3.5
Expenses
ExpensesCr
152193172141160170174154174174168147
Operating Profit
Operating ProfitCr
151613141615162124212422
OPM
OPM%
9.17.57.29.19.08.08.611.812.010.912.412.7
Other Income
Other IncomeCr
1222876-20947
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
111111111112
PBT
PBTCr
141614152220211722292627
Tax
TaxCr
443455545776
PAT
PATCr
111210111715161217211921
Growth YoY
PAT Growth YoY%
96.720.223.8-7.355.728.056.111.82.038.717.767.1
NPM
NPM%
6.55.85.57.29.58.48.47.18.610.99.812.3
EPS
EPS
0.40.50.40.40.60.60.60.00.60.80.70.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
9688418251,1801,232924625600732725747754
Growth
Revenue Growth%
-13.1-1.943.04.5-25.0-32.3-4.122.1-1.03.10.8
Expenses
ExpensesCr
9388107921,1361,179879575545672666672663
Operating Profit
Operating ProfitCr
303233445344505560597590
OPM
OPM%
3.13.84.03.74.34.88.09.18.28.110.112.0
Other Income
Other IncomeCr
00110-25-732141020
Interest Expense
Interest ExpenseCr
1314141212121442101
Depreciation
DepreciationCr
558878955556
PBT
PBTCr
121212243502149556780104
Tax
TaxCr
444912-261014172026
PAT
PATCr
88816222153941506178
Growth
PAT Growth%
1.5-0.593.343.4-91.6701.6161.44.022.221.428.2
NPM
NPM%
0.81.01.01.31.80.22.46.65.66.98.110.3
EPS
EPS
0.30.30.30.70.90.10.61.01.51.92.22.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
232323232627272727272828
Reserves
ReservesCr
768292105155154168197140186271336
Current Liabilities
Current LiabilitiesCr
16417520721021225921219930353947
Non Current Liabilities
Non Current LiabilitiesCr
201622222224243612121315
Total Liabilities
Total LiabilitiesCr
283296344375415464431460209284368426
Current Assets
Current AssetsCr
224239257293316360323343143212277324
Non Current Assets
Non Current AssetsCr
5957878299104108117657291102
Total Assets
Total AssetsCr
283296344375415464431460209284368426

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
512182125-350436710269
Investing Cash Flow
Investing Cash FlowCr
-3-4-2-2-26-19-10-13-4-92-88
Financing Cash Flow
Financing Cash FlowCr
-1-8-17-18215-41-20-551814
Net Cash Flow
Net Cash FlowCr
10-101-7010828-5
Free Cash Flow
Free Cash FlowCr
171618-1-1741326210056
CFO To PAT
CFO To PAT%
66.8143.7220.1131.9110.2-134.8332.8109.8162.7203.7113.1
CFO To EBITDA
CFO To EBITDA%
17.937.054.747.346.3-5.7100.979.3111.3173.291.3

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
981042085674381253756248441,392820
Price To Earnings
Price To Earnings
12.713.325.736.119.566.424.823.320.627.81.4
Price To Sales
Price To Sales
0.10.10.30.50.40.10.61.01.11.91.1
Price To Book
Price To Book
1.01.01.84.42.40.71.92.85.16.50.3
EV To EBITDA
EV To EBITDA
6.26.39.314.79.65.59.512.813.922.710.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
15.120.623.017.921.123.131.425.624.927.430.1
OPM
OPM%
3.13.84.03.74.34.88.09.18.28.110.1
NPM
NPM%
0.81.01.01.31.80.22.46.65.66.98.1
ROCE
ROCE%
12.712.711.617.017.33.711.716.633.331.326.8
ROE
ROE%
8.17.77.012.212.41.07.817.624.623.520.4
ROA
ROA%
2.82.82.44.25.40.43.58.619.717.616.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Kamdhenu Limited is India’s largest branded and market-leading manufacturer, distributor, and marketer of TMT (Thermo-Mechanically Treated) steel bars in the retail segment. Established in 1994 as Kamdhenu Ispat Limited, the company rebranded to **Kamdhenu Ltd** in 2016 to emphasize its focus on branding, innovation, and marketing. Headquartered in Bhiwadi, Rajasthan, Kamdhenu has built a strong national presence through its unique **asset-light, franchise-based business model**, which enables scalable growth with minimal capital investment. The company operates two distinct but synergistic verticals—**Steel** and **Paints** (through **Kamdhenu Ventures Limited**)—following a strategic demerger in FY23–24. As of FY2024–25, Kamdhenu achieved a **brand sales turnover of approximately ₹22,000 crores**, reflecting a **14% CAGR over the past decade**. --- ### **Core Business Segments & Product Portfolio** #### **1. Steel Business – Flagship of the Group** Kamdhenu is the **largest-selling TMT steel brand in India’s organized retail segment**, commanding an estimated **20% market share**. The steel division includes: - **TMT Bars**: Advanced Thermo-Mechanically Treated reinforcement bars, with key premium products: - **Kamdhenu Nxt TMT**: Next-generation steel with an **exclusive angular double rib design**, providing **2.5x higher bond strength** than standard bars. The company holds **exclusive rights** to manufacture, market, and sell this product. - **Kamdhenu PAS 10000**: A power alloy steel bar with **chromium, cobalt, nickel, and vanadium**, offering **28% higher load-bearing capacity**, **360-degree locking rib design**, **dual earthquake resistance**, and **superior corrosion resistance**. Ideal for seismic zones and high-rise construction. - Standard TMT bars: 4% lighter per meter and 20% stronger than conventional bars, meeting international quality standards. - **Structural Steel**: Produced via franchisees; includes angles, channels, beams, flats, MS pipes, and bars. Known for high strength, ductility, and sustainability (88% recycled, 100% recyclable). - **Kamdhenu Colour Max**: Color-coated profile sheets for roofing and cladding in industrial and residential buildings. Lightweight, durable, leak-proof, and available in diverse aesthetic finishes. - **Production Capacity**: - **Total installed capacity**: **5.25 million metric tons (MMT)** - **In-house capacity (Bhiwadi plant)**: 120,000 MT/year - **Franchisee network**: Over **80 units**, contributing: - 4 MMT annually for TMT bars - 1 MMT for structural steel - 250,000 MT for color-coated sheets #### **2. Paints Business – Kamdhenu Ventures Limited** Launched in 2008 under the **Colour Dreamz** brand, this vertical has grown to become one of India’s **top decorative paint brands**. It focuses on **premium, eco-friendly, water-based paints**, including emulsions, primers, wood finishes, and waterproofing solutions. - Appointed **Preity G. Zinta** as Brand Ambassador to boost visibility. - Installed **over 1,600 computerized tinting machines** at dealer outlets for on-demand custom shade mixing. - Targets **₹1,000 crore in revenue by FY28**, currently generating ~₹241 crores (FY22), with a CAGR of ~19%. - Strategic regional expansion planned in South and Central India. --- ### **Business Model: Asset-Light Franchise Ecosystem** Kamdhenu operates on a **decentralized, franchise-based model**, combining **brand power**, **technology transfer**, and **operational excellence**: #### **Key Features of the Franchise Model:** - **Exclusive Manufacturing & Marketing Rights**: Franchisees are granted exclusive geographic rights to produce and sell Kamdhenu-branded steel products using company-prescribed technology, design, and quality standards. - **Royalty-Based Revenue Stream**: Kamdhenu earns **royalty income** on a per-ton basis from franchise output—**₹139 crores in FY25**, up 8% YoY. This capital-efficient model ensures high **Return on Capital Employed (ROCE)** and minimal financial risk. - **Centralized Support**: Franchisees benefit from: - Access to over **10,000 dealers and 400+ distributors** - National marketing campaigns and centralized publicity - Assistance in **bank financing and working capital solutions** - Technical training and **R&D from the Mother Plant in Bhiwadi** #### **Structured Distribution Network** - **Three-tier Hierarchy**: **Franchisee → Distributor → Dealer** Each level has **exclusive territory rights**, eliminating internal competition. - **10,000+ active dealers** across India, including a deep presence in **Tier II and III cities**. - **400+ distributors** ensure nationwide availability and efficient logistics. #### **Strategic Advantages of the Model:** - **Proximity to Markets**: Reduces **transportation costs**, enables **faster delivery**, and supports **low-order fulfillment** for small contractors. - **Capital Efficiency**: No need to invest in new manufacturing units; growth is scalable through partner onboarding. - **Market Penetration**: Enables rapid entry into underserved regions. - **Demand Forecasting & Inventory Management**: Accurate regional alignment supports lean operations. --- ### **Recent Financial & Operational Highlights (as of Nov 2025)** - **Brand Sales Turnover (FY24–25)**: ~₹22,000 crores - **Total Steel Volume (FY25)**: - Franchisee Production: **9.4 lakh MT in Q4**, up 5% YoY - Own Facility: **31,950 MT**, up 12% YoY - **Royalty Income in Q4 FY25**: ₹38 crores (+9% YoY) - **Cumulative Royalty Income (FY24)**: ₹129 crores (+13% YoY) - **Target**: Royalty income to reach ₹200 crores by FY26 - **Debt-Free Operations** achieved in FY24, reflecting strong financial discipline. --- ### **Technology & Innovation** - **R&D Center at Bhiwadi**: Hub for innovation, quality standardization, and franchisee training. - Collaborated with **CRM Belgium** to implement **TEMPCORE technology** for superior TMT bar manufacturing. - **CNC Notch Cutting** ensures **uniform rib patterns** in PAS10000 and Nxt TMT bars. - **Data analytics and AI** used in paint product innovation. - Products meet **BIS and international standards** for strength, ductility, weldability, and seismic compatibility. --- ### **Leadership & Governance** - **Satish Kumar Agarwal**: Chairman & Managing Director, guiding group strategy and brand vision. - **Sunil Agarwal**: Leads franchise integration and expansion. - **Sachin Agarwal**: Spearheaded R&D and strategic tech partnerships (e.g., TEMPCORE). Developed the **Kamdhenu SS/PAS 10000** line. - **Saurabh Agarwal**: Manages the Paints vertical. - Professional management team from reputed firms (e.g., AkzoNobel, Berger Paints). - Independent board members include ex-CEOs and industry veterans. - Certified **Great Place to Work®** for two consecutive years (2024–25). --- ### **Recent Challenges & Resilience (H1 FY25)** - Temporary **volume and revenue decline** due to **prolonged rainfall** and **abnormal weather** in key operating regions. - **Lower average selling prices (ASPs)** due to soft steel prices in the quarter. - Despite this, **demand for TMT bars remains robust**, supported by infrastructure momentum and brand strength. ---