Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹651Cr
Rev Gr TTM
Revenue Growth TTM
3.84%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

KAMDHENU
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -9.9 | 9.1 | -3.3 | -15.1 | 5.5 | -11.5 | 2.8 | 12.9 | 12.4 | 6.1 | 0.5 | -3.5 |
| 152 | 193 | 172 | 141 | 160 | 170 | 174 | 154 | 174 | 174 | 168 | 147 |
Operating Profit Operating ProfitCr |
| 9.1 | 7.5 | 7.2 | 9.1 | 9.0 | 8.0 | 8.6 | 11.8 | 12.0 | 10.9 | 12.4 | 12.7 |
Other Income Other IncomeCr | 1 | 2 | 2 | 2 | 8 | 7 | 6 | -2 | 0 | 9 | 4 | 7 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| 14 | 16 | 14 | 15 | 22 | 20 | 21 | 17 | 22 | 29 | 26 | 27 |
| 4 | 4 | 3 | 4 | 5 | 5 | 5 | 4 | 5 | 7 | 7 | 6 |
|
Growth YoY PAT Growth YoY% | 96.7 | 20.2 | 23.8 | -7.3 | 55.7 | 28.0 | 56.1 | 11.8 | 2.0 | 38.7 | 17.7 | 67.1 |
| 6.5 | 5.8 | 5.5 | 7.2 | 9.5 | 8.4 | 8.4 | 7.1 | 8.6 | 10.9 | 9.8 | 12.3 |
| 0.4 | 0.5 | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.0 | 0.6 | 0.8 | 0.7 | 0.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -13.1 | -1.9 | 43.0 | 4.5 | -25.0 | -32.3 | -4.1 | 22.1 | -1.0 | 3.1 | 0.8 |
| 938 | 810 | 792 | 1,136 | 1,179 | 879 | 575 | 545 | 672 | 666 | 672 | 663 |
Operating Profit Operating ProfitCr |
| 3.1 | 3.8 | 4.0 | 3.7 | 4.3 | 4.8 | 8.0 | 9.1 | 8.2 | 8.1 | 10.1 | 12.0 |
Other Income Other IncomeCr | 0 | 0 | 1 | 1 | 0 | -25 | -7 | 3 | 2 | 14 | 10 | 20 |
Interest Expense Interest ExpenseCr | 13 | 14 | 14 | 12 | 12 | 12 | 14 | 4 | 2 | 1 | 0 | 1 |
Depreciation DepreciationCr | 5 | 5 | 8 | 8 | 7 | 8 | 9 | 5 | 5 | 5 | 5 | 6 |
| 12 | 12 | 12 | 24 | 35 | 0 | 21 | 49 | 55 | 67 | 80 | 104 |
| 4 | 4 | 4 | 9 | 12 | -2 | 6 | 10 | 14 | 17 | 20 | 26 |
|
| | 1.5 | -0.5 | 93.3 | 43.4 | -91.6 | 701.6 | 161.4 | 4.0 | 22.2 | 21.4 | 28.2 |
| 0.8 | 1.0 | 1.0 | 1.3 | 1.8 | 0.2 | 2.4 | 6.6 | 5.6 | 6.9 | 8.1 | 10.3 |
| 0.3 | 0.3 | 0.3 | 0.7 | 0.9 | 0.1 | 0.6 | 1.0 | 1.5 | 1.9 | 2.2 | 2.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 23 | 23 | 23 | 23 | 26 | 27 | 27 | 27 | 27 | 27 | 28 | 28 |
| 76 | 82 | 92 | 105 | 155 | 154 | 168 | 197 | 140 | 186 | 271 | 336 |
Current Liabilities Current LiabilitiesCr | 164 | 175 | 207 | 210 | 212 | 259 | 212 | 199 | 30 | 35 | 39 | 47 |
Non Current Liabilities Non Current LiabilitiesCr | 20 | 16 | 22 | 22 | 22 | 24 | 24 | 36 | 12 | 12 | 13 | 15 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 224 | 239 | 257 | 293 | 316 | 360 | 323 | 343 | 143 | 212 | 277 | 324 |
Non Current Assets Non Current AssetsCr | 59 | 57 | 87 | 82 | 99 | 104 | 108 | 117 | 65 | 72 | 91 | 102 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 5 | 12 | 18 | 21 | 25 | -3 | 50 | 43 | 67 | 102 | 69 |
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 | -18 | 2 | 15 | -41 | -20 | -55 | 18 | 14 |
|
Free Cash Flow Free Cash FlowCr | 1 | 7 | 16 | 18 | -1 | -17 | 41 | 32 | 62 | 100 | 56 |
| 66.8 | 143.7 | 220.1 | 131.9 | 110.2 | -134.8 | 332.8 | 109.8 | 162.7 | 203.7 | 113.1 |
CFO To EBITDA CFO To EBITDA% | 17.9 | 37.0 | 54.7 | 47.3 | 46.3 | -5.7 | 100.9 | 79.3 | 111.3 | 173.2 | 91.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 98 | 104 | 208 | 567 | 438 | 125 | 375 | 624 | 844 | 1,392 | 820 |
Price To Earnings Price To Earnings | 12.7 | 13.3 | 25.7 | 36.1 | 19.5 | 66.4 | 24.8 | 23.3 | 20.6 | 27.8 | 1.4 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.3 | 0.5 | 0.4 | 0.1 | 0.6 | 1.0 | 1.1 | 1.9 | 1.1 |
Price To Book Price To Book | 1.0 | 1.0 | 1.8 | 4.4 | 2.4 | 0.7 | 1.9 | 2.8 | 5.1 | 6.5 | 0.3 |
| 6.2 | 6.3 | 9.3 | 14.7 | 9.6 | 5.5 | 9.5 | 12.8 | 13.9 | 22.7 | 10.3 |
Profitability Ratios Profitability Ratios |
| 15.1 | 20.6 | 23.0 | 17.9 | 21.1 | 23.1 | 31.4 | 25.6 | 24.9 | 27.4 | 30.1 |
| 3.1 | 3.8 | 4.0 | 3.7 | 4.3 | 4.8 | 8.0 | 9.1 | 8.2 | 8.1 | 10.1 |
| 0.8 | 1.0 | 1.0 | 1.3 | 1.8 | 0.2 | 2.4 | 6.6 | 5.6 | 6.9 | 8.1 |
| 12.7 | 12.7 | 11.6 | 17.0 | 17.3 | 3.7 | 11.7 | 16.6 | 33.3 | 31.3 | 26.8 |
| 8.1 | 7.7 | 7.0 | 12.2 | 12.4 | 1.0 | 7.8 | 17.6 | 24.6 | 23.5 | 20.4 |
| 2.8 | 2.8 | 2.4 | 4.2 | 5.4 | 0.4 | 3.5 | 8.6 | 19.7 | 17.6 | 16.5 |
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.
---