Login
Home
Charts
Search
Watchlist
Products

Kaya Ltd

KAYA·NSE
327.20-3.30%Wed, 23 Sept '26 15:31

Kaya Ltd

KAYA
NSE
327.20
-3.30%
|Wed, 23 Sept '26 15:31
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
501Cr
Close
Close Price
330.00
Industry
Industry
Miscellaneous
PE
Price To Earnings
PS
Price To Sales
2.25
Revenue
Revenue
222Cr
Rev Gr TTM
Revenue Growth TTM
2.44%
PAT Gr TTM
PAT Growth TTM
-214.92%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
605154525253585553546056
Growth YoY
Revenue Growth YoY%
-35.7-44.5-45.6-44.0-13.13.66.85.51.82.53.32.0
Expenses
ExpensesCr
5341441174647535349577168
Operating Profit
Operating ProfitCr
61011-6566524-3-11-13
OPM
OPM%
10.518.819.5-126.111.110.88.23.17.0-6.2-19.1-22.7
Other Income
Other IncomeCr
11121111414-46
Interest Expense
Interest ExpenseCr
667778888999
Depreciation
DepreciationCr
109999910910111212
PBT
PBTCr
-9-4-4-790-11-11-11-14-19-36-28
Tax
TaxCr
000000000000
PAT
PATCr
-10-12-9-99103-164-7-14-19-36-28
Growth YoY
PAT Growth YoY%
59.529.549.6-76.01,089.4-34.6141.192.9-113.7-19.7-1,066.3-295.6
NPM
NPM%
-17.4-23.0-16.5-191.5198.1-29.86.3-12.8-26.7-34.8-59.2-49.8
EPS
EPS
-7.9-8.9-6.9-75.978.6-12.02.8-5.4-10.8-13.2-23.4-18.3
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
605154525253585553546056
Growth YoY
Revenue Growth YoY%
-35.7-44.5-45.6-44.0-13.13.66.85.51.82.53.32.0
Expenses
ExpensesCr
5341441174647535349577168
Operating Profit
Operating ProfitCr
61011-6566524-3-11-13
OPM
OPM%
10.518.819.5-126.111.110.88.23.17.0-6.2-19.1-22.7
Other Income
Other IncomeCr
11121111414-46
Interest Expense
Interest ExpenseCr
667778888999
Depreciation
DepreciationCr
109999910910111212
PBT
PBTCr
-9-4-4-790-11-11-11-14-19-36-28
Tax
TaxCr
000000000000
PAT
PATCr
-10-12-9-99103-164-7-14-19-36-28
Growth YoY
PAT Growth YoY%
59.529.549.6-76.01,089.4-34.6141.192.9-113.7-19.7-1,066.3-295.6
NPM
NPM%
-17.4-23.0-16.5-191.5198.1-29.86.3-12.8-26.7-34.8-59.2-49.8
EPS
EPS
-7.9-8.9-6.9-75.978.6-12.02.8-5.4-10.8-13.2-23.4-18.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
332370409400421393275324377205217222
Growth
Revenue Growth%
11.310.6-2.15.1-6.6-30.117.816.3-45.55.82.4
Expenses
ExpensesCr
300357430403412343252310401242199246
Operating Profit
Operating ProfitCr
3313-21-38502314-24-3718-24
OPM
OPM%
9.83.6-5.1-0.82.012.88.34.3-6.5-18.18.2-10.7
Other Income
Other IncomeCr
111210929151255177
Interest Expense
Interest ExpenseCr
0001317151636263136
Depreciation
DepreciationCr
121720242975607861353844
PBT
PBTCr
329-31-20-21-33-37-68-116-94-33-96
Tax
TaxCr
00-30-621000000
PAT
PATCr
329-28-20-16-54-37-68-116-94-33-96
Growth
PAT Growth%
-72.1-419.530.121.2-247.430.9-81.7-71.119.464.4-188.2
NPM
NPM%
9.62.4-6.9-4.9-3.7-13.8-13.6-21.0-30.9-45.7-15.4-43.2
EPS
EPS
24.66.8-21.7-15.2-12.2-41.7-29.1-52.7-89.2-98.964.0-66.7
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
332370409400421393275324377205217222
Growth
Revenue Growth%
11.310.6-2.15.1-6.6-30.117.816.3-45.55.82.4
Expenses
ExpensesCr
300357430403412343252310401242199246
Operating Profit
Operating ProfitCr
3313-21-38502314-24-3718-24
OPM
OPM%
9.83.6-5.1-0.82.012.88.34.3-6.5-18.18.2-10.7
Other Income
Other IncomeCr
111210929151255177
Interest Expense
Interest ExpenseCr
0001317151636263136
Depreciation
DepreciationCr
121720242975607861353844
PBT
PBTCr
329-31-20-21-33-37-68-116-94-33-96
Tax
TaxCr
00-30-621000000
PAT
PATCr
329-28-20-16-54-37-68-116-94-33-96
Growth
PAT Growth%
-72.1-419.530.121.2-247.430.9-81.7-71.119.464.4-188.2
NPM
NPM%
9.62.4-6.9-4.9-3.7-13.8-13.6-21.0-30.9-45.7-15.4-43.2
EPS
EPS
24.66.8-21.7-15.2-12.2-41.7-29.1-52.7-89.2-98.964.0-66.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
01313131313131313131315
Reserves
ReservesCr
2222382161971456941-15-117-240-153-168
Current Liabilities
Current LiabilitiesCr
129142190137180189182196249286142172
Non Current Liabilities
Non Current LiabilitiesCr
913252329138131166224236234258
Total Liabilities
Total LiabilitiesCr
373407445372368409368361370295237278
Current Assets
Current AssetsCr
23223118712011595781061431026672
Non Current Assets
Non Current AssetsCr
141176259252254314290255227194171206
Total Assets
Total AssetsCr
373407445372368409368361370295237278
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
01313131313131313131315
Reserves
ReservesCr
2222382161971456941-15-117-240-153-168
Current Liabilities
Current LiabilitiesCr
129142190137180189182196249286142172
Non Current Liabilities
Non Current LiabilitiesCr
913252329138131166224236234258
Total Liabilities
Total LiabilitiesCr
373407445372368409368361370295237278
Current Assets
Current AssetsCr
23223118712011595781061431026672
Non Current Assets
Non Current AssetsCr
141176259252254314290255227194171206
Total Assets
Total AssetsCr
373407445372368409368361370295237278

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
325-8-12224732306339121
Investing Cash Flow
Investing Cash FlowCr
-17-6-4224-28-124-35-40-925-63
Financing Cash Flow
Financing Cash FlowCr
0033-75-47-3112-18-38-3737
Net Cash Flow
Net Cash FlowCr
160-135-1-11585-7-11-6
Free Cash Flow
Free Cash FlowCr
-4-37-34-45-11382915395-21-20
CFO To PAT
CFO To PAT%
101.554.227.558.3-139.5-87.3-84.5-44.0-54.0-41.4-3.6-21.4
CFO To EBITDA
CFO To EBITDA%
98.535.937.6375.4256.793.9139.0217.2-258.1-104.36.8-86.5
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
325-8-12224732306339121
Investing Cash Flow
Investing Cash FlowCr
-17-6-4224-28-124-35-40-925-63
Financing Cash Flow
Financing Cash FlowCr
0033-75-47-3112-18-38-3737
Net Cash Flow
Net Cash FlowCr
160-135-1-11585-7-11-6
Free Cash Flow
Free Cash FlowCr
-4-37-34-45-11382915395-21-20
CFO To PAT
CFO To PAT%
101.554.227.558.3-139.5-87.3-84.5-44.0-54.0-41.4-3.6-21.4
CFO To EBITDA
CFO To EBITDA%
98.535.937.6375.4256.793.9139.0217.2-258.1-104.36.8-86.5

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,1101,0141,361935146387458331410306362501
Price To Earnings
Price To Earnings
126.33.6
Price To Sales
Price To Sales
3.02.53.42.20.41.41.40.92.01.41.62.3
Price To Book
Price To Book
4.44.46.55.91.87.1-294.4-3.2-1.8-2.2-2.4-3.3
EV To EBITDA
EV To EBITDA
80.9-49.1-441.1110.55.923.546.2-21.6-18.631.0-27.6-33.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
72.370.169.369.069.468.770.069.768.058.955.354.554.5
OPM
OPM%
9.83.6-5.1-0.82.012.88.34.3-6.5-18.18.2-10.7-10.7
NPM
NPM%
9.62.4-6.9-4.9-3.7-13.8-13.6-21.0-30.9-45.7-15.4-43.2-43.2
ROCE
ROCE%
14.33.5-12.3-8.3-10.3-6.8-10.5-25.9-55.5-90.8-2.3-42.4-42.4
ROE
ROE%
14.33.5-12.4-9.4-9.9-66.3-68.74,372.9112.141.323.963.063.0
ROA
ROA%
8.52.2-6.3-5.3-4.2-13.2-10.2-18.8-31.4-31.7-14.1-34.6-34.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,1101,0141,361935146387458331410306362501
Price To Earnings
Price To Earnings
126.33.6
Price To Sales
Price To Sales
3.02.53.42.20.41.41.40.92.01.41.62.3
Price To Book
Price To Book
4.44.46.55.91.87.1-294.4-3.2-1.8-2.2-2.4-3.3
EV To EBITDA
EV To EBITDA
80.9-49.1-441.1110.55.923.546.2-21.6-18.631.0-27.6-33.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
72.370.169.369.069.468.770.069.768.058.955.354.554.5
OPM
OPM%
9.83.6-5.1-0.82.012.88.34.3-6.5-18.18.2-10.7-10.7
NPM
NPM%
9.62.4-6.9-4.9-3.7-13.8-13.6-21.0-30.9-45.7-15.4-43.2-43.2
ROCE
ROCE%
14.33.5-12.3-8.3-10.3-6.8-10.5-25.9-55.5-90.8-2.3-42.4-42.4
ROE
ROE%
14.33.5-12.4-9.4-9.9-66.3-68.74,372.9112.141.323.963.063.0
ROA
ROA%
8.52.2-6.3-5.3-4.2-13.2-10.2-18.8-31.4-31.7-14.1-34.6-34.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
- **Kaya is well on its way to becoming the largest chain of skin and hair care clinics in India and the Middle East** - a place where medicine meets retail and hospitality to fix skin, hair and body concerns with science rather than guesswork. It was founded in 2003 by Harsh Mariwala, the chairman of Marico, and spent two decades building a brand before a decisive move in FY24-FY25 to sell its entire Middle East business and concentrate solely on India. Everything the company does runs on the same loop: a dermatologist diagnoses the problem, a proprietary AI tool visualises the outcome, the clinic delivers the treatment, and a loyalty programme brings the customer back - over and over. # Business segments A single integrated engine - dermatologist-led clinics that sell services and the products those services create demand for - where each side feeds the other. ## 1. Clinic services: the chair where the money is made **A network of 75-plus clinics staffed by over 120 dermatologists delivers more than 600 treatment lines, and services bring in 86% of what the clinics earn.** - **The dermatologist is the product** - every treatment is designed and supervised by a qualified dermatologist, not a beautician, which is why the company can charge for medical-grade procedures like Botox, fillers and chemical peels alongside facials. - **Laser hair removal pulls new customers in** - it has historically made up 30% of the clinic business mix, and 60% of its revenue comes from first-time buyers, so it acts as the front door that introduces people to everything else. - **New services keep the chair fresh** - launches like Dermafrac (which stacks microdermabrasion, microneedling and an LED mask into one session) and expanded body-contouring options contributed 7% of clinic collections in the December 2025 quarter alone. ## 2. Clinic products: the take-home prescription that scales beyond the chair **Dermatologists recommend products during the consultation, and those same products now sell through Amazon, Nykaa and a Marico-powered distribution deal - turning a 14% slice of clinic revenue into a standalone consumer brand.** - **Formulated by the doctors who treat you** - the in-house R&D team works with the company’s panel of dermatologists to create every product, so the shampoo or serum is an extension of the clinic prescription rather than an off-the-shelf cosmetic. - **Nutraceuticals are the newest pillar** - collagen supplements developed with a Japanese partner, plus glutathione-based products, together account for roughly 5% of clinic collections, giving customers something to ingest alongside what gets applied or lasered. - **Sold where the customer already shops** - beyond the clinic shelf, products are available on the company’s own website (with an AI skin-analysis tool that mimics the in-clinic consultation), plus Amazon, Nykaa, Blinkit and others, with same-day delivery from nearby clinics for online orders. - **Marico took over outside the clinics** - in FY25, Kaya handed the sales and marketing of its 75-plus products beyond its own clinic network to Marico Limited under a cost-plus-and-royalty arrangement, so Kaya earns a steady royalty stream without having to build a mass-market distribution machine itself. # Technology backbone **A proprietary AI platform and a rebuilt tech stack turn the clinic visit into a data-rich, repeatable experience - and they serve every part of the business.** - **Klear AI shows the patient the future** - built on thousands of annotated Indian skin-type images, the app lets a dermatologist photograph a client’s face, visually map concerns like acne scars or pigmentation, recommend treatments and products, and generate a predictive after-image, which makes the upsell feel like science rather than sales. - **Chatbots handle the friction** - intelligent WhatsApp and web chatbots manage appointment booking, reminders and client communication, so the clinics stay full without phone calls. # Group structure and partners **Kaya is now a pure-play India business with a single dissolved overseas subsidiary, a fresh capital injection from a promoter-group entity, and a product-distribution pact with its founder’s flagship company.** - **The Middle East is gone** - the company sold its entire Gulf business (clinics in the UAE, Oman and Saudi Arabia, plus trademark rights across nine countries) to Humania GCC Holding Limited in two tranches completed by November 2024, exiting a region that had been draining resources. - **Only one subsidiary remained, and it is now dissolved** - KME Holdings Pte Ltd, the Singapore holding vehicle, entered voluntary liquidation and was dissolved effective April 22, 2026, leaving Kaya Limited as the standalone operating entity. - **The promoter group backstops the balance sheet** - net worth was eroded as of March 2025 and current liabilities exceeded current assets, but in August 2025 the board allotted roughly 2.1 million shares to Axana Estates LLP (a promoter-group entity) for Rs 75 crore, providing a capital cushion. - **Marico is both origin and partner** - founded as a Marico subsidiary and listed separately in 2013, Kaya now has a commercial collaboration under which Marico exclusively handles sales and marketing of Kaya’s products outside the clinic channel, paying a cost-plus fee and a brand royalty.

Documents — Kaya Ltd

  • Q3 FY2026 Earnings Call Transcript (Dec 2025, PDF): https://www.stockscans.in/document/91mxw1m8h9un00s4nnd1l6m4.pdf
  • Q1 FY2026 Earnings Call Transcript (Jun 2025, PDF): https://www.stockscans.in/document/4z2de73un6wdpbbd7skymign.pdf
  • Q4 FY2025 Earnings Call Transcript (Mar 2025, PDF): https://www.stockscans.in/document/u2efsne4cecv4712t9fbib4h.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/xmu14oerwlc50v9ovr21pwqw.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/o54t5xhvmw9pu7zvzxmw41wq.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/ez8kg1qm3pmirqb1n5wghw5b.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/urib7mx1peuaj6j9o3kqk6ho.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/eudyqpmbmwjrk9jsjhanrtb6.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/hvlm14mlf1n9iqaacmogbd3v.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/l5ayg42doyzwch4wtjyariuv.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/y7ke61q7k735leb469der4ba.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/79rmv3u2jyz72wkktnb54zvt.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/9aibelm0fkt6sovnl7ir1i7g.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/lmrzxuz1qy35o0llbe8bwvjd.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/wsrmu75dxeui79u6c2d9415s.pdf
  • Q1 FY2025 Investor Presentation (Jun 2024, PDF): https://www.stockscans.in/document/85cavl7zdpq5xm9z0xv5i9at.pdf
  • Q4 FY2024 Investor Presentation (Mar 2024, PDF): https://www.stockscans.in/document/vz7xnziiygz1u383gaecs8dq.pdf
  • Q3 FY2024 Investor Presentation (Dec 2023, PDF): https://www.stockscans.in/document/tgpodzdx5bn4mcgftfzp5rys.pdf
  • Q2 FY2024 Investor Presentation (Sep 2023, PDF): https://www.stockscans.in/document/wuqh19shrlyw6nasak1x98qd.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/gpklsrfmv1o9faiqlbv4xthn.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/w0kwvn474b36thxzwwp5oxkd.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/e9exf4g4pxd39858tvk4cied.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/5c4di6456yrt5kh6r5obmy59.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/ddn6ih7lmxj7bgte82tmylej.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/5qbuxp5lux7qvw2yidqgx1pc.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/aeejpovaf3p6rvndxh1qnfo8.pdf

Concall Transcript Summaries — Kaya Ltd

  • Q3 FY2026 Concall Transcript Summary (Dec 2025): https://www.stockscans.in/company/NSE%3AKAYA/transcript-notes/202512/91mxw1m8h9un00s4nnd1l6m4.pdf
  • Q1 FY2026 Concall Transcript Summary (Jun 2025): https://www.stockscans.in/company/NSE%3AKAYA/transcript-notes/202506/4z2de73un6wdpbbd7skymign.pdf
  • Q4 FY2025 Concall Transcript Summary (Mar 2025): https://www.stockscans.in/company/NSE%3AKAYA/transcript-notes/202503/u2efsne4cecv4712t9fbib4h.pdf