Kamdhenu Ltd
NSE: KAMDHENU BSE: 532741
₹22.98
(0.35%)
Tue, 03 Mar 2026, 04:00 am
Market Cap6.45B
PE Ratio8.29
Dividend1.09
Kamdhenu Balance Sheet
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -5.69M | -6.36M | -13.64M | -37.92M | -51.67M | -69.97M | -99.76M | -108.14M | -113.82M | -132.06M | -147.06M | -137.87M | -126.57M | -111.92M | -121.94M | -139.43M | -37.38M | -19.09M | -4.47M | -2.09M |
| Pretax equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | — | — | 0 |
| Equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | — | — | 0 |
| Total assets | 437.72M | 888.82M | 1.51B | 1.73B | 1.87B | 2.10B | 2.32B | 2.68B | 2.69B | 2.84B | 2.97B | 3.47B | 3.79B | 4.19B | 4.68B | 4.36B | 4.66B | 2.14B | 2.87B | 3.70B |
| Total current assets | 343.12M | 714.09M | 1.16B | 1.27B | 1.41B | 1.60B | 1.72B | 2.09B | 2.06B | 2.25B | 2.39B | 2.57B | 2.93B | 3.16B | 3.60B | 3.23B | 3.43B | 1.43B | 2.12B | 2.77B |
| Cash and short term investments | 18.08M | 44.49M | 50.16M | 41.57M | 64.79M | 38.68M | 48.26M | 104.89M | 89.28M | 99.89M | 101.71M | 97.90M | 98.38M | 114.03M | 84.68M | 102.74M | 254.47M | 217.13M | 1.33B | 2.06B |
| Cash & equivalents | 17.52M | 18.78M | 48.14M | 38.95M | 52.31M | 26.25M | 22.53M | 70.50M | 89.28M | 99.89M | 101.71M | 79.84M | 79.67M | 94.18M | 28.37M | 25.38M | 138.99M | 120.38M | 402.44M | 352.80M |
| Short term investments | 559.00K | 25.71M | 2.02M | 2.62M | 12.49M | 12.44M | 25.73M | 34.39M | 0 | 0 | 0 | 18.06M | 18.72M | 19.85M | 56.31M | 77.36M | 115.48M | 96.75M | 926.23M | 1.71B |
| Total receivables, net | 198.45M | 352.65M | 737.59M | 845.98M | 942.32M | 897.55M | 1.00B | 1.20B | 1.30B | 1.37B | 1.45B | 1.83B | 2.15B | 2.47B | 2.70B | 2.42B | 2.14B | 850.60M | 552.57M | 526.46M |
| Accounts receivable - trade, net | 190.40M | 335.08M | 725.29M | 762.93M | 899.63M | 851.99M | 989.43M | 1.20B | 1.28B | 1.34B | 1.44B | 1.60B | 1.86B | 2.23B | 2.12B | 2.00B | 1.98B | 821.03M | 545.37M | 446.69M |
| Other receivables | 8.04M | 17.56M | 12.31M | 83.05M | 42.69M | 45.56M | 15.50M | 5.88M | 15.38M | 30.11M | 17.93M | 230.35M | 290.95M | 237.55M | 580.03M | 424.01M | 151.40M | 29.57M | 7.21M | 79.77M |
| Total inventory | 21.67M | 43.18M | 85.81M | 313.82M | 342.32M | 578.92M | 651.54M | 764.46M | 649.35M | 753.59M | 824.81M | 615.53M | 669.11M | 576.93M | 782.42M | 672.87M | 1.02B | 361.54M | 231.42M | 171.47M |
| Other current assets, total | 14.67M | 21.25M | 15.31M | 45.54M | 35.13M | 38.81M | 9.18M | 18.63M | 17.36M | 15.86M | 12.06M | 15.21M | 3.42M | 2.04M | 29.44M | 27.31M | 5.23M | 2.13M | 1.80M | 10.25M |
| Total non-current assets | 94.59M | 174.73M | 353.05M | 463.37M | 458.66M | 503.15M | 600.18M | 586.95M | 635.30M | 596.13M | 575.64M | 908.37M | 858.73M | 1.03B | 1.08B | 1.13B | 1.24B | 703.83M | 751.61M | 930.80M |
| Long term investments | 12.01M | 41.31M | 41.81M | 48.59M | 39.69M | 27.79M | 81.58M | 52.48M | 83.42M | 86.21M | 46.39M | 28.24M | 28.21M | 27.77M | 26.97M | 24.61M | 65.67M | 48.45M | 152.66M | 341.13M |
| Note receivable - long term | — | — | — | — | — | — | 63.79M | 34.42M | 20.41M | 34.70M | 11.80M | 658.00K | 844.00K | 659.00K | 10.00K | 876.00K | 1.83M | 1.11M | 103.10M | 100.25M |
| Investments in unconsolidated subsidiaries | 12.00M | 41.30M | 41.80M | 2.00M | 2.00M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.00K | 404.00K | 100.00K | 100.00K | 100.00K |
| Other investments | 10.00K | 10.00K | 10.00K | 46.59M | 37.69M | 27.79M | 17.79M | 18.05M | 63.00M | 51.51M | 34.59M | 27.58M | 27.37M | 27.11M | 26.96M | 23.64M | 63.44M | 47.24M | 49.46M | 240.78M |
| Net property/plant/equipment | 71.15M | 129.67M | 303.85M | 409.13M | 415.09M | 473.54M | 483.71M | 495.25M | 496.45M | 477.12M | 468.43M | 798.69M | 746.12M | 910.75M | 881.06M | 915.73M | 955.27M | 482.01M | 454.64M | 534.19M |
| Gross property/plant/equipment | 105.41M | 172.96M | 359.13M | 487.31M | 521.83M | 591.85M | 641.03M | 690.29M | 720.12M | 741.31M | 781.72M | 910.83M | 928.52M | 1.15B | 1.12B | 1.23B | 1.34B | 697.13M | 693.34M | 812.26M |
| Deferred tax assets | 62.31K | 366.67K | 4.97M | 4.17M | 3.28M | 1.81M | 2.49M | 3.29M | 4.68M | 7.99M | 9.63M | 36.76M | 39.19M | 37.74M | 41.47M | 48.04M | 63.44M | 52.86M | 29.38M | 19.65M |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 83.00K | 83.00K | 83.00K | — | — | — |
| Goodwill, net | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83.00K | 83.00K | 0 | 0 | 0 | 0 |
| Other intangibles, net | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | — | — | — |
| Other long term assets, total | 0 | 0 | 0 | 0 | 0 | 0 | 32.39M | 35.93M | 50.75M | 24.81M | 51.19M | 40.55M | 41.65M | 46.20M | 126.85M | 137.87M | 150.72M | 120.28M | 114.83M | 35.81M |
| Short term debt | 14.97M | 30.32M | 70.20M | 262.80M | 337.02M | 542.12M | 665.87M | 751.64M | 855.58M | 970.23M | 1.07B | 1.06B | 869.78M | 879.41M | 1.20B | 928.33M | 763.00M | 11.22M | 15.08M | 7.94M |
| Current portion of LT debt and capital leases | — | — | — | — | — | — | 56.91M | 49.03M | 17.22M | 15.69M | 19.73M | 10.28M | 5.04M | 5.29M | 21.75M | 81.70M | 77.43M | 11.22M | 15.08M | 7.94M |
| Short term debt excl. current portion of LT debt | 14.97M | 30.32M | 70.20M | 262.80M | 337.02M | 542.12M | 608.96M | 702.60M | 838.36M | 954.54M | 1.05B | 1.05B | 864.74M | 874.12M | 1.17B | 846.62M | 685.56M | 0 | 0 | 0 |
| Accounts payable | 107.23M | 80.65M | 365.42M | 254.83M | 356.61M | 358.46M | 474.74M | 742.01M | 571.05M | 571.77M | 549.01M | 849.18M | 1.06B | 1.10B | 1.22B | 1.03B | 901.90M | 191.57M | 240.18M | 272.56M |
| Income tax payable | 14.35M | 37.54M | 24.49M | — | 62.07K | 90.79K | 415.60K | 133.68K | 4.65M | 203.15K | 7.04M | — | — | 501.00K | — | — | 2.41M | 4.21M | 3.49M | 19.39M |
| Long term debt | 14.71M | 53.96M | 154.25M | 229.95M | 192.07M | 180.75M | 66.82M | 19.27M | 13.08M | 18.35M | 7.25M | 2.73M | 5.96M | 4.86M | 70.17M | 74.19M | 173.48M | 26.22M | 11.94M | 4.40M |
| Long term debt excl. lease liabilities | 14.03M | 50.77M | 151.05M | 223.02M | 185.26M | 180.75M | 66.82M | 19.27M | 13.08M | 18.35M | 7.25M | 2.73M | 5.96M | 4.86M | 70.17M | 74.19M | 173.48M | 26.22M | 11.94M | 4.40M |
| Total equity | 219.27M | 537.18M | 665.10M | 687.49M | 706.85M | 735.30M | 798.63M | 880.31M | 939.86M | 995.07M | 1.06B | 1.15B | 1.44B | 1.81B | 1.81B | 1.95B | 2.24B | 1.67B | 2.37B | 3.16B |
| Shareholders' equity | 219.27M | 537.18M | 665.10M | 687.49M | 706.85M | 735.30M | 798.63M | 880.31M | 939.86M | 995.07M | 1.06B | 1.15B | 1.44B | 1.81B | 1.81B | 1.95B | 2.24B | 1.67B | 2.37B | 3.16B |
| Common equity, total | 219.27M | 537.18M | 665.10M | 687.49M | 706.85M | 735.30M | 798.63M | 880.31M | 939.86M | 995.07M | 1.06B | 1.15B | 1.44B | 1.81B | 1.81B | 1.95B | 2.24B | 1.67B | 2.37B | 3.16B |
| Other common equity | 143.79M | 164.23M | 292.16M | 314.54M | 333.90M | 362.35M | 400.26M | 437.14M | 496.69M | 551.90M | 18.13M | 18.29M | 171.05M | 51.21M | 30.80M | 16.97M | -3.90M | -8.42M | 238.87M | 193.92M |
| Total debt | 29.68M | 84.28M | 224.45M | 492.75M | 529.09M | 722.87M | 732.68M | 770.90M | 868.66M | 988.59M | 1.08B | 1.06B | 875.74M | 884.27M | 1.27B | 1.00B | 936.48M | 37.44M | 27.02M | 12.34M |
| Net debt | 11.60M | 39.79M | 174.29M | 451.18M | 464.30M | 684.18M | 684.43M | 666.01M | 779.38M | 888.70M | 976.07M | 966.66M | 777.36M | 770.24M | 1.18B | 899.77M | 682.01M | -179.69M | -1.30B | -2.05B |
| Change in accounts receivable | -62.84M | -323.04M | -428.20M | 53.72M | -78.81M | -129.76M | -150.12M | -202.24M | -111.78M | -59.90M | -90.93M | -160.06M | -276.05M | -394.85M | 91.60M | 100.73M | -42.63M | 140.53M | 278.45M | 92.58M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | -42.93M | 44.74M | 343.32M | -108.48M | 85.93M | -3.92M | 114.58M | 267.27M | -30.41M | -26.12M | -22.77M | 285.90M | 213.16M | 39.92M | 114.74M | -194.10M | -87.37M | 14.20M | 48.61M | 32.38M |
| Change in other assets/liabilities | — | — | 0 | 0 | 0 | 0 | -5.42M | 2.35M | 28.89M | -5.67M | 14.60M | -96.28M | -48.56M | 19.01M | -50.50M | 4.96M | 136.07M | 15.94M | 175.86M | 32.69M |
| Sale of fixed assets & businesses | 732.00K | 10.65M | 0 | 300.00K | 350.00K | 0 | 2.64M | 1.69M | 2.48M | 504.00K | 5.24M | 753.00K | 549.00K | 3.58M | 7.45M | 258.00K | 235.00K | 2.50M | 4.91M | 433.00K |
| Purchase/sale of investments, net | -12.00M | -29.30M | -500.00K | -6.78M | 8.90M | 11.60M | 10.00M | 0 | -8.23M | 8.33M | -226.49K | 0 | 0 | 0 | -50.00M | -100.00K | -21.54M | 8.82M | -850.63M | -793.02M |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 8.90M | 11.60M | 10.00M | 0 | 1.27M | 8.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.82M | 406.85M | 555.47M |
| Purchase of investments | -12.00M | -29.30M | -500.00K | -6.78M | 0 | 0 | 0 | 0 | -9.50M | 0 | -226.49K | 0 | 0 | 0 | -50.00M | -100.00K | -21.54M | 0 | -1.26B | -1.35B |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -71.68M | 0 |
| Issuance/retirement of debt, net | -16.49M | 67.90M | 132.38M | 297.88M | 32.39M | 201.99M | 11.50M | 46.09M | 97.76M | 119.92M | 89.19M | -13.42M | -188.82M | 8.53M | 300.18M | -247.76M | -65.03M | -379.70M | 0 | 0 |
| Issuance/retirement of long term debt | -12.69M | 51.01M | 92.50M | 100.63M | -42.20M | 201.99M | -55.33M | -47.55M | -38.00M | 3.75M | -7.06M | 0 | 0 | 0 | 0 | 0 | 97.09M | -10.65M | 0 | 0 |
| Issuance/retirement of short term debt | -3.80M | 16.89M | 39.88M | 197.25M | 74.59M | 0 | 66.83M | 93.65M | 135.76M | 116.17M | 96.25M | 766.47K | — | 0 | 0 | 0 | -162.12M | -369.04M | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | -13.42M | -188.82M | 8.53M | 300.18M | -247.76M | -64.73M | — | — | — |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.60M | 0 | 0 | -19.71M | -19.59M | -22.25M | -28.64M | -31.87M | -13.48M | -21.36M | -27.46M | -40.40M | -55.48M |
| Other financing cash flow items, total | 69.59M | 0 | 0 | 10.32M | 0 | 0 | 11.20M | -11.20M | 0 | 0 | 0 | 0 | 0 | 150.00M | 0 | -1.00K | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800