Kamdhenu Ltd
NSE: KAMDHENU BSE: 532741
₹37.88
-0.15 (0.39%)
Fri, 23 Oct 2026, 00:53 pm
Market Cap (in Cr)1039.58
PE Ratio12.72
Dividend1.08
Non-Energy Minerals
Steel
24.5KKamdhenu Income Statement
| Particulars | Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 1.24B | 2.97B | 3.55B | 3.75B | 3.69B | 3.67B | 4.82B | 5.48B | 9.22B | 9.68B | 8.41B | 8.25B | 11.80B | 12.32B | 9.24B | 6.25B | 6.00B | 7.32B | 7.25B | 7.47B |
| Gross profit | 43.59M | 171.28M | 1.31B | 67.26M | 356.13M | 329.67M | 610.58M | 698.04M | 765.95M | 904.84M | 1.11B | 1.13B | 1.24B | 1.66B | 1.15B | 1.06B | 866.70M | 1.06B | 1.24B | 1.31B |
| Operating expenses (excl. COGS) | -1.15M | -3.10M | -1.11B | -9.42M | -283.88M | -381.55M | -458.84M | -527.86M | -557.15M | -656.44M | -845.54M | -881.68M | -879.82M | -1.20B | -772.37M | -641.34M | -361.98M | -502.42M | -649.38M | -594.46M |
| Selling/general/admin expenses, total | — | — | — | — | -283.25M | -380.74M | -449.26M | -517.31M | -552.59M | -646.99M | -845.54M | -881.68M | -879.82M | -1.19B | -772.27M | -639.72M | -353.70M | -493.15M | -645.11M | -583.13M |
| Research & development | — | -1.53M | -1.86M | -2.55M | — | -2.92M | -2.67M | -2.78M | -2.91M | -3.35M | -3.99M | -5.27M | -5.08M | -5.68M | -6.14M | -6.24M | -2.76M | -3.02M | — | — |
| Selling/general/admin expenses, other | — | — | — | — | -283.25M | -377.82M | -446.59M | -514.53M | -549.68M | -643.64M | -841.55M | -876.41M | -874.74M | -1.19B | -766.12M | -633.48M | -350.94M | -490.14M | -645.11M | -583.13M |
| Other operating expenses, total | -1.15M | -3.10M | -1.11B | -9.42M | -631.22K | -810.92K | -9.58M | -10.55M | -4.56M | -9.45M | 0 | 0 | 0 | -6.20M | -98.00K | -1.62M | -8.28M | -9.26M | -4.28M | -11.33M |
| Operating income | 42.44M | 168.19M | 206.65M | 57.83M | 72.25M | -51.88M | 151.74M | 170.18M | 208.79M | 248.41M | 266.46M | 251.04M | 364.74M | 466.11M | 380.93M | 419.54M | 504.71M | 557.11M | 594.16M | 712.25M |
| Non-operating income, total | -2.61M | 1.54M | -7.83M | -35.54M | -48.01M | 93.35M | -96.22M | -104.03M | -116.51M | -129.40M | -142.37M | -133.72M | -120.64M | -116.65M | -385.51M | -210.10M | -12.37M | -8.28M | 75.05M | 91.76M |
| Interest expense, net of interest capitalized | -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 |
| Interest capitalized | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 3.09M | 7.90M | 5.81M | 2.38M | 3.66M | 163.32M | 3.54M | 5.06M | -2.94M | 2.61M | 3.65M | 3.67M | 3.99M | -5.31M | 2.14M | -1.82M | 8.13M | 10.23M | 26.07M | 39.72M |
| Non-operating interest income | 464.30K | 7.11M | 704.46K | 1.67M | 1.12M | 1.33M | 5.26M | 7.24M | 2.90M | 2.73M | 2.61M | 3.99M | 5.15M | 2.42M | 4.20M | 2.47M | 1.10M | 5.47M | 20.78M | 46.10M |
| Miscellaneous non-operating expense | 2.62M | 788.61K | 5.10M | 712.07K | 2.54M | 161.99M | -1.72M | -2.18M | -5.83M | -118.71K | 1.03M | -326.00K | -1.17M | -7.73M | -2.06M | -4.29M | 7.03M | 4.76M | 5.29M | -6.39M |
| Unusual income/expense | — | — | — | — | — | — | — | -949.35K | 248.73K | 46.46K | 1.05M | 483.00K | 1.95M | 579.00K | -265.71M | -68.84M | 16.88M | 586.00K | 53.46M | 54.13M |
| Pretax income | 39.84M | 169.73M | 198.82M | 22.29M | 24.24M | 41.47M | 55.53M | 66.15M | 92.28M | 119.00M | 124.09M | 117.32M | 244.10M | 349.46M | -4.58M | 209.45M | 492.34M | 548.84M | 669.21M | 804.01M |
| Taxes | -14.13M | -57.38M | -60.90M | -12.80M | -3.84M | -11.85M | -14.56M | -18.07M | -32.73M | -38.74M | -42.64M | -36.29M | -87.43M | -124.75M | 23.31M | -58.68M | -97.79M | -138.60M | -167.88M | -195.34M |
| Non-controlling/minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| After tax other income/expense | — | — | 0 | 0 | -1.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 25.70M | 112.34M | 137.92M | 9.49M | 19.36M | 29.62M | 40.97M | 48.08M | 59.55M | 80.27M | 81.45M | 81.03M | 156.68M | 224.71M | 18.73M | 150.76M | 394.55M | 410.24M | 501.33M | 608.67M |
| Net income | 25.70M | 112.34M | 137.92M | 9.49M | 19.36M | 29.62M | 40.97M | 48.08M | 59.55M | 80.27M | 81.45M | 81.03M | 156.68M | 224.71M | 18.73M | 150.76M | 267.55M | 410.24M | 501.33M | 608.67M |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 25.70M | 112.34M | 137.92M | 9.49M | 19.36M | 29.62M | 40.97M | 48.08M | 59.55M | 80.27M | 81.45M | 81.03M | 156.68M | 224.71M | 18.73M | 150.76M | 267.55M | 410.24M | 501.33M | 608.67M |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 50.71M | 180.35M | 403.44M | 88.03M | 105.65M | -16.37M | 193.83M | 213.43M | 256.16M | 302.59M | 318.78M | 327.68M | 441.81M | 539.89M | 464.76M | 506.17M | 551.91M | 604.86M | 644.56M | 764.91M |
| EBIT | 42.44M | 168.19M | 206.65M | 57.83M | 72.25M | -51.88M | 151.74M | 170.18M | 208.79M | 248.41M | 266.46M | 251.04M | 364.74M | 466.11M | 380.93M | 419.54M | 504.71M | 557.11M | 594.16M | 712.25M |
| Total operating expenses | -1.19B | -2.80B | -3.35B | -3.69B | -3.62B | -3.72B | -4.66B | -5.31B | -9.01B | -9.43B | -8.15B | -8.00B | -11.43B | -11.86B | -8.86B | -5.83B | -5.49B | -6.76B | -6.65B | -6.76B |
| Prepaid expenses | 90.25M | 252.52M | 268.55M | 22.51M | 29.30M | 42.66M | 1.81M | 1.86M | 1.36M | 2.04M | 2.13M | 5.41M | 4.26M | 5.11M | 5.45M | 8.60M | 7.12M | 2.62M | 3.98M | 4.21M |
| Deferred income, current | — | — | — | — | — | — | — | — | 10.36M | 7.78M | 15.04M | 57.24M | 58.86M | 10.73M | 13.03M | 24.86M | 35.26M | 22.07M | 6.05M | 5.78M |
| Capital and operating lease obligations | 3.19M | 3.19M | 3.20M | 6.93M | 6.81M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.59M | 50.59M | 26.22M | 26.22M | 11.94M | 4.40M |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 7.96M | 28.52M | 37.42M | 47.70M | 49.71M | 50.33M | 48.08M | 49.24M | 54.92M | 52.00M | 51.26M | 144.40M | 135.28M | 136.57M | 97.55M | 102.25M | 98.78M | 62.87M | 65.15M | 72.02M |
| Deferred income, non-current | 0 | 0 | 0 | 0 | 0 | — | — | — | 0 | 0 | 0 | 11.77M | 6.30M | 0 | 0 | 0 | 0 | — | — | — |
| Minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in accrued expenses | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common 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 |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
