KAMDHENU LIMITED
KAMDHENU · General/Diversified · NSE
₹27
Current Market Price
Fair Value (DCF)
₹47
Discount to FV
+72.7%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
63%
ROE
19.2%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹767.29 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
27.0%
Return on capital employed
EV / EBITDA
5.1×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
383.9×
EBIT covers interest
Current Ratio
7.11×
Short-term liquidity
Asset Turnover
2.28×
Revenue per ₹ of assets
Revenue CAGR (3Y)
1.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹27.22
Bear case
Discount -6.0%
Base case
Discount +42.1%
Bull case
Discount +51.7%
Ratio Trends
KAMDHENU · last 9 annual periods
ROE
19.2%
ROCE
27.0%
Operating Margin
—
Debt / Equity
0.00×
PE
21.5×
EV / EBITDA
14.2×
Historical Financials
KAMDHENU · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹625 Cr | ₹600 Cr | ₹732 Cr | ₹725 Cr | ₹747 Cr | +4.6% |
| EBITDA | — | ₹62.2 Cr | ₹61.4 Cr | ₹72.6 Cr | ₹85.9 Cr | +8.4% |
| EBIT | ₹34.5 Cr | ₹45.2 Cr | ₹56.8 Cr | ₹67.5 Cr | — | +18.2% |
| PAT | ₹15.1 Cr | ₹26.8 Cr | ₹41.0 Cr | ₹50.1 Cr | ₹60.9 Cr | +41.8% |
| EPS (diluted) | ₹5.62 | ₹9.77 | ₹15.23 | ₹18.59 | — | +34.9% |
| CFO | ₹50.2 Cr | ₹43.3 Cr | ₹66.8 Cr | ₹102 Cr | ₹68.9 Cr | +8.2% |
| CapEx | — | ₹-11.7 Cr | ₹-5.4 Cr | ₹-2.9 Cr | ₹-13.3 Cr | — |
| FCF | — | ₹31.6 Cr | ₹61.4 Cr | ₹99.2 Cr | ₹55.6 Cr | +15.2% |
| Total Assets | — | ₹442 Cr | ₹209 Cr | ₹284 Cr | ₹368 Cr | -4.5% |
| Total Debt | — | ₹93.7 Cr | ₹3.7 Cr | ₹2.7 Cr | ₹1.2 Cr | -66.1% |
| Shareholders' Equity | — | ₹218 Cr | ₹167 Cr | ₹237 Cr | ₹316 Cr | +9.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KAMDHENU vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
BMWVENTLTD BMWVENTLTD | — | — | Pending | 15.6% | — |
MWL MANGALAM WORLDWIDE LTD | -49.2% | 50 | Data Limited | 16.7% | — |
VISASTEEL VISASTEEL | — | — | Pending | 38.0% | — |
 SALSTEEL S.A.L. STEEL LTD. | -95.4% | 15 | Data Limited | -16.6% | — |
SURAJLTD SURAJ LIMITED | -72.1% | 25 | Data Limited | 5.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.78/sh
Last payout
2025-09-18
₹0.25
Peak payout
₹0.25
Trailing yield
0.92%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KAMDHENU LIMITED (KAMDHENU.NS) trades at 27.22 vs a model fair value of 47.01, a gap of 72.7%. Piotroski F-score: 6/9. Moat label: Wide. ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KAMDHENU →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KAMDHENU →
Compare
Head-to-head with peers
Compare KAMDHENU side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KAMDHENUNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.