Kamdhenu Limited
NSE:KAMDHENU.NS
31.07 (INR) • At close July 1, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 7,474.887 | 7,247.069 | 7,320.826 | 5,995.899 | 6,252.213 | 9,237.923 | 12,323.962 | 11,797.734 | 8,248.663 | 8,411.874 | 9,679.932 | 9,217.059 | 5,475.466 | 4,815.08 | 3,831.339 | 3,689.242 | 3,745.991 | 3,462.035 | 2,965.137 | 1,235.827 |
| Cost of Revenue
| 5,224.592 | 6,003.519 | 6,261.298 | 4,459.587 | 4,314.569 | 7,138.737 | 10,660.228 | 10,553.175 | 6,379.256 | 6,677.668 | 8,218.756 | 7,937.851 | 4,278.334 | 3,754.27 | 2,990.387 | 3,180.838 | 3,393.208 | 3,184.485 | 2,793.853 | 1,192.238 |
| Gross Profit
| 2,250.295 | 1,243.55 | 1,059.528 | 1,536.312 | 1,937.644 | 2,099.186 | 1,663.734 | 1,244.559 | 1,869.407 | 1,734.206 | 1,461.176 | 1,279.208 | 1,197.132 | 1,060.81 | 840.951 | 508.404 | 352.783 | 277.55 | 171.284 | 43.589 |
| Gross Profit Ratio
| 0.301 | 0.172 | 0.145 | 0.256 | 0.31 | 0.227 | 0.135 | 0.105 | 0.227 | 0.206 | 0.151 | 0.139 | 0.219 | 0.22 | 0.219 | 0.138 | 0.094 | 0.08 | 0.058 | 0.035 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 6.238 | 6.144 | 5.679 | 5.08 | 5.267 | 3.986 | 0 | 2.91 | 2.78 | 2.67 | 0 | 0 | 0 | 1.865 | 1.535 | 0 |
| General & Administrative Expenses
| 0 | 32.478 | 428.623 | 34.282 | 30.363 | 37.023 | 31.007 | 30.704 | 26.253 | 32.489 | 30.386 | 0 | 0 | 0 | 97.955 | 89.118 | 67.403 | 27.94 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 266.857 | 226.835 | 584.255 | 499.462 | 612.782 | 1,022.727 | 731.452 | 740.139 | 542.822 | 540.383 | 0 | 0 | 0 | 282.628 | 195.808 | 122.952 | 83.665 | 0 | 0 |
| SG&A
| 486.176 | 645.105 | 249.894 | 618.537 | 529.825 | 649.805 | 1,053.734 | 762.156 | 766.392 | 573.23 | 570.769 | -113.367 | -104.476 | -2.67 | 380.583 | 284.926 | 190.355 | 111.605 | 3.127 | 2.293 |
| Other Expenses
| 1,548.797 | -4.28 | 0 | 418.649 | 975.585 | 1,449.381 | 0 | 0 | 958.22 | 1,036.885 | 771.405 | 1,186.924 | 1,130.978 | 1,005.947 | 418.9 | 199.239 | 138.217 | -33.597 | -1.564 | -1.147 |
| Operating Expenses
| 1,548.797 | 654.046 | 1,228.658 | 1,037.186 | 1,511.648 | 2,099.186 | 2,562.244 | 2,072.677 | 1,724.612 | 1,610.115 | 1,342.175 | 1,076.467 | 1,029.282 | 1,005.947 | 799.483 | 484.166 | 328.572 | 62.246 | 3.099 | 1.147 |
| Operating Income
| 701.498 | 628.7 | 556.139 | 499.126 | 425.996 | 394.973 | 463.117 | 363.531 | 144.796 | 271 | 119.002 | 92.285 | 66.154 | 55.526 | 41.468 | 24.238 | 24.211 | 199.541 | 168.186 | 42.442 |
| Operating Income Ratio
| 0.094 | 0.087 | 0.076 | 0.083 | 0.068 | 0.043 | 0.038 | 0.031 | 0.018 | 0.032 | 0.012 | 0.01 | 0.012 | 0.012 | 0.011 | 0.007 | 0.006 | 0.058 | 0.057 | 0.034 |
| Total Other Income Expenses Net
| 102.511 | 40.512 | -7.303 | -6.788 | -216.55 | -399.554 | -113.656 | -119.428 | -27.473 | -146.908 | 0 | 0 | 0 | -0.663 | 0 | 0 | -0 | 0 | 1.54 | -2.607 |
| Income Before Tax
| 804.009 | 669.212 | 548.836 | 492.338 | 209.446 | -4.581 | 349.461 | 244.103 | 117.323 | 124.092 | 119.002 | 92.285 | 66.154 | 54.863 | 41.468 | 24.238 | 24.211 | 199.541 | 169.726 | 39.835 |
| Income Before Tax Ratio
| 0.108 | 0.092 | 0.075 | 0.082 | 0.033 | -0 | 0.028 | 0.021 | 0.014 | 0.015 | 0.012 | 0.01 | 0.012 | 0.011 | 0.011 | 0.007 | 0.006 | 0.058 | 0.057 | 0.032 |
| Income Tax Expense
| 195.335 | 167.877 | 138.598 | 97.788 | 58.684 | -23.31 | 124.755 | 87.428 | 36.293 | 42.637 | 38.735 | 32.735 | 18.07 | 14.556 | 11.848 | 3.839 | 12.041 | 61.624 | 57.385 | 14.133 |
| Net Income
| 608.674 | 501.335 | 410.238 | 267.546 | 150.762 | 18.729 | 224.706 | 156.675 | 81.03 | 81.454 | 80.266 | 59.55 | 48.084 | 40.307 | 28.45 | 19.356 | 9.492 | 137.918 | 112.341 | 25.702 |
| Net Income Ratio
| 0.081 | 0.069 | 0.056 | 0.045 | 0.024 | 0.002 | 0.018 | 0.013 | 0.01 | 0.01 | 0.008 | 0.006 | 0.009 | 0.008 | 0.007 | 0.005 | 0.003 | 0.04 | 0.038 | 0.021 |
| EPS
| 2.21 | 1.86 | 15.23 | 9.95 | 5.61 | 0.71 | 8.98 | 6.7 | 3.46 | 3.48 | 3.43 | 2.54 | 2.07 | 2.08 | 1.5 | 1.02 | 0.63 | 7.25 | 6.22 | 43,954,922.22 |
| EPS Diluted
| 2.18 | 1.86 | 15.23 | 9.95 | 5.61 | 0.7 | 8.9 | 6.69 | 3.46 | 3.48 | 3.43 | 2.54 | 2.07 | 2.06 | 1.5 | 1.02 | 0.63 | 7 | 6.22 | 43,954,922.22 |
| EBITDA
| 858.724 | 724.083 | 615.673 | 576.924 | 435.507 | 201.185 | 533.255 | 444.262 | 329.258 | 320.249 | 301.048 | 252.519 | 211.095 | 198.838 | 146.949 | 109.059 | 94.863 | 235.841 | 188.247 | 53.792 |
| EBITDA Ratio
| 0.115 | 0.1 | 0.084 | 0.096 | 0.07 | 0.022 | 0.043 | 0.038 | 0.04 | 0.038 | 0.031 | 0.027 | 0.039 | 0.041 | 0.038 | 0.03 | 0.025 | 0.068 | 0.063 | 0.044 |