Subscribe

Kamdhenu Limited (KAMDHENU.NS)

INR31.77 +0.31 (+0.99%)
IN NSE Basic Materials Steel
Address Building No. 9 122002
Gurugram, IN
CEO Satish Kumar Agarwal
IPO 2006-05-09
ISIN INE390H01020

Explore sections of this company profile

Also trades on Bombay Stock Exchange · KAMDHENU.BO (INR) National Stock Exchange of India · KAMDHENU.NS (INR)
Description

Kamdhenu Limited is an Indian enterprise involved in the manufacturing, distribution, and sale of a variety of steel and paint products, all marketed under its well-known Kamdhenu brand. The company's business activities are categorized into two primary divisions: Steel and Paints. Within its Steel segment, Kamdhenu provides a wide array of offerings, including thermo-mechanical treated (TMT) bars and rebars, MS pipes and tubes, and diverse structural steel forms like angles, channels, beams, flats, rounds, and squares. This division also supplies complete pre-engineered building systems, roofing solutions, air ventilators, deck systems, crimp curves, and associated hardware. The Paints segment offers a comprehensive selection of coatings, such as exterior and interior emulsions, washable acrylic distempers, premium enamel paints, wood coatings, specialized waterproofing solutions, and roof coating systems. Its portfolio also includes various textures, stains, colorants, water-based primers, wood finishes, aluminum paints, and decorative or textured paint options. Additionally, the company supplies products like arch/curved profiles, SDF screws, and fiber sheets. Kamdhenu distributes its extensive product range through a vast network of authorized dealers and distributors across India. Incorporated in 1994, the company was formerly known as Kamdhenu Ispat Limited, adopting its current name, Kamdhenu Limited, in January 2016. Its headquarters are located in Gurugram, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR31.77 +0.31 (+0.99%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
1.49
Float Shares
128.91M
Free Float %
45.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-6.78% -5.10% +2.94% +3.57% -8.81% -4.61% -27.75% -24.03% +217.33% +723.53% -2.06%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
31.77
DCF (Unlevered) 32.83 +3.3%
DCF (Levered) 32.94 +3.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
10.95
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Steel: +1.2%
    +2.1% Q1'26: +5.0% (vs Q1'25)
  • EPS growth Steel: +17.4%
    +24.8% Q1'26: -8.2% (vs Q1'25)
  • FCF margin FCF growth · Steel: +44.2%
    +7.5% Q1'26: +6.1% (vs Q1'25)
  • EBIT margin Steel: +5.8%
    +12.4% Q1'26: +15.8% (vs Q1'25)
  • ROIC Steel: +4.3%
    +47.8% Q1'26: +63.6% (vs Q1'25)
  • Share dilution Steel: +0.0%
    +3.2% Q1'26: +11.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Steel: 0.57×
    0.09× Q1'26: 0.07× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.61) × ERP
WACC = 99% × Ke + 1% × Kd (8.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 32.83 Current price: 31.77
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
9.68B
est: 9.87B (-1.9%)
8.41B
est: 10.75B (-21.8%)
8.25B
est: 7.79B (+5.8%)
11.80B
est: 11.29B (+4.5%)
12.32B
est: 14.13B (-12.8%)
9.24B
est: 13.43B (-31.2%)
6.25B
est: 14.78B (-57.7%)
6.00B
est: 23.75B (-74.8%)
7.47B
est: 9.87B (-24.2%)
10.75B
10.75B – 10.75B
+9.0% YoY
7.79B
7.79B – 7.79B
-27.5% YoY
11.29B
11.29B – 11.29B
+44.8% YoY
14.13B
14.13B – 14.13B
+25.2% YoY
13.43B
13.43B – 13.43B
-4.9% YoY
14.78B
14.78B – 14.78B
+10.0% YoY
EBITDA
301.05M
est: 930.04M (-67.6%)
320.25M
est: 1.01B (-68.4%)
329.26M
est: 734.74M (-55.2%)
444.26M
est: 1.06B (-58.3%)
533.26M
est: 1.33B (-60.0%)
196.55M
est: 1.27B (-84.5%)
429.06M
est: -47.92M (+995.4%)
622.47M
est: 2.25B (-72.3%)
858.72M
est: 1.71B (-49.9%)
1.87B
1.87B – 1.87B
+9.0% YoY
1.35B
1.35B – 1.35B
-27.5% YoY
1.96B
1.96B – 1.96B
+44.8% YoY
2.45B
2.45B – 2.45B
+25.2% YoY
2.33B
2.33B – 2.33B
-4.9% YoY
2.57B
2.57B – 2.57B
+10.0% YoY
EBIT
246.87M
est: 831.57M (-70.3%)
267.93M
est: 906.41M (-70.4%)
252.62M
est: 656.94M (-61.5%)
367.19M
est: 951.57M (-61.4%)
459.47M
est: 1.19B (-61.4%)
112.72M
est: 1.13B (-90.0%)
342.43M
est: 130.57M (+162.2%)
529.37M
est: 2.01B (-73.7%)
806.06M
est: 1.71B (-52.8%)
1.86B
1.86B – 1.86B
+9.0% YoY
1.35B
1.35B – 1.35B
-27.5% YoY
1.95B
1.95B – 1.95B
+44.8% YoY
2.45B
2.45B – 2.45B
+25.2% YoY
2.32B
2.32B – 2.32B
-4.9% YoY
2.56B
2.56B – 2.56B
+10.0% YoY
Net Income
80.27M
est: 570.75M (-85.9%)
81.45M
est: 646.37M (-87.4%)
81.03M
est: 597.86M (-86.4%)
156.68M
est: 896.08M (-82.5%)
224.71M
est: 1.21B (-81.4%)
18.73M
est: 1.39B (-98.7%)
150.76M
est: 22.56M (+568.2%)
267.55M
est: 4.66B (-94.3%)
608.67M
est: 588.85M (+3.4%)
666.87M
666.87M – 666.87M
+13.2% YoY
616.82M
616.82M – 616.82M
-7.5% YoY
924.49M
924.49M – 924.49M
+49.9% YoY
1.24B
1.24B – 1.24B
+34.6% YoY
1.44B
1.44B – 1.44B
+15.4% YoY
1.68B
1.68B – 1.68B
+17.3% YoY
SGA
570.77M
est: 744.55M (-23.3%)
573.23M
est: 811.55M (-29.4%)
766.39M
est: 588.19M (+30.3%)
762.16M
est: 851.98M (-10.5%)
1.05B
est: 1.07B (-1.2%)
649.81M
est: 1.01B (-35.9%)
529.83M
est: 1.64B (-67.7%)
618.54M
est: 1.98B (-68.7%)
486.18M
est: 830.27M (-41.4%)
904.99M
904.99M – 904.99M
+9.0% YoY
655.92M
655.92M – 655.92M
-27.5% YoY
950.07M
950.07M – 950.07M
+44.8% YoY
1.19B
1.19B – 1.19B
+25.2% YoY
1.13B
1.13B – 1.13B
-4.9% YoY
1.24B
1.24B – 1.24B
+10.0% YoY
EPS
3.43
est: 2.04 (+67.8%)
3.48
est: 2.32 (+50.3%)
3.46
est: 2.14 (+61.6%)
6.70
est: 3.21 (+108.8%)
8.98
est: 4.32 (+108.0%)
0.71
est: 4.98 (-85.8%)
5.61
est: 5.85 (-4.0%)
9.95
est: 16.62 (-40.1%)
2.21
est: 2.04 (+8.1%)
2.32
2.32 – 2.32
+13.2% YoY
2.14
2.14 – 2.14
-7.5% YoY
3.21
3.21 – 3.21
+49.9% YoY
4.32
4.32 – 4.32
+34.6% YoY
4.98
4.98 – 4.98
+15.4% YoY
5.85
5.85 – 5.85
+17.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-27 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-26 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-25 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-22 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-21 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-20 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-19 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-18 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-15 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-14 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-13 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-12 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-11 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-08 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-07 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-06 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-05 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-04 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-30 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-29 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-28 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-27 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-24 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-23 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-22 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-21 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-20 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-17 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-16 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
173.82M
OE per share TTM
0.62
Owner's Yield
2.57%
Maintenance CapEx ratio
7.54%
Maint CapEx / Avg PPE
8.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.73M
Shares Outstanding
281.88M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Satish Kumar Agarwal Chairman & MD 29M male
Sunil Kumar Agarwal Whole Time Director 29M male
Sachin Agarwal Whole Time Director 29M male
Raj Kumar Srivastava National Head of Marketing male
Shyam Babu Sharma Sr. G.M of Business Development male
Sonal Jain Sr. Manager of Marketing female
Harish Kumar Agarwal Chief Financial Officer, Head of Legal & Chief Risk Officer and Director male
Vipil Agarwal A.G.M of Business Development female
Khem Chand Company Secretary & Compliance Officer male
Nisha Adlakha Head of Global Business female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits