Subscribe

Kaya Limited (KAYA.NS)

INR239.04 -3.06 (-1.26%)
IN NSE Consumer Defensive Household & Personal Products
Address 23/C, Mahal Industrial Estate 400093
Mumbai, IN
CEO Harshraj Charandas Mariwala
Website kaya.in
IPO 2015-08-14
ISIN INE587G01015

Explore sections of this company profile

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

Kaya Limited manages and operates a network of specialized clinics focused on dermatological and trichological well-being. The company delivers a wide spectrum of treatments addressing issues such as age-related skin concerns, pigmentation irregularities, acne and scar management, permanent laser hair reduction, hair loss prevention, surgical hair restoration, and solutions for dandruff or under-nourished hair. Additionally, it provides various aesthetic improvement services. Beyond its clinical offerings, Kaya also manufactures and distributes a diverse collection of hair and skin care products tailored for both men and women. These products are retailed through Kaya's own brand stores, numerous online platforms, third-party vendors, and its dedicated e-commerce site, shop.kaya.in. The company's operational footprint encompasses 71 clinics throughout India and an additional 23 establishments situated in the Middle East. Established in 2002, Kaya Limited is headquartered in Mumbai, 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
INR239.04 -3.06 (-1.26%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
19.1K
Beta
0.20
Float Shares
4.76M
Free Float %
31.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.27% +2.10% -5.47% -24.15% -37.08% -37.25% -24.91% -25.88% -14.19% -72.95% -82.46%
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
239.04
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
0.23
Distress
Piotroski F-Score
2 / 9
Weak
MOAT Score
2 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Household & Personal Products: +3.3%
    +2.4% Q1'26: +2.0% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    -92.5% Q1'26: -114.3% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    -27.1% Q1'26: -29.6% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    -25.2% Q1'26: -22.5% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    -54.6% Q1'26: -48.9% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    +10.3% Q1'26: +16.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    -24.61× Q1'26: -80.97× (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 (0.26) × ERP
WACC = 55% × Ke + 45% × Kd (12.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 239.04
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
3.32B
est: 3.34B (-0.6%)
3.70B
est: 3.64B (+1.8%)
4.10B
est: 4.12B (-0.3%)
4.00B
est: 4.22B (-5.2%)
4.20B
est: 4.20B (+0.1%)
3.93B
est: 4.20B (-6.5%)
2.75B
est: 4.53B (-39.3%)
3.24B
est: 6.39B (-49.3%)
2.17B
est: 3.64B (-40.3%)
3.64B
3.64B – 3.64B
+0.0% YoY
4.12B
4.12B – 4.12B
+13.2% YoY
4.22B
4.22B – 4.22B
+2.4% YoY
4.20B
4.20B – 4.20B
-0.4% YoY
4.20B
4.20B – 4.20B
0.0% YoY
4.53B
4.53B – 4.53B
+7.8% YoY
EBITDA
472.33M
est: 163.16M (+189.5%)
257.99M
est: 177.41M (+45.4%)
-55.18M
est: 200.89M (-127.5%)
109.34M
est: 205.77M (-46.9%)
106.67M
est: 205.04M (-48.0%)
642.35M
est: 204.99M (+213.4%)
417.20M
est: 279.18M (+49.4%)
152.75M
est: 310.29M (-50.8%)
349.31M
est: 27.79M (+1,156.8%)
27.79M
27.79M – 27.79M
+0.0% YoY
31.47M
31.47M – 31.47M
+13.2% YoY
32.24M
32.24M – 32.24M
+2.4% YoY
32.12M
32.12M – 32.12M
-0.4% YoY
32.12M
32.12M – 32.12M
0.0% YoY
34.63M
34.63M – 34.63M
+7.8% YoY
EBIT
317.89M
est: -392.99M (+180.9%)
88.77M
est: -427.32M (+120.8%)
-305.09M
est: -483.87M (+36.9%)
-189.35M
est: -495.62M (+61.8%)
-184.16M
est: -493.86M (+62.7%)
-170.81M
est: -493.74M (+65.4%)
-184.25M
est: -249.20M (+26.1%)
-383.25M
est: -755.14M (+49.2%)
-27.10M
est: -561.67M (+95.2%)
-561.67M
-561.67M – -561.67M
+0.0% YoY
-635.99M
-635.99M – -635.99M
-13.2% YoY
-651.44M
-651.44M – -651.44M
-2.4% YoY
-649.12M
-649.12M – -649.12M
+0.4% YoY
-648.97M
-648.97M – -648.97M
+0.0% YoY
-699.80M
-699.80M – -699.80M
-7.8% YoY
Net Income
317.83M
est: 378.08M (-15.9%)
87.98M
est: 133.44M (-34.1%)
-8.21M
est: 2.62M (-413.7%)
-211.34M
est: -88.96M (-137.6%)
-159.64M
est: -23.55M (-577.9%)
-544.24M
est: -133.44M (-307.9%)
-380.14M
est: -603.90M (+37.1%)
-688.37M
est: 317.76B (-100.2%)
-453.22M
est: 147.14M (-408.0%)
147.14M
147.14M – 147.14M
+0.0% YoY
2.89M
2.89M – 2.89M
-98.0% YoY
-98.09M
-98.09M – -98.09M
-3,500.0% YoY
-25.97M
-25.97M – -25.97M
+73.5% YoY
-147.14M
-147.14M – -147.14M
-466.7% YoY
-87.99M
-87.99M – -87.99M
+40.2% YoY
SGA
637.16M
est: 494.37M (+28.9%)
703.29M
est: 537.55M (+30.8%)
1.22B
est: 3.11B (-60.7%)
660.89M
est: 623.47M (+6.0%)
603.58M
est: 621.25M (-2.8%)
599.46M
est: 621.11M (-3.5%)
397.41M
est: 2.89B (-86.2%)
514.40M
est: 3.21B (-84.0%)
184.25M
est: 812.31M (-77.3%)
812.31M
812.31M – 812.31M
+0.0% YoY
919.79M
919.79M – 919.79M
+13.2% YoY
942.14M
942.14M – 942.14M
+2.4% YoY
938.79M
938.79M – 938.79M
-0.4% YoY
938.57M
938.57M – 938.57M
0.0% YoY
1.01B
1.01B – 1.01B
+7.8% YoY
EPS
24.64
est: 28.90 (-14.7%)
6.82
est: 10.20 (-33.1%)
-0.63
est: 0.20 (-415.0%)
-16.22
est: -6.80 (-138.5%)
-12.23
est: -1.80 (-579.4%)
-41.66
est: -10.20 (-308.4%)
-29.10
est: -6.10 (-377.0%)
-52.69
est: 24,168.71 (-100.2%)
-34.64
est: 10.20 (-439.6%)
10.20
10.20 – 10.20
+0.0% YoY
0.20
0.20 – 0.20
-98.0% YoY
-6.80
-6.80 – -6.80
-3,500.0% YoY
-1.80
-1.80 – -1.80
+73.5% YoY
-10.20
-10.20 – -10.20
-466.7% YoY
-6.10
-6.10 – -6.10
+40.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-25 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-19 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-18 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-15 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-14 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-393.06M
OE per share TTM
-28.37
Owner's Yield
-10.42%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
53.8%

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
-815.5K
Shares Outstanding
15.19M

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
Arihant Dhariwal Chief Financial Officer 8M male
Nitika Sunny Dalmia Company Secretary & Compliance Officer 3M female
Dhivya Ashok Chief Operating Officer for South & East Regions female
Harshraj Charandas Mariwala Chairman & MD
Lokesh Wagadre Vice President and Head of Information & Technology male
Nishant Nayyar Vice President & Head of Marketing male
Piyush Jaiswal Chief Operating Officer of North & West male
Amrita Chowdhury Vice President & Head of Human Resources female
Saurav Jha Chief Business Transformation Officer male
Aparna Santhanam Head Medical Operations
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 history

Earnings history

Earnings reports

Stock splits