Full history for every metric is available with a Kvantra account
Khemani Distributors & Marketing Limited (KDML.BO)
Key financial summary
Financials in INR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|---|
| Total revenue | INR m | 612 | 672 | 766 | 966 | 876 | 677 | 677 |
| Operating profit | INR m | -285 | -285 | |||||
| Net profit | INR m | 110 | 58 | 52 | 311 | 137 | -130 | -130 |
| EPS reported | INR | -5.64 | -5.64 | |||||
| Operating cashflow per share | INR | -9.11 | -9.11 | |||||
| Capex per share | INR | 0.33 | 0.33 | |||||
| FCF per share | INR | -9.45 | -9.45 | |||||
| Free cash flow | INR m | -217 | -217 | |||||
| Net debt | INR m | 317 | 317 | |||||
| Book value equity | INR m | 794 | 794 | |||||
| Book value per share | INR | 34.55 | 34.55 | |||||
| Number of shares | m | 22.98 | 22.98 | |||||
| DPS (TTM paid) | INR | 0.00 | 0.00 |
Financial summary
Financials in INR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|---|
| Value | ||||||||
| P/E TTM | x | - | - | |||||
| P/B LTM | x | 3.85 | 3.85 | |||||
| P/S LTM | x | 4.51 | 4.51 | |||||
| P/FCF LTM | x | -14.07 | -14.06 | |||||
| EV/EBITDA LTM | x | -11.91 | -16.87 | |||||
| EV/Sales LTM | x | 4.98 | 4.98 | |||||
| Earnings Yield LTM | % | -4.24% | -4.24% | |||||
| FCF Yield | % | -7.11% | -7.11% | |||||
| Quality | ||||||||
| ROE | % | -16.33% | -14.31% | |||||
| ROIC | % | -18.94% | -18.94% | |||||
| Operating margin | % | -42.13% | -42.13% | |||||
| Gross margin | % | -35.53% | -35.53% | |||||
| FCF/Sales | % | -32.07% | -32.07% | |||||
| Growth and momentum | ||||||||
| EPS Growth YoY | % | - | - | |||||
| Sales Growth YoY | % | -22.69% | -22.69% | |||||
| Net Income Growth YoY | % | - | - | |||||
| FCF Growth | % | - | - | |||||
| Operating Profit Growth | % | - | - | |||||
| Dividend and capital structure | ||||||||
| Dividend Yield | % | 0.00% | 0.00% | |||||
| Dividend Growth | % | 0.00% | 0.00% | |||||
| Payout Ratio | % | 0.00% | 0.00% | |||||
| FCF/Debt | x | -0.66 | -0.66 | |||||
| Net Debt/EBITDA | x | -1.12 | -1.59 | |||||
| EBIT/Net interest | x | -58.21 | -58.21 | |||||
| Net debt/market cap | % | 10.39% | 10.39% | |||||
| Net debt/Equity | x | 0.40 | 0.40 | |||||
| Gross debt/equity | x | 0.42 | 0.42 | |||||
Company overview
Khemani Distributors & Marketing Ltd. specializes in distributing and marketing Fast Moving Consumer Goods (FMCG) manufactured by Hindustan Unilever Limited. Its offerings span a wide array of categories, including personal hygiene products, household care essentials, and various food and beverage items. The company's business activities are structured into two main divisions: the FMCG sector and Securities. Established on January 6, 2011, the firm maintains its principal office in Surat, India.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Khemani Distributors & Marketing Limited (KDML.BO)
Khemani Distributors & Marketing Ltd. specializes in distributing and marketing Fast Moving Consumer Goods (FMCG) manufactured by Hindustan Unilever Limited. Its offerings span a wide array of categories, including personal hygiene products, household care essentials, and various food and beverage items. The company's business activities are structured into two main divisions: the FMCG sector and Securities. Established on January 6, 2011, the firm maintains its principal office in Surat, India.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free