Khemani Distributors & Marketing Ltd (539788) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 539788 | NSE: | Trading | Small Cap

Khemani Distributors Share Price

132.30 0.00 0.00%
as on 04-Dec'25 16:59

Khemani Distributors & Marketing Ltd (539788) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 539788 | NSE: | Trading | Small Cap

DeciZen - make an informed investing decision on Khemani Distributors

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Khemani Distributors & Marketing stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
22.19
Market Cap:
304 Cr.
52-wk low:
93.5
52-wk high:
157.6

Is Khemani Distributors & Marketing Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Khemani Distributors: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Khemani Distributors & Marketing Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 7.3%19.5%9.3%8%-34.2%39.5%17.7%12.6%53.8%20.5%-
Value Creation
Index
-0.50.4-0.3-0.4-3.41.80.3-0.12.80.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 74.87170.7614361.468.277.997.987.688
Sales YoY Gr.--5.2%-0.4%-13.7%-29.5%42.8%11%14.2%25.8%-10.6%-
Adj EPS 02.11.31.11.14.82.52.39.44.96
YoY Gr.-6733.3%-37.1%-14%0.9%326.8%-46.9%-10.6%315%-47.7%-
BVPS (₹) 11.813.915.116.312.416.918.921.234.740.240.2
Adj Net
Profit
0.14.732.62.6115.85.221.611.314
Cash Flow from Ops. -11.112.64.1-5.3-2.9-4.45.8-4.432.121.8-
Debt/CF from Ops. -10.42.4-0.2-1.1-0.70.8-2.40.10.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 1.8%15.3%8.7%-10.6%
Adj EPS 76.3%34.5%24.7%-47.7%
BVPS14.6%26.4%28.5%15.8%
Share Price - 13.6% 35.7% 48.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
0.4168.97.17.832.514.211.333.713.214.8
Op. Profit
Mgn %
2.22.23.41.61.523.2114.425.216.2NAN
Net Profit
Mgn %
0.16.64.24.2617.98.66.722.112.915.6
Debt to
Equity
0.40.20.300.10.10.10.20.10.1-
Working Cap
Days
89109821071481291681861611640
Cash Conv.
Cycle
616350586963949863350

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Khemani Distributors & Marketing Ltd.

Standalone Consolidated
TTM EPS (₹) 6 -
TTM Sales (₹ Cr.) 87.6 -
BVPS (₹.) 40.2 -
Reserves (₹ Cr.) 81 -
P/BV 3.29 -
PE 22.19 -
From the Market
52 Week Low / High (₹) 93.53 / 157.60
All Time Low / High (₹) 19.00 / 157.60
Market Cap (₹ Cr.) 304
Equity (₹ Cr.) 11.5
Face Value (₹) 5
Industry PE 36.9

Management X-Ray of Khemani Distributors:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.370.5670.4948.4346.1329.8529.8530.1930.19
* Pledged shares as % of Promoter's holding (%)

Valuation of Khemani Distributors - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Khemani Distributors

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales75717161436168789888
Operating Expenses 73696860594761747373
Manufacturing Costs0000000000
Material Costs70676658404558716969
Employee Cost 1111111111
Other Costs 21211822333
Operating Profit 2221-1614832514
Operating Profit Margin (%) 2.2%2.2%3.4%1.6%-36.4%23.2%11.0%4.4%25.2%16.2%
Other Income 16124114145
Interest 2210000001
Depreciation 0000000000
Exceptional Items 0000000000
Profit Before Tax -0633-1214863818
Tax -0101-432174
Profit After Tax 0533-911653114
PAT Margin (%) 0.1%6.6%4.2%4.2%-20.6%17.9%8.5%6.7%31.8%15.6%
Adjusted EPS (₹)0.02.11.31.1-3.94.82.52.313.66.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 27323537293943498092
Share Capital 666661111111111
Reserves 21262932232732376881
Minority Interest0000000000
Debt1151013351145
Long Term Debt9281331740
Short Term Debt3220004305
Trade Payables2121301323
Others Liabilities 00-00-3-0-0100
Total Liabilities 403846403242506387101

Fixed Assets

Gross Block0011222222
Accumulated Depreciation0000111111
Net Fixed Assets 0001111111
CWIP 0000000000
Investments 12182816161110104361
Inventories1581188141921144
Trade Receivables3222213333
Cash Equivalents 3321015621
Others Assets 8731231412222431
Total Assets 403846403242506387101

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -11134-5-3-46-43222
PBT -0633-1214863818
Adjustment 0000000101
Changes in Working Capital -1181-89-191-1019
Tax Paid 0-1-0-10-0-2-1-7-6
Cash Flow From Investing Activity -0-0-1-0-051-1-33-17
Capex -0-0-1-0-0-0-0-0-0-0
Net Investments 0000061-1-33-17
Others 000000-0-000
Cash Flow From Financing Activity 12-13-452-0-25-3-5
Net Proceeds from Shares 18000000000
Net Proceeds from Borrowing -2-66-720-26-3-4
Interest Paid 00000-0-0-0-0-1
Dividend Paid 0000000000
Others -4-7-1012000-00-0
Net Cash Flow 1-1-1-1-1140-4-1

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)0.3815.998.897.06-26.832.5214.1511.348.4915.92
ROCE (%)7.3419.59.318.02-34.1539.4717.6912.5553.7920.45
Asset Turnover Ratio2.41.811.691.431.211.661.481.381.310.93
PAT to CFO Conversion(x)N/A2.61.33-1.67N/A-0.361-0.81.031.57
Working Capital Days
Receivable Days11141010171112151112
Inventory Days57574755686586936537
Payable Days888716145111314

Khemani Distributors & Marketing Ltd Stock News

Khemani Distributors & Marketing Ltd FAQs

The current trading price of Khemani Distributors on 04-Dec-2025 16:59 is ₹132.3.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 03-Dec-2025 the market cap of Khemani Distributors stood at ₹303.9.
The latest P/E ratio of Khemani Distributors as of 03-Dec-2025 is 22.19.
The latest P/B ratio of Khemani Distributors as of 03-Dec-2025 is 3.29.
The 52-week high of Khemani Distributors is ₹157.6 and the 52-week low is ₹93.53.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Khemani Distributors is ₹87.56 ( Cr.) .

About Khemani Distributors & Marketing Ltd

The company was incorporated as “Khemani Distributors & Marketing Private Limited” under the provisions of the Companies Act, 1956 on January 6, 2011, by the Registrar of Companies, Gujarat, Dadra and Nagar Havelli. Subsequently, the company was converted into a Public Limited Company and the name of the company was changed from “Khemani Distributors & Marketing Private Limited” to “Khemani Distributors & Marketing Limited” vide fresh Certificate of Incorporation consequent upon conversion to public limited company dated January 1, 2016 issued by the Registrar of Companies, Ahmedabad, Gujarat.

In March 2013, the company entered into a Redistribution Stockist Agreement with HUL wherein the company was appointed as a ‘Redistribution Stockist’ (“RS”) for all existing and future products manufactured or marketed or distributed or supplied by HUL. The company has been appointed by HUL as an RS on a nonexclusive basis with full rights to the company for selling and distribution of HUL products in such manner as it deems fit.

The company primarily caters to the retailers and wholesalers of Surat wherein it supplies the above range of HUL FMCG products. Currently, it is catering to approximately 3,500 retailers and wholesalers located in Surat. The company has been awarded a ‘Certificate of Appreciation’ for best performance in terms of ‘Growth’ and ‘Channel width of Achievement’ by HUL.

Initially, in the year 2011, the cmpany was involved in the business of distributorship of mobile handsets with one of the mobile manufacturers for the territories of Surat district, Tapi district, Navsari district, Silvassa, Daman, Umargaon, Pardi, Dharampur and Valsad town. However, it discontinued the said business in the year 2012. Subsequently, it entered into the Redistribution Stockist Agreement with HUL.

Business area of the company

The company is currently engaged in the business of trading in FMCG products of Hindustan Unilever Limited (HUL) as a ‘Redistribution Stockist’ in Surat, Gujarat. Its product portfolio includes

(a) personal care products;

(b) home care products; and

(c) food and drinks products.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×