KSE Ltd.

KSE

₹2439.0

-1.21% (-29.9)

Market Cap

₹790 Cr.

P/E

8.65

About

KSE Ltd. Is engaged in the manufacture of a range of livestock feed in high volumes, coconut oil from coconut oil cake and refined edible oil.The product range of the company includes KS Vesta ice cre… Read more

KSE Ltd. Is engaged in the manufacture of a range of livestock feed in high volumes, coconut o… Read more

Low

1765

52W Range

High

2990

Timeline

Key company specific updates

Company Timeline

Custom financial statementNew

Edit rows

In Rs. Cr.	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025

In Rs. Cr.	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Balance sheet
Net Block	24.99	28.91	27.27	25.74	24.57	24.07	38.26	39.73	43.07	57.66
Shareholders Funds	71.69	86.60	144	130	142	243	223	214	225	297
Profit & Loss
Operating Profit	16.22	29.34	108	13.39	26.37	139	11.15	-3.20	32.01	120
Net Sales	925	1,047	1,304	1,209	1,429	1,543	1,670	1,610	1,683	1,650
Cash flow
Cash from Operating Activity	-5.26	23.79	64.53	-12.60	34.66	34.24	3.81	34.28	-15.02	—
Net Capex (est)	2.04	7.09	2.22	2.20	1.76	-2.95	17.05	13.12	8.32	—
Ratios
ROCE (%)	18.36	29.91	73.17	12.94	18.38	57.04	6.00	-0.90	13.09	—
ROE (%)	10.57	18.89	48.42	7.26	13.31	46.46	2.95	-1.11	7.83	—

Forensics

11 Yes

Positive for this company

2 Neutral

Neutral for this company

4 No

Negative for this company

0 No Data

Insufficient data to analyse

Accounting & Shareholding

Contingent Liabilities

Company does not have significant contingent liabilities
Depreciation Effect

Depreciation accounting is not leading to increase in profits
Other Income

Other income is not affecting ratios of the company
Pledge

Promoters have not pledged a significant portion of their holding
Retail Holding

Retail has been selling the stock which is usually a good time to buy
Promoter Holding

Promoter has not sold any shares in the last 90 days
Revenue Recognition

Chances of aggressive revenue recognition - operating profit of company is not getting converted to cash and recievables rising faster than sales

Price & Performance

Capex vs ROCE

Company has maintained it roce despite making significant capex
ROE

Asset turnover is responsible for roe increase over last 10 years
Share price

Share price has increased over last 10 years due to earnings
Working Capital

Working capital of the company seems to be under control
Current vs Historic Valuation

Company is trading at a discount to 3yr historic valuations
Debt

Company should not have issues servicing its debt
Balance Sheet Strength

Balance sheet of the company is strong. but it might have issues paying it suppliers
Sales Growth

Sales of the company has grown at a slow pace
Margin Stability

Margins of the company are volatile
ROCE Strength

Roce of the company is not consistently strong

Market Share

33 %

(as of Mar 18)

Source/Historic

Cattle Feed Market Share

Revenue mix

Product Wise Break-Up

Segment Break-Up

Operating Profit Break-Up

Capex

Asset Break-Up

Operational Metrics

Realization/Tonne - De-oiled Cake (Rs/MT)

KSE Ltd.

Realization/Tonne - De-oiled Cake (Rs/MT)
Source
Realization/Tonne - Refined Coconut (Rs/MT)
Source
Realization/Kilolitre - Ice Cream (Rs/Kilolitre)
Source
Realization/Kilolitre - Milk (Rs/Kilolitre)
Source
Realization/Tonne - Animal Feed (Rs/MT)
Source

Peer Comparison

Peer Name	Latest Price	PE	Market cap(Cr)	Prom Holding(%)	YoY Qtly Sales(%)	ROCE (%)	ROE (%)
KSE	2,439	8.65	790	23.23	-5.95	13.09	7.83
Godrej Agrovet	791.55	34.16	14,679	67.56	-0.03	15.21	14.29
Godrej Industries	1,191.8	41.16	40,395	69.65	26.55	8.87	0.75
Sharat Industries	97.75	39.8	396	43.58	45.21	17.55	7.01
Coastal Corporation	38.55	58.27	261	42.21	34.7	6.03	1.74
Waterbase	55.83	0.00	231	69.04	-9.69	-4.31	-6.06
Zeal Aqua	12.19	10.88	156	68.42	24.17	21.75	10.47
Avanti Feeds	779.8	21.27	11,246	43.23	7.92	19.63	15.1

Corporate Actions

Consolidated Dividend

DATE

DETAILS

2025, Feb 18

Dividend Dividend of Rs.30 per share

2024, Aug 27

Dividend Dividend of Rs.30 per share

2023, Aug 18

Dividend Dividend of Rs.20 per share

2022, Aug 18

Dividend Dividend of Rs.20 per share

2021, Sep 21

Dividend Dividend of Rs.85 per share

FAQs on KSE Ltd. Business

What does KSE do?

KSE Ltd. specializes in manufacturing high-volume livestock feed, coconut oil from coconut oil cake, and refined edible oil. They offer a product range including KS Vesta ice cream, KS milk, and KS cattle feed.

Who are the competitors of KSE?

KSE major competitors are Godrej Agrovet, Godrej Industries, Sharat Industries, Coastal Corporation, Waterbase, Zeal Aqua, Avanti Feeds.
Market Cap of KSE is ₹790 Crs.
While the median market cap of its peers are ₹396 Crs.

Is KSE financially stable compared to its competitors?

KSE seems to be financially stable compared to its competitors.
The probability of it going bankrupt or facing a financial crunch seem to be lower than its immediate competitors.

View FAQ's On Shareprice

Company Filing

	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Annual Report	FY25	FY24	FY23	FY22	FY21	FY20	FY19	FY18	FY17	FY16	FY15	FY14	FY13	FY12	FY11	FY10
Earnings Release
Investor Presentation
Conference Call
Conference Call SummaryCon Call Summary Powered by Gemini

Discussions & Analysis

KSE Ltd.

Analysis: KSE Limited - Dr Vijay Malik

View the discussion on ValuePickr

Ideas Dashboard

Timeline

Watchlist

Portfolio

Alerts

Research

Stock Screener

Market

Raw Material

KSE Ltd.

KSE Ltd.

About

Timeline

Company Timeline

11 Yes

2 Neutral

4 No

0 No Data

Accounting & Shareholding

Contingent Liabilities

Depreciation Effect

Other Income

Pledge

Retail Holding

Promoter Holding

Revenue Recognition

Price & Performance

Capex vs ROCE

ROE

Share price

Working Capital

Current vs Historic Valuation

Debt

Balance Sheet Strength

Sales Growth

Margin Stability

ROCE Strength

Product Wise Break-Up

UNLOCK PREMIUM

Segment Break-Up

UNLOCK PREMIUM

Operating Profit Break-Up

UNLOCK PREMIUM

Capex

UNLOCK PREMIUM

Asset Break-Up

UNLOCK PREMIUM

Realization/Tonne - De-oiled Cake (Rs/MT)

Realization/Tonne - De-oiled Cake (Rs/MT)

What does KSE do?

Who are the competitors of KSE?

Is KSE financially stable compared to its competitors?

SIGN UP FOR FREE