| KSE Ltd | Industry : (FMCG) | |
|---|---|---|
|
BSE Code : 519421 |
NSE Symbol : KSE |
P/E(TTM) : 5.80 |
|
ISIN Demat : INE953E01022 |
Div & Yield% : 3.47 |
EPS(TTM) : 39.75 |
|
Book Value(₹) : 109.86 |
Market Cap(₹Cr) : 737.44 |
Face Value(₹) : 1.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 1,649.53 | 1,683.49 | 1,609.88 | 1,670.06 | 1,543.26 |
| Other Income | 10.58 | 4.02 | 6.70 | 5.99 | 14.99 |
| Stock Adjustments | -5.23 | 5.41 | 0.54 | 12.67 | -10.97 |
| Total Income | 1,654.88 | 1,692.92 | 1,617.12 | 1,688.72 | 1,547.28 |
| EXPENDITURE : | |||||
| Raw Materials | 1,351.26 | 1,496.99 | 1,452.63 | 1,498.84 | 1,241.68 |
| Power and Fuel Cost | 22.66 | 18.83 | 19.76 | 18.44 | 17.01 |
| Other Manufacturing Expenses | 57.29 | 57.14 | 58.87 | 77.89 | 64.92 |
| Selling and Administration Expenses | 23.20 | 18.98 | 20.12 | 18.49 | 14.60 |
| Miscellaneous Expenses | 2.91 | 7.50 | 4.07 | 5.41 | 2.28 |
| Employee Benefit Expenses | 66.77 | 61.58 | 58.16 | 55.34 | 52.99 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 130.80 | 31.89 | 3.50 | 14.29 | 153.80 |
| Interest | 2.46 | 2.91 | 2.13 | 1.99 | 1.69 |
| Gross Profit | 128.34 | 28.98 | 1.37 | 12.30 | 152.11 |
| Depreciation | 5.62 | 4.74 | 4.36 | 3.02 | 2.42 |
| Profit Before Tax | 122.72 | 24.24 | -2.99 | 9.28 | 149.69 |
| Current Tax | 30.97 | 7.06 | -0.36 | 3.30 | 36.10 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.44 | -0.43 | -0.25 | -0.59 | 0.66 |
| Reported Net Profit | 91.31 | 17.61 | -2.38 | 6.57 | 112.93 |
| Extraordinary Items | 2.69 | -2.66 | 1.30 | -1.79 | 5.03 |
| Adjusted Net Profit | 88.62 | 20.27 | -3.68 | 8.36 | 107.90 |
| Adjustment below Net Profit | -0.20 | -0.42 | 0.05 | 0.32 | -0.68 |
| Profit/Loss Balance carried down | 61.25 | 56.87 | 65.60 | 85.90 | 39.85 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 19.20 | 12.80 | 6.40 | 27.20 | 66.20 |
| P & L Balance carried down | 133.16 | 61.25 | 56.87 | 65.60 | 85.90 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 4.80 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 800.00 | 300.00 | 200.00 | 200.00 | 1,000.00 |
| Dividend Per Share(Rs) | 80.00 | 30.00 | 20.00 | 20.00 | 100.00 |
| Earnings Per Share-Unit Curr | 285.34 | 55.03 | -7.44 | 20.54 | 352.91 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 927.33 | 702.62 | 668.91 | 696.19 | 759.64 |
| Book Value(Adj)-Unit Curr | 92.73 | 70.26 | 66.89 | 69.62 | 75.97 |