Gurugram-headquartered decorative paints maker (Kamdhenu Paints) with an owned Rajasthan plant, outsourced manufacturing units, and a pan-India dealer-cum-tinting-machine distribution network.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 13 | 31 | 31 | 31 | 33 |
| Reserves | 0 | 67 | 128 | 134 | 136 | 146 |
| Borrowings | 0 | 57 | 21 | 27 | 32 | 34 |
| Other Liabilities | 0 | 82 | 91 | 72 | 79 | 74 |
| Total Liabilities | 0 | 219 | 271 | 265 | 278 | 287 |
| AssetsFixed Assets | 0 | 45 | 44 | 47 | 46 | 51 |
| CWIP | 0 | 1 | 0 | 0 | 1 | 3 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 0 | 174 | 226 | 217 | 231 | 232 |
| Total Assets | 0 | 219 | 271 | 265 | 278 | 287 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 0 | -16 | 1 | 11 |
| Cash from Investing | 0 | -3 | -6 | -3 | -9 |
| Cash from Financing | 0 | -4 | 26 | 0 | 12 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 0 | -3 | -21 | -2 | 2 |
| FCF Margin | — | — | — | — | — |
This looks cyclical, and we don't have enough quarters to establish a through-cycle earnings base. Valuing it off the current point in the cycle would be misleading.
KAMOPAINTS · CYCLICAL_UNMODELABLE
Guides on how to read this kind of business and the numbers that matter.