Skip to content

    KDGREEN financials

    Consumer Durables
    Consumer Discretionary
    —

    Quarterly results

    ₹ cr · Quarterly
    Line itemQ2 FY26Q3 FY26Q4 FY26Q1 FY27
    Revenue14462334
    EBITDA3346
    Margin21%7%16%16%
    Net profit2124
    EPS0.160.090.180.17

    ₹ crore. Year-on-year against the same quarter last year.

    Performance−10.5% 1Y

    Income Statement

    Financial Trajectories

    11
    Quarterly

    Ratios

    Ratios

    Annual
    RatioFY26YoY3-yr
    Working capital81
    254
    27
    308
    238
    Payout0%

    Margins, returns, leverage and efficiency are computed from the filed statements (year-end balances). Working-capital days and payout are as published by Screener — receivables and inventory sit inside other assets in our statements. 3-yr compares the latest year with three years earlier; small moves read as stable.

    Shareholding

    Who owns KDGREEN

    As of Jun 2026 · 5,217 shareholders

    Since Jun 2025, promoters trimmed −15.76 pp while the public added +15.76 pp. The shareholder count shrank 76% to 5,217.

    Ownership split

    Promoters
    56.64%
    −15.76 pp QoQ−15.76 pp since Jun '25
    Public
    43.35%
    +15.75 pp QoQ+15.76 pp since Jun '25

    Ownership drift

    Last 12 disclosures

    • Promoters
    • DIIs
    • Public

    Percentages are as disclosed in the company's shareholding pattern filings. Named holders appear only above SEBI's 1% disclosure threshold, so a holder dropping off the list may have trimmed to just under 1% — or been re-filed under a new name — rather than exited.

    Assumptions

    Current — KDGREEN
    Price
    ₹50
    EPS (TTM)
    ₹0.60
    PE (TTM)
    83.3
    Profit growth
    —
    ₹

    The Earnings Per Share over the last 12 months.

    %

    Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).

    Pre-filled with the lower of median (90.2×) and current (83.3×) PE — the conservative anchor.

    %

    The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.

    Valuation

    Current price
    ₹50
    vs
    Fair value · 15% return
    ₹35
    31%Overvalued

    At 10% growth and a 83× exit, ₹50 only delivers your return if you pay ₹35. The price is currently baking in 18% growth.

    EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 83×.

    YearGrowthEPS (₹)
    FY2710.0%0.66
    FY2810.0%0.73
    FY2910.0%0.80
    FY3010.0%0.88
    FY3110.0%0.97
    FY328.0% ·fade1.04
    FY336.0% ·fade1.11

    Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.

    Want to compare? Run the DCF calculator on any stock.

    Learn to analyse KDGREEN

    Guides on how to read this kind of business and the numbers that matter.