Kemp & Co. Share Price ₹1,102

Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.

Financials of Kemp & Co.

Quarter-by-quarter operating performance

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
Sales +	0.75	0.76	0.72	0.73	0.74	0.71	0.69	0.75	0.76	0.75	0.67	0.74	0.83
Expenses +	1.06	0.97	1.02	1.05	1.20	1.21	1.05	1.05	1.02	1.06	1.07	1.11	2.84
Operating Profit	-0.31	-0.21	-0.30	-0.32	-0.46	-0.50	-0.36	-0.30	-0.26	-0.31	-0.40	-0.37	-2.01
OPM %	-41.33%	-27.63%	-41.67%	-43.84%	-62.16%	-70.42%	-52.17%	-40.00%	-34.21%	-41.33%	-59.70%	-50.00%	-242.17%
Other Income +	1.53	0.06	0.22	0.05	0.79	0.05	0.17	0.04	0.00	0.01	0.03	0.06	1.27
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.05	0.06	0.02	0.02	-0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.36
Profit before tax	1.17	-0.21	-0.10	-0.29	0.34	-0.47	-0.21	-0.28	-0.28	-0.32	-0.39	-0.34	-1.10
Tax %	16.24%	0.00%	0.00%	-44.83%	32.35%	-23.40%	-23.81%	-25.00%	32.14%	-25.00%	-28.21%	100.00%	-8.18%
Net Profit +	0.98	-0.20	-0.11	-0.16	0.22	-0.35	-0.16	-0.22	-0.37	-0.25	-0.28	-0.67	-1.01
EPS in Rs	9.07	-1.85	-1.02	-1.48	2.04	-3.24	-1.48	-2.04	-3.43	-2.31	-2.59	-6.20	-9.35

Financials of Kemp & Co.

Annual income statement trend

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Sales +	7.23	4.82	3.08	3.11	3.26	3.07	2.33	2.75	2.98	2.95	2.91	3.00
Expenses +	6.89	4.71	3.37	3.51	4.06	3.66	2.82	3.18	4.11	4.24	4.34	6.09
Operating Profit	0.34	0.11	-0.29	-0.40	-0.80	-0.59	-0.49	-0.43	-1.13	-1.29	-1.43	-3.09
OPM %	4.70%	2.28%	-9.42%	-12.86%	-24.54%	-19.22%	-21.03%	-15.64%	-37.92%	-43.73%	-49.14%	-103.00%
Other Income +	0.68	0.56	2.26	1.95	1.17	1.73	0.07	1.67	2.66	1.12	0.27	1.37
Interest	0.00	0.04	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.21	0.33	0.26	0.26	0.25	0.26	0.26	0.25	0.23	0.09	0.09	0.43
Profit before tax	0.81	0.30	1.70	1.29	0.12	0.88	-0.68	0.99	1.30	-0.26	-1.25	-2.15
Tax %	8.64%	-3.33%	17.65%	-40.31%	-333.33%	-20.45%	-8.82%	14.14%	9.23%	-3.85%	-11.20%	2.79%
Net Profit +	0.73	0.31	1.41	1.82	0.52	1.05	-0.62	0.84	1.17	-0.25	-1.10	-2.21
EPS in Rs	6.76	2.87	13.05	16.85	4.81	9.72	-5.74	7.78	10.83	-2.31	-10.18	-20.46
Dividend Payout %	14.79%	17.42%	0.00%	5.93%	10.38%	5.14%	0.00%	51.43%	110.77%	0.00%	0.00%	0.00%

Financials of Kemp & Co.

Capital structure and asset base

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08
Reserves	15.19	15.44	79.93	123.90	174.99	100.65	141.58	271.90	244.16	210.72	128.46	164.02
Borrowings +	0.00	0.20	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Liabilities +	1.38	0.90	2.53	2.81	8.06	2.83	4.22	23.50	23.99	15.98	0.80	5.50
Total Liabilities	17.65	17.62	83.54	127.79	184.13	104.56	146.88	296.48	269.23	227.78	130.34	170.60
Fixed Assets +	3.11	3.81	3.61	3.35	3.09	2.86	2.61	2.36	2.13	2.05	1.98	45.51
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	12.52	12.52	78.57	120.83	176.16	91.95	141.70	290.78	264.72	223.17	124.84	121.85
Other Assets +	2.02	1.29	1.36	3.61	4.88	9.75	2.57	3.34	2.38	2.56	3.52	3.24
Total Assets	17.65	17.62	83.54	127.79	184.13	104.56	146.88	296.48	269.23	227.78	130.34	170.60

Financials of Kemp & Co.

Operating, investing and financing cash movement

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	-0.27	-0.02	-0.32	-0.22	-0.87	-1.28	-0.66	0.70	-1.36	-2.42	-1.70	-4.11
Cash from Investing Activity +	0.41	-0.48	0.68	2.51	-0.62	1.85	-0.31	0.68	0.57	3.35	1.77	4.17
Cash from Financing Activity +	-0.13	0.07	-0.28	0.00	-0.13	-0.07	-0.05	0.00	-0.43	-1.28	-0.01	0.00
Net Cash Flow	0.01	-0.43	0.08	2.28	-1.61	0.50	-1.03	1.38	-1.22	-0.35	0.07	0.06
Free Cash Flow	-0.28	-1.05	-0.37	-0.23	-3.67	-4.92	5.75	0.69	-1.37	-2.41	-1.72	-4.11
CFO/OP	-24%	91%	124%	28%	109%	195%	129%	-172%	119%	173%	124%	85%

Financials of Kemp & Co.

Working capital efficiency and return ratios

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	8.58	17.42	41.48	22.30	42.55	108.19	206.78	88.93	118.81	152.19	107.87	83.95
Inventory Days	65.06	48.11	110.19	125.47	88.87	162.22	166.63	131.64	154.85	176.80	111.09	134.47
Days Payable	42.25	56.41	168.73	186.30	123.78	211.79	412.61	562.46	337.35	188.20	201.01	307.37
Cash Conversion Cycle	31.39	9.12	-17.06	-38.53	7.63	58.62	-39.20	-341.89	-63.69	140.78	17.94	-88.94
Working Capital Days	-8.58	-18.93	17.78	1.17	21.27	838.19	145.69	-29.20	-14.70	108.88	169.33	10,211.48
ROCE %	4.76%	2.06%	3.50%	1.26%	0.05%	0.63%	-0.58%	0.48%	0.49%	-0.25%	-0.80%	-1.46%

Radiant Cash Management Services Ltd (Q1 FY27)
Radiant Acemoney has a healthy order pipeline for the current and next quarters, with 60%-70% already in the order book. Key concall takeaways from Radiant…
Leap India Ltd (Q1 FY27)
Movement Hire volumes grew 8% in Q1 FY27, moving from 711,000 to 766,000 pallets. Key concall takeaways from Leap India Ltd's Q1 FY27 earnings call — and how…
Creative Newtech Ltd (Q4 FY24)
170 crores to Rs. Key concall takeaways from Creative Newtech Ltd's Q4 FY24 earnings call — and how it ranks against sector peers.
Creative Newtech Ltd (Q2 FY25)
Long-term goal: Annual PAT growth of 30%-40%, improve EBIT margins, and achieve INR2,000 crores revenue with 4%-4.5% EBIT margin in future years. Key concall…

Kemp & Co. Share Price & Earnings Call Analysis