About
KSE Limited manufactures and sells ready mixed cattle feed products in India. The company operates through Animal Feed, Oil Cake Processing, and Dairy segments. It provides ready-mixed animal feed and feed supplements, de-oiled coconut cakes, refined coconut, solvent extracted coconut oils, milk products, and ice creams under the Vesta brand name. The company offers its products through a network of dealers and retailers. KSE Limited was incorporated in 1963 and is based in Thrissur, India.
Key Metrics
as of Sep 2026Market Cap576 Cr
P/E12.50
Div Yield6.94 %
Book Value₹109.00
52w High₹285.00
52w Low₹173.00
Face Value₹1.00
Quarterly Results
Rs. Crores · hover row for definition| Metric | Jun 2026 | Mar 2026 | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sep 2024 | Jun 2024 | Mar 2024 | Dec 2023 | Sep 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 453.67 | 409.16 | 427.93 | 427.39 | 416.00 | 391.81 | 411.94 | 414.35 | 431.43 | 416.58 | 406.00 | 436.54 | 424.37 |
| Expenses | 453.90 | 414.44 | 405.77 | 384.49 | 366.41 | 346.01 | 383.61 | 393.58 | 406.13 | 390.28 | 398.19 | 437.38 | 425.70 |
| Operating Profit | -0.23 | -5.28 | 22.16 | 42.90 | 49.59 | 45.80 | 28.33 | 20.77 | 25.30 | 26.30 | 7.81 | -0.84 | -1.33 |
| OPM % | -0.05 | -1.29 | 5.18 | 10.04 | 11.92 | 11.69 | 6.88 | 5.01 | 5.86 | 6.31 | 1.92 | -0.19 | -0.31 |
| Other Income | 4.03 | 3.38 | 3.73 | 3.63 | 4.54 | 3.65 | 1.62 | 4.14 | 1.16 | 1.58 | -3.96 | 0.94 | 1.31 |
| Depreciation | 1.83 | 2.14 | 2.19 | 2.14 | 1.52 | 1.69 | 1.58 | 1.26 | 1.10 | 1.34 | 1.33 | 1.05 | 1.02 |
| Interest | 0.67 | 0.65 | 0.65 | 0.65 | 0.65 | 0.64 | 0.62 | 0.60 | 0.57 | 0.57 | 0.98 | 0.75 | 0.53 |
| Profit before tax | 1.30 | -4.69 | 23.05 | 43.74 | 51.96 | 47.12 | 27.75 | 23.05 | 24.79 | 25.97 | 1.54 | -1.70 | -1.57 |
| Tax % | 26.92 | -20.26 | 29.07 | 24.85 | 25.81 | 26.17 | 24.29 | 25.68 | 25.90 | 27.11 | 25.97 | -16.47 | -33.76 |
| Net Profit | 0.94 | -3.73 | 16.35 | 32.87 | 38.55 | 34.79 | 21.02 | 17.13 | 18.37 | 18.93 | 1.15 | -1.42 | -1.05 |
| EPS in Rs | 0.29 | -1.17 | 5.11 | 10.27 | 12.05 | 10.87 | 6.57 | 5.35 | 5.74 | 5.92 | 0.36 | -0.44 | -0.33 |
Profit & Loss
Annual · Rs. Crores| Metric | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,680.00 | 1,650.00 | 1,683.00 | 1,610.00 | 1,670.00 | 1,543.00 | 1,429.00 | 1,209.00 | 1,304.00 | 1,047.00 | 925.00 | 900.00 |
| Expenses | 1,571.00 | 1,529.00 | 1,651.00 | 1,613.00 | 1,659.00 | 1,404.00 | 1,402.00 | 1,196.00 | 1,196.00 | 1,018.00 | 909.00 | 839.00 |
| Operating Profit | 110.00 | 120.00 | 32.00 | -3.00 | 11.00 | 139.00 | 26.00 | 13.00 | 108.00 | 29.00 | 16.00 | 60.00 |
| OPM % | 7.00 | 7.00 | 1.90 | -0.20 | 0.70 | 9.00 | 1.90 | 1.10 | 8.00 | 2.80 | 1.80 | 7.00 |
| Other Income | 15.00 | 11.00 | 0.00 | 7.00 | 3.00 | 15.00 | 4.00 | 6.00 | 5.00 | 2.00 | 2.00 | 12.00 |
| Interest | 3.00 | 2.00 | 3.00 | 2.00 | 2.00 | 2.00 | 2.00 | 1.00 | 1.00 | 2.00 | 2.00 | 2.00 |
| Depreciation | 8.00 | 6.00 | 5.00 | 4.00 | 3.00 | 2.00 | 3.00 | 3.00 | 4.00 | 3.00 | 4.00 | 6.00 |
| Profit before tax | 114.00 | 123.00 | 24.00 | -3.00 | 9.00 | 150.00 | 26.00 | 15.00 | 109.00 | 26.00 | 12.00 | 64.00 |
| Tax % | 26.00 | 26.00 | 27.00 | -20.00 | 29.00 | 25.00 | 28.00 | 36.00 | 36.00 | 37.00 | 38.00 | 32.00 |
| Net Profit | 84.00 | 91.00 | 18.00 | -2.00 | 7.00 | 113.00 | 19.00 | 9.00 | 70.00 | 16.00 | 8.00 | 44.00 |
| EPS in Rs | 26.26 | 28.53 | 5.50 | -0.74 | 2.05 | 35.29 | 5.91 | 2.95 | 21.76 | 5.11 | 2.37 | 13.63 |
| Dividend Payout % | 48.00 | 28.00 | 55.00 | -269.00 | 97.00 | 28.00 | 34.00 | 51.00 | 28.00 | 59.00 | 84.00 | 37.00 |
Balance Sheet
Annual · Rs. Crores — latest first| Metric | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 |
| Reserves | 346.00 | 294.00 | 222.00 | 211.00 | 220.00 | 240.00 | 139.00 | 127.00 | 141.00 | 83.00 | 68.00 | 69.00 |
| Borrowings | 25.00 | 24.00 | 21.00 | 19.00 | 19.00 | 40.00 | 15.00 | 43.00 | 44.00 | 39.00 | 11.00 | 17.00 |
| Other Liabilities | 41.00 | 36.00 | 32.00 | 35.00 | 39.00 | 51.00 | 33.00 | 25.00 | 42.00 | 30.00 | 32.00 | 49.00 |
| Total Liabilities | 415.00 | 357.00 | 278.00 | 268.00 | 281.00 | 335.00 | 190.00 | 197.00 | 230.00 | 156.00 | 116.00 | 138.00 |
| Fixed Assets | 60.00 | 58.00 | 43.00 | 40.00 | 38.00 | 24.00 | 25.00 | 26.00 | 27.00 | 29.00 | 25.00 | 27.00 |
| CWIP | 2.00 | 4.00 | 6.00 | 3.00 | 2.00 | 2.00 | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 150.00 | 113.00 | 37.00 | 66.00 | 47.00 | 116.00 | 66.00 | 43.00 | 83.00 | 35.00 | 0.00 | 0.00 |
| Other Assets | 202.00 | 182.00 | 192.00 | 159.00 | 194.00 | 193.00 | 99.00 | 128.00 | 119.00 | 92.00 | 90.00 | 111.00 |
| Total Assets | 415.00 | 357.00 | 278.00 | 268.00 | 281.00 | 335.00 | 190.00 | 197.00 | 230.00 | 156.00 | 116.00 | 138.00 |
Cash Flows
Annual · Rs. Crores — latest first| Metric | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 54.00 | 143.00 | -15.00 | 34.00 | 4.00 | 34.00 | 35.00 | -13.00 | 65.00 | 24.00 | -5.00 | 36.00 |
| Cash from Investing Activity | -9.00 | -118.00 | 24.00 | -32.00 | 55.00 | -42.00 | -10.00 | 37.00 | -53.00 | -41.00 | -1.00 | 12.00 |
| Cash from Financing Activity | -33.00 | -19.00 | -7.00 | -8.00 | -50.00 | 13.00 | -35.00 | -26.00 | -8.00 | 18.00 | -21.00 | -14.00 |
| Net Cash Flow | 11.00 | 6.00 | 2.00 | -6.00 | 8.00 | 6.00 | -11.00 | -1.00 | 3.00 | 1.00 | -27.00 | 35.00 |
| Free Cash Flow | 45.00 | 128.00 | -23.00 | 21.00 | -13.00 | 37.00 | 33.00 | -15.00 | 62.00 | 17.00 | -7.00 | 47.00 |
| CFO/OP % | 80.00 | 145.00 | -39.00 | -1,152.00 | 118.00 | 45.00 | 149.00 | 29.00 | 92.00 | 107.00 | 11.00 | 91.00 |
Ratios
Annual · Days / % — latest first| Metric | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventory Days | 38.00 | 30.00 | 38.00 | 31.00 | 40.00 | 50.00 | 24.00 | 30.00 | 31.00 | 30.00 | 33.00 | 33.00 |
| Days Payable | 3.00 | 2.00 | 2.00 | 4.00 | 5.00 | 6.00 | 2.00 | 3.00 | 5.00 | 3.00 | 4.00 | 8.00 |
| Cash Conversion Cycle | 35.00 | 28.00 | 36.00 | 27.00 | 36.00 | 44.00 | 22.00 | 28.00 | 26.00 | 27.00 | 30.00 | 25.00 |
| Working Capital Days | 26.00 | 19.00 | 29.00 | 22.00 | 28.00 | 24.00 | 14.00 | 12.00 | 5.00 | 6.00 | 16.00 | 4.00 |
| ROCE % | 34.00 | 43.00 | 13.00 | -1.00 | 5.00 | 66.00 | 17.00 | 10.00 | 70.00 | 27.00 | 15.00 | 72.00 |
Corporate Actions
29 records| Action | Ex Date | Record Date | Ratio | Amount (₹) | Notes |
|---|---|---|---|---|---|
| Dividend | 21 Aug 2026 | 21 Aug 2026 | — | 7.50 | |
| Dividend | 20 Feb 2026 | 21 Feb 2026 | — | 5.00 | |
| Split | 28 Oct 2025 | 28 Oct 2025 | 10:1 | — | |
| Dividend | 12 Sep 2025 | 13 Sep 2025 | — | 50.00 | |
| Dividend | 18 Feb 2025 | 18 Feb 2025 | — | 30.00 | |
| Dividend | 27 Aug 2024 | — | — | 30.00 | |
| Dividend | 18 Aug 2023 | — | — | 20.00 | |
| Dividend | 18 Aug 2022 | — | — | 20.00 | |
| Dividend | 21 Sep 2021 | — | — | 85.00 | |
| Dividend | 07 Dec 2020 | — | — | 20.00 | |
| Dividend | 23 Sep 2020 | 24 Sep 2020 | — | 15.00 | |
| Dividend | 22 Aug 2019 | — | — | 15.00 | |
| Dividend | 23 Aug 2018 | — | — | 60.00 | |
| Dividend | 23 Aug 2017 | — | — | 30.00 | |
| Dividend | 23 Aug 2016 | — | — | 20.00 | |
| Dividend | 28 Aug 2015 | — | — | 20.00 | |
| Dividend | 30 Mar 2015 | 31 Mar 2015 | — | 20.00 | |
| Dividend | 16 Feb 2015 | 19 Feb 2015 | — | 10.00 | |
| Dividend | 08 Sep 2014 | — | — | 20.00 | |
| Dividend | 22 Jul 2013 | — | — | 10.00 | |
| Dividend | 20 Jul 2012 | — | — | 11.00 | |
| Other | 20 Jul 2012 | — | — | — | Annual General Meeting/ Div Of Rs. 11/- Per Share |
| Dividend | 15 Jul 2011 | — | — | 10.00 | |
| Other | 15 Jul 2011 | — | — | — | Annual General Meeting / Div. Of Rs.10 Per Share |
| Dividend | 16 Jul 2010 | — | — | 10.00 | |
| Dividend | 17 Aug 2009 | — | — | 5.00 | |
| Dividend | 14 Aug 2008 | — | — | 3.50 | |
| Dividend | 16 Aug 2007 | — | — | 1.00 | |
| Dividend | 04 Mar 2002 | 26 Mar 2002 | — | 6.00 |
Announcements
5 filingsShareholding Pattern
Open on BSEFinancial Results — Filings
Open on BSEBoard Filings
Open on BSEAnnual Reports
Credit Ratings
-
Rating update4 Aug from crisil
-
Rating update1 Jun from crisil
-
Rating update3 Jun 2025 from crisil
-
Rating update8 Jul 2024 from crisil
-
Rating update5 Mar 2024 from crisil
-
Rating update25 May 2023 from crisil