Kokuyo Camlin (KOKUYOCMLN)₹71.89−0.87%Stationary
In the Jun 2026 quarter (standalone), Kokuyo Camlin reported sales of ₹229 Cr, up 0.7% from Jun 2025, and net profit of ₹7.28 Cr, down 27.5% year on year. For the year to Mar 2026, sales were ₹808 Cr and net profit ₹24.95 Cr.
Company filings, standalone accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 195 | 168 | 218 | 230 | 173 | 161 | 200 | 228 | 175 | 178 | 227 | 229 |
| Expenses | 178 | 156 | 195 | 202 | 180 | 160 | 187 | 208 | 159 | 167 | 216 | 214 |
| Operating Profit | 17.28 | 12.48 | 22.51 | 27.73 | −7.58 | 0.43 | 13.18 | 19.59 | 16.11 | 11.46 | 10.81 | 15.56 |
| OPM % | 8.9% | 7.5% | 10.4% | 12.2% | −4.4% | 0.3% | 6.6% | 8.7% | 9.3% | 6.5% | 4.8% | 6.8% |
| Other Income | 0.19 | 0.12 | 0.38 | 0.85 | −0.19 | 0.13 | −0.04 | 0.10 | 0.18 | 0.15 | 0.03 | 0.08 |
| Interest | 0.47 | 0.80 | 1.77 | 1.59 | 0.99 | 0.99 | 1.00 | 0.91 | 0.41 | 0.40 | 0.80 | 0.59 |
| Depreciation | 4.43 | 4.55 | 5.41 | 5.34 | 5.27 | 5.22 | 5.33 | 5.28 | 5.31 | 5.30 | 6.17 | 5.24 |
| Profit before tax | 12.57 | 7.26 | 15.75 | 21.68 | −14.06 | −5.66 | 6.79 | 13.52 | 10.57 | 5.91 | 3.87 | 9.82 |
| Tax % | 24.7% | 23.6% | 33.9% | 25.2% | −24.5% | −26.1% | 35.5% | 25.7% | 25.7% | 32.9% | 25.8% | 25.9% |
| Net Profit | 9.45 | 5.55 | 10.40 | 16.20 | −10.60 | −4.15 | 4.38 | 10.04 | 7.83 | 3.97 | 2.87 | 7.28 |
| EPS (Rs) | 0.94 | 0.55 | 1.03 | 1.61 | −1.05 | −0.40 | 0.43 | 0.99 | 0.77 | 0.39 | 0.28 | 0.72 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 615 | 631 | 631 | 690 | 635 | 404 | 509 | 776 | 817 | 764 | 808 | 809 |
| Expenses | 591 | 607 | 592 | 638 | 599 | 395 | 493 | 722 | 740 | 730 | 750 | 755 |
| Operating Profit | 24.97 | 23.97 | 38.92 | 50.95 | 36.96 | 8.99 | 16.97 | 53.91 | 76.85 | 33.96 | 57.90 | 53.94 |
| OPM % | 4.0% | 3.7% | 6.0% | 7.0% | 6.0% | 2.2% | 3.3% | 7.1% | 9.0% | 4.4% | 7.0% | 6.7% |
| Other Income | 4.98 | 2.99 | 1.99 | 0.99 | 0.99 | 0.00 | 0.00 | 1.99 | 5.97 | 0.99 | 0.00 | 0.44 |
| Interest | 10.96 | 11.96 | 9.97 | 11.96 | 9.96 | 8.96 | 3.98 | 3.99 | 3.99 | 4.98 | 2.99 | 2.20 |
| Depreciation | 11.99 | 11.98 | 16.99 | 17.97 | 18.99 | 17.99 | 17.98 | 16.99 | 18.99 | 20.98 | 21.96 | 22.02 |
| Profit before tax | 6.99 | 1.99 | 15.01 | 22.99 | 8.99 | −17.99 | −4.99 | 35.01 | 59.01 | 8.99 | 33.96 | 30.17 |
| Tax % | 28.1% | 33.1% | 34.1% | 33.1% | 50.1% | −19.9% | 0.0% | 30.1% | 26.1% | 33.1% | 27.0% | — |
| Exceptional items | 0.00 | 0.00 | −0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 2.99 | 0.00 | 0.00 | — |
| Net Profit | 4.99 | 1.99 | 9.97 | 14.97 | 3.99 | −14.96 | −4.99 | 23.95 | 43.91 | 5.99 | 24.95 | 21.95 |
| EPS (Rs) | 0.51 | 0.14 | 0.97 | 1.51 | 0.42 | −1.45 | −0.46 | 2.43 | 4.36 | 0.57 | 2.46 | 2.16 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 21.0% | 11.0% | 0.0% | 12.0% | — |
| 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 | 10.01 | 10.02 | 10.02 | 10.00 | 10.01 | 10.01 | 10.01 | 10.01 | 10.01 | 10.02 | 10.02 | 10.02 |
| Reserves | 203 | 208 | 218 | 228 | 239 | 239 | 234 | 229 | 253 | 286 | 293 | 313 |
| Borrowings | 73.16 | 99.26 | 138 | 138 | 173 | 126 | 78.23 | 70.17 | 56.15 | 80.24 | 54.17 | 37.12 |
| Other Liabilities | 133 | 131 | 115 | 109 | 133 | 107 | 68.33 | 79.38 | 125 | 117 | 98.47 | 110 |
| Total Liabilities | 419 | 448 | 482 | 486 | 556 | 482 | 391 | 390 | 443 | 494 | 456 | 468 |
| Fixed Assets | 107 | 105 | 102 | 159 | 165 | 178 | 165 | 149 | 140 | 161 | 159 | 154 |
| CWIP | 1.01 | 25.06 | 50.10 | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 10.02 | 11.03 | 6.02 | 5.01 | 14.02 | 14.03 | 13.04 | 10.02 | 16.03 | 11.02 |
| Other Assets | 310 | 318 | 321 | 317 | 384 | 298 | 212 | 226 | 291 | 323 | 281 | 304 |
| Inventories | 123 | 124 | 141 | 159 | 199 | 184 | 127 | 127 | 160 | 191 | 150 | 168 |
| Trade receivables | 76.77 | 90.75 | 106 | 110 | 118 | 75.79 | 50.81 | 58.78 | 73.81 | 82.78 | 75.75 | 74.79 |
| Cash & equivalents | 74.23 | 67.21 | 14.05 | 5.02 | 10.03 | 5.02 | 7.02 | 7.02 | 8.02 | 10.03 | 8.03 | 12.05 |
| Total Assets | 419 | 448 | 482 | 486 | 556 | 482 | 391 | 390 | 443 | 494 | 456 | 468 |
| 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 | 8.02 | 12.03 | 6.02 | 14.03 | 8.02 | 65.14 | 62.12 | 18.03 | 27.08 | 19.04 | 55.16 | 40.11 |
| Cash from investing activity | −53.99 | 10.01 | −26.03 | −12.02 | −31.04 | −7.01 | −3.01 | −6.01 | −7.01 | −18.02 | −21.03 | −16.01 |
| Cash from financing activity | −8.02 | 15.04 | −8.02 | −10.02 | 24.03 | −57.17 | −56.16 | −12.03 | −19.03 | 0.00 | −36.07 | −20.06 |
| Net cash flow | −53.85 | 36.86 | −27.89 | −7.98 | 0.99 | 0.00 | 1.99 | 0.00 | 0.99 | 0.99 | −1.99 | 3.99 |
| Capex | 18.86 | 41.15 | 54.85 | 15.64 | 25.92 | 13.84 | 3.49 | 6.28 | 12.13 | 25.98 | 21.13 | 16.90 |
| Free cash flow | −10.01 | −28.99 | −48.95 | 0.00 | −18.01 | 51.95 | 57.97 | 11.99 | 20.01 | 0.99 | 33.97 | 22.99 |
| CFO / OP % | 53.0% | 49.0% | 22.0% | 36.0% | 29.9% | 185.0% | 701.0% | 108.0% | 65.0% | 42.0% | 186.0% | 85.9% |
| 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 | 51 | 53 | 61 | 62 | 61 | 42 | 45 | 42 | 34 | 36 | 35 | 33 |
| Inventory days | 132 | 120 | 130 | 153 | 179 | 177 | 197 | 149 | 120 | 142 | 113 | 124 |
| Days payable | 105 | 94 | 72 | 70 | 79 | 67 | 58 | 55 | 54 | 48 | 38 | 50 |
| Cash conversion cycle | 76 | 78 | 118 | 145 | 161 | 152 | 184 | 136 | 99 | 129 | 109 | 106 |
| Working capital days | 21 | 23 | 15 | 30 | 39 | 46 | 62 | 51 | 42 | 55 | 57 | 64 |
| ROCE % | 5.0% | 6.0% | 4.0% | 7.0% | 9.1% | 5.1% | −3.0% | 0.0% | 12.0% | 17.1% | 4.0% | 10.1% |
For the Jun 2026 quarter, Kokuyo Camlin reported sales of ₹229 Cr, up 0.7% year on year and net profit of ₹7.28 Cr, down 27.5% year on year. The operating margin was 6.8%.
Kokuyo Camlin's sales for the year to Mar 2026 were ₹808 Cr; over the last twelve months they were ₹809 Cr.
Net profit for the year to Mar 2026 was ₹24.95 Cr, and ₹21.95 Cr over the last twelve months. Earnings per share over the same trailing period were ₹2.16.
Kokuyo Camlin reported borrowings of ₹37.12 Cr at Mar 2026, against cash and equivalents of ₹12.05 Cr.
Cash from operations was ₹40.11 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹22.99 Cr.