Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹29Cr
Rev Gr TTM
Revenue Growth TTM
-24.51%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

KACL
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 2.8 | 13.6 | 312.2 | 313.1 | -73.3 | -8.8 | -34.6 | -66.2 | 51.6 | -48.8 | -56.3 | 36.5 |
| 5 | 6 | 10 | 5 | 3 | 6 | 6 | 4 | 6 | 5 | 5 | 1 |
Operating Profit Operating ProfitCr |
| 60.8 | 6.3 | 5.7 | 6.0 | 21.6 | 2.6 | 13.4 | -129.4 | -22.1 | -46.9 | -67.0 | 56.5 |
Other Income Other IncomeCr | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 2 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 8 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | -3 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 758.9 | 104.5 | 99.5 | 100.9 | -94.7 | -21.4 | 500.0 | -13,100.0 | 14.6 | -554.5 | -6,600.0 | 111.2 |
| 60.2 | 2.1 | -0.1 | 0.4 | 11.9 | 1.8 | 0.6 | -152.9 | 9.0 | -16.2 | -86.7 | 12.5 |
| 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | 0.1 | -0.1 | -0.3 | 0.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 18.5 | 15.1 | -9.8 | -28.7 | 35.8 | -25.7 | 46.6 | 40.6 | -43.0 | 35.7 | -22.6 | -31.3 |
| 20 | 23 | 21 | 16 | 20 | 17 | 21 | 31 | 18 | 24 | 22 | 17 |
Operating Profit Operating ProfitCr |
| 5.8 | 5.9 | 5.3 | -3.7 | 8.8 | -6.3 | 10.6 | 7.2 | 1.9 | 8.1 | -11.5 | -24.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 0 | 2 | 3 |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 1 | 1 | 1 | -1 | 1 | -1 | 2 | 1 | 1 | 1 | -2 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
|
| -23.0 | 110.4 | -48.3 | -412.6 | 176.5 | -245.6 | 231.5 | -43.4 | -74.1 | 120.2 | -453.1 | -18.9 |
| 1.6 | 3.0 | 1.7 | -7.4 | 4.2 | -8.2 | 7.3 | 3.0 | 1.3 | 2.2 | -9.9 | -17.2 |
| 0.0 | 0.1 | 0.1 | -0.2 | 0.1 | -0.1 | 0.2 | 0.1 | 0.0 | 0.1 | -0.2 | -0.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| 1 | 1 | 1 | 0 | 1 | 0 | 1 | 2 | 2 | 2 | 1 | -1 |
Current Liabilities Current LiabilitiesCr | 13 | 11 | 10 | 9 | 17 | 11 | 20 | 21 | 28 | 26 | 29 | 31 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 15 | 14 | 13 | 11 | 20 | 14 | 24 | 26 | 34 | 33 | 32 | 32 |
Non Current Assets Non Current AssetsCr | 7 | 7 | 5 | 6 | 5 | 5 | 5 | 5 | 4 | 5 | 5 | 5 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 1 | 2 | -1 | 0 | -1 | 0 | -1 | 3 | -3 | -1 | -5 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 1 |
Financing Cash Flow Financing Cash FlowCr | -1 | -1 | 2 | 0 | 1 | 0 | 1 | -3 | 3 | 0 | 4 |
|
Free Cash Flow Free Cash FlowCr | 1 | 2 | -1 | 0 | -1 | -1 | -1 | 2 | -3 | -1 | -5 |
| 413.9 | 246.3 | -183.2 | 18.4 | -117.0 | 37.3 | -32.3 | 262.6 | -1,105.1 | -149.2 | 258.0 |
CFO To EBITDA CFO To EBITDA% | 115.8 | 123.7 | -58.2 | 36.7 | -55.7 | 48.4 | -22.3 | 108.6 | -777.4 | -40.2 | 223.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 25 | 0 | 30 | 10 | 0 | 0 | 2 | 273 | 145 | 56 | 28 |
Price To Earnings Price To Earnings | 119.3 | 0.0 | 82.1 | 0.0 | 0.0 | 0.0 | 2.2 | 519.5 | 919.0 | 177.7 | 0.0 |
Price To Sales Price To Sales | 1.2 | 0.0 | 1.4 | 0.6 | 0.0 | 0.0 | 0.1 | 8.3 | 7.7 | 2.2 | 1.4 |
Price To Book Price To Book | 4.3 | 0.0 | 4.9 | 1.7 | 0.0 | 0.0 | 0.3 | 40.3 | 20.9 | 7.7 | 4.6 |
| 22.3 | 1.0 | 27.3 | -21.1 | 2.4 | -5.5 | 3.5 | 117.7 | 428.6 | 32.7 | -20.6 |
Profitability Ratios Profitability Ratios |
| 48.2 | 50.1 | 53.6 | 57.1 | 53.8 | 54.8 | 54.0 | 60.2 | 73.6 | 49.9 | 72.2 |
| 5.8 | 5.9 | 5.3 | -3.7 | 8.8 | -6.3 | 10.6 | 7.2 | 1.9 | 8.1 | -11.5 |
| 1.6 | 3.0 | 1.7 | -7.4 | 4.2 | -8.2 | 7.3 | 3.0 | 1.3 | 2.2 | -9.9 |
| 12.0 | 16.6 | 13.3 | -8.0 | 15.0 | -5.7 | 16.9 | 18.4 | 9.8 | 11.5 | -2.0 |
| 5.9 | 11.6 | 6.1 | -20.9 | 14.7 | -24.3 | 27.3 | 14.4 | 3.6 | 7.7 | -32.1 |
| 1.6 | 3.5 | 2.0 | -7.0 | 3.5 | -6.9 | 6.0 | 3.2 | 0.7 | 1.5 | -5.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**Kaiser Corporation Limited (KCL)**, incorporated in **1993**, is an Indian listed entity undergoing a strategic metamorphosis. Historically rooted in the printing and packaging industry, the company is aggressively pivoting toward high-value **Engineering, Procurement, and Construction (EPC) turnkey projects**, **electric vehicle (EV) logistics**, and **international engineering services**. Through its primary subsidiary, **Xicon International Limited**, KCL is repositioning itself as a diversified industrial services provider.
---
### I. Strategic Pivot: From Legacy Printing to Industrial Engineering
KCL has bifurcated its operations into two distinct segments to reflect its evolving revenue mix. While printing remains a legacy pillar, the company is concentrating capital and management focus on the engineering sector to offset traditional industry underperformance.
* **Engineering & Turnkey Services (Growth Engine):**
* Operated via **Xicon International Limited**.
* Specializes in **Turnkey Project Management** for the **Pipe, Power Plant, and Electronic Heat** industries.
* Identified as the primary "lucrative business activity" for future scaling.
* **Printing & Stationery (Legacy Operations):**
* Active commercial production since **July 1, 2007**.
* Focuses on **labels, cartons, magazines, packaging materials**, and general **stationery**.
---
### II. Subsidiary Ecosystem and Blue-Chip Client Base
The company’s operational strength is heavily concentrated in its subsidiary, which maintains a high-profile portfolio of domestic and international clients.
| Entity | Ownership | Primary Business Focus |
| :--- | :--- | :--- |
| **Xicon International Limited** | **Subsidiary** | Turnkey Projects, Engineering Services, & Specialized Electronics |
**Key Clients Served by Xicon International:**
* **Public Sector Giants:** BHEL, ONGC, Indian Oil, Bharat Petroleum.
* **Private Sector Leaders:** TATA Power Projects, Linde.
---
### III. 2026 Strategic Restructuring & Deleveraging Plan
KCL is currently executing a multi-pronged plan to optimize its balance sheet and expand its corporate scope.
* **Corporate Amalgamation:** In **April 2026**, KCL applied to **BSE Limited** for the merger of **Emazing Deals Limited** into **Kaiser Corporation Limited**. This move is intended to consolidate operations and enhance administrative efficiencies.
* **Debt Rationalization:** Management is in active negotiations with financial institutions for the **repayment and closure** of outstanding bank loans held by its subsidiary.
* **Asset Monetization:** In **February 2026**, the Board approved the sale of **selected immovable property assets** belonging to a subsidiary to unlock liquidity and improve the consolidated credit profile.
* **MoA Expansion:** The company has initiated an **alteration of its Memorandum of Association (MoA)** to legally permit entry into new, high-growth business sectors and diverse geographies.
---
### IV. High-Growth Diversification: EV Logistics & Global EPC
KCL is leveraging strategic partnerships to enter the green energy and international infrastructure markets.
| Partner | Nature of Agreement | Strategic Objective |
| :--- | :--- | :--- |
| **WardWizard Innovation and Mobility Ltd** | **MoU (May 2025)** | Lease **7,500 electric scooters** over **FY 2025-26 & 2026-27** for last-mile delivery. |
| **Korea EHT** | **MoU (June 2025)** | Jointly explore **EPC opportunities** in India and global markets. |
* **EV Revenue Target:** The WardWizard partnership is projected to generate approximately **₹30 crore** in revenue for the subsidiary over the leasing term.
* **Global Footprint:** The **Korea EHT** collaboration aims to reduce manufacturing costs and capture market share across the **Middle East, Africa, Europe, and the USA**.
---
### V. Consolidated Financial Performance & Capital Structure
KCL has shown a recovery in top-line performance despite a period of contraction caused by policy shifts and market volatility.
**Capital Structure (as of March 31, 2024):**
* **Authorized Share Capital:** **₹10.00 Crores**
* **Paid-up Share Capital:** **₹5,26,21,020** (comprising **52,621,020 Equity Shares** at **₹1/-** par value).
**Three-Year Financial Trajectory:**
| Metric (₹ in Crore) | FY 2023-24 | FY 2022-23 | FY 2021-22 |
| :--- | :--- | :--- | :--- |
| **Total Income** | **25.92** | **20.38** | **33.21** |
| **Net Profit (PAT)** | **0.5573** | **0.2531** | **0.9785** |
| **Net Worth** | - | **10.456** (Sept '23) | - |
---
### VI. Debt Profile and Credit Facilities
The company’s operations are supported by a mix of working capital and term loans, backed by corporate guarantees and immovable assets.
* **Cash Credit Facility:** Interest at **6M MCLR + 1.70%**; secured by **first hypothecation charge** on all current and moveable fixed assets.
* **MSME Term Loan:** **8% p.a.** interest with a **48-month tenure** (including a **12-month moratorium**).
* **Collateral Assets:** First and exclusive charge on leasehold land and buildings at **Saki Vihar Road (Powai)** and the factory at **MIDC Murbad (Thane)**.
* **Guarantees:** Corporate Guarantees provided by **Kaiser Corporation** and **Lorance Investments and Trading Limited**.
* **Liability Management:** Trade payables were reduced significantly from **₹1,341.67 lakhs** in 2023 to **₹776.63 lakhs** in 2024.
---
### VII. Governance, Risk Management, and Compliance
KCL employs a **five-level governance structure** utilizing the **Kaiser Integrated Quality Management System (IQMS™)** to ensure business continuity and regulatory adherence.
**Key Risk Factors:**
* **Regulatory Compliance:** Potential financial impact from the **Code on Social Security, 2020**, regarding increased Provident Fund and Gratuity contributions (pending notification of final rules).
* **FEMA Exposure:** A subsidiary has outstanding overseas balances exceeding the **3-year limit** under the **Foreign Exchange Management Act**.
* **Overseas Receivables Overdue:** **₹52.14 Lakhs** (Total Portfolio: **₹4.34 Crore**)
* **Overseas Payables Overdue:** **₹38.73 Lakhs** (Total Portfolio: **₹89.47 Lakhs**)
* **Market & Macro Risks:** High **pricing intensity** from new competitors has necessitated increased marketing spend. Additionally, **geopolitical volatility** (e.g., Russia-Ukraine conflict) has forced revisions to supply chain contracts and delivery models.
* **Human Capital:** Heavy reliance on the subsidiary’s ability to retain specialized engineering talent in a competitive labor market.
**Board Oversight:** The board was recently strengthened with the appointment of **Mr. Gitesh Nimkar** and **Mrs. Hufrish Variava** as **Additional Non-Executive Independent Directors** in July 2025 to oversee the company's diversification phase.