Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹16Cr
Rev Gr TTM
Revenue Growth TTM
-11.81%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

KANDAGIRI
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% | 296.8 | | | | 21.9 | | | | -38.7 | 463.6 | 26.0 | -83.7 |
| 1 | 0 | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
Operating Profit Operating ProfitCr |
| -4.9 | | | | -4.0 | -90.9 | -16.0 | -16.3 | -2.2 | -109.7 | -17.5 | -200.0 |
Other Income Other IncomeCr | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | 1 | -1 | -1 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 70.0 | 400.0 | -44.4 | -232.9 | -600.0 | -511.1 | -470.0 | 49.5 | 165.9 | -213.5 | -62.2 | -24.5 |
| 13.8 | | | | -56.7 | -336.4 | -74.0 | -123.3 | 60.9 | -187.1 | -95.2 | -942.9 |
| 0.4 | 0.2 | 0.3 | -2.7 | -2.2 | -0.9 | -1.0 | -1.4 | 1.5 | -3.0 | -1.6 | -1.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -46.1 | -30.3 | 27.9 | -61.8 | -90.4 | 25.5 | -61.4 | 22.1 | 30.2 | 14.4 |
| 136 | 85 | 59 | 77 | 36 | 3 | 3 | 1 | 2 | 2 | 3 |
Operating Profit Operating ProfitCr |
| 5.8 | -9.0 | -9.3 | -10.9 | -35.9 | -18.4 | -8.7 | -20.2 | -41.1 | -14.6 | -42.4 |
Other Income Other IncomeCr | 0 | 16 | 0 | -1 | 6 | 2 | 3 | 3 | 2 | 0 | 0 |
Interest Expense Interest ExpenseCr | 12 | 12 | 8 | 6 | 5 | 2 | 2 | 1 | 2 | 0 | 1 |
Depreciation DepreciationCr | 8 | 7 | 4 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| -11 | -11 | -17 | -18 | -10 | -1 | 1 | 1 | -2 | -1 | -2 |
| 0 | 0 | -5 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | 6.8 | -9.0 | -60.5 | 33.3 | 92.8 | 202.3 | 24.0 | -252.3 | 58.8 | -163.3 |
| -7.8 | -13.5 | -21.2 | -26.6 | -46.4 | -35.0 | 28.5 | 91.5 | -114.2 | -36.1 | -83.0 |
| -28.8 | -27.4 | -29.8 | -48.0 | -32.0 | -2.3 | 2.4 | 2.9 | -4.5 | -1.8 | -4.8 |
| Financial Year | 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| 36 | 33 | 20 | 2 | -10 | -11 | -10 | -9 | -10 | -11 | -13 |
Current Liabilities Current LiabilitiesCr | 70 | 43 | 46 | 48 | 11 | 8 | 20 | 6 | 4 | 3 | 3 |
Non Current Liabilities Non Current LiabilitiesCr | 54 | 34 | 24 | 25 | 13 | 14 | 1 | 14 | 17 | 18 | 20 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 57 | 30 | 32 | 44 | 4 | 2 | 0 | 2 | 2 | 1 | 1 |
Non Current Assets Non Current AssetsCr | 107 | 83 | 62 | 35 | 14 | 14 | 15 | 14 | 13 | 13 | 13 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -6 | -25 | 3 | 1 | 1 | -2 | 0 |
Investing Cash Flow Investing Cash FlowCr | 11 | 44 | 0 | 1 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | -5 | -19 | -3 | -2 | -1 | 1 | 0 |
|
Free Cash Flow Free Cash FlowCr | -6 | -25 | 3 | 1 | 1 | -1 | 0 |
| 29.9 | 202.1 | -301.9 | 64.4 | 118.7 | 87.2 | -42.5 |
CFO To EBITDA CFO To EBITDA% | 72.7 | 260.8 | -572.5 | -210.4 | -536.8 | 242.0 | -105.3 |
| Financial Year | 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 | 18 | 16 | 12 | 8 | 3 | 3 | 8 | 7 | 10 | 16 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.6 | 6.2 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 1.3 | 2.5 | 5.7 | 6.4 | 8.0 |
Price To Book Price To Book | 1.0 | 0.4 | 0.5 | 1.5 | -0.6 | -0.5 | -1.4 | -1.5 | -1.5 | -2.2 |
| 10.5 | -10.5 | -12.6 | -7.1 | -1.7 | -37.1 | -80.1 | -85.6 | -44.8 | -118.2 |
Profitability Ratios Profitability Ratios |
| 40.3 | 26.7 | 34.0 | 19.5 | 11.8 | 1.2 | 2.6 | 0.7 | 0.5 | 6.7 |
| 5.8 | -9.0 | -9.3 | -10.9 | -35.9 | -18.4 | -8.7 | -20.2 | -41.1 | -14.6 |
| -7.8 | -13.5 | -21.2 | -26.6 | -46.4 | -35.0 | 28.5 | 91.5 | -114.2 | -36.1 |
| 1.0 | 2.0 | -11.7 | -23.6 | -75.5 | 10.4 | 30.8 | 23.7 | 5.2 | -4.3 |
| -28.7 | -28.8 | -47.5 | -323.2 | 212.0 | 13.3 | -15.7 | -24.1 | 26.9 | 10.0 |
| -6.9 | -9.3 | -12.2 | -23.4 | -67.4 | -5.7 | 6.2 | 7.3 | -11.6 | -5.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Kandagiri Spinning Mills Limited (BSE: **521242**) is a Salem, Tamil Nadu-based entity currently undergoing a fundamental structural and leadership transformation. Historically a textile manufacturer, the company has transitioned into a **merchant trader of cotton yarn** and a lessor of industrial real estate. Following a period of severe financial distress and **net worth erosion**, the company saw a **Change in Management and Control** in **2025**. The new promoters are currently executing a revival strategy centered on debt restructuring, asset rationalization, and the exploration of new business verticals.
---
### **Strategic Management Transition (2025)**
In **2025**, the company shifted from its founding promoters to a new controlling group via a **Share Purchase Agreement (SPA)** and a mandatory **Open Offer**.
* **New Promoter Profile:** **Akshayam Creations LLP** acquired a **64.96%** stake (**25,00,509 equity shares**).
* **Acquisition Terms:** Shares were acquired at **₹16.00** per share via the SPA and **₹25.00** per share through the Open Offer.
* **Board Restructuring:** Effective **August 8, 2025**, the previous board resigned. The leadership is now composed of:
* **Mr. S. Sivakumar:** Managing Director
* **Mr. Adinarayana Sripathy Kumar:** Chairman
* **Reclassification:** Former promoters have largely been reclassified as **Public Shareholders**, marking a clean break from historical management.
---
### **Operational Pivot: From Manufacturing to Trading**
The company has moved away from capital-intensive manufacturing to a leaner, trade-focused model.
* **Core Activity:** The primary revenue driver is now the **trading of cotton yarn**, leveraging the "Kandagiri" brand and industry goodwill.
* **Lease Income Cessation:** Historically, the company generated significant revenue by leasing its **Udayapatti, Salem** facilities to **M/s Sambandam Spinning Mills Limited**. This lease was terminated on **October 31, 2023**, leading to a sharp decline in rental income (from **₹1.8 crore** in FY23 to negligible levels).
* **Asset Utilization:** Management is currently evaluating the most efficient use of the now-vacant land and building infrastructure in Salem to generate new cash flows.
---
### **Asset Rationalization & Divestment Strategy**
To manage liquidity and settle outstanding liabilities, the company has been systematically divesting non-core assets and associate holdings.
**1. Windmill Land Sales**
The company has liquidated several parcels of vacant windmill land to fund operations:
| Date | Asset Description | Area Sold | Consideration |
| :--- | :--- | :--- | :--- |
| **August 2024** | Vacant Windmill Land | **1.15 acres** | **₹6.91 Lakhs** |
| **August 2023** | Vacant Windmill Land | **14.19 acres** | **₹38.96 Lakhs** |
| **Current Status** | Remaining Land | **~0.81 acres** | **N/A** |
**2. Exit from Associate Companies**
On **February 26, 2026**, the company completed its exit from its sole associate, **SPMM Healthcare Services Private Limited**.
* **Shares Sold:** **20,00,000 equity shares**.
* **Price:** **₹11.44** per share.
* **Total Consideration:** **₹2,28,80,000**.
---
### **Financial Performance & Capital Structure**
The company’s financials reflect a state of "Material Uncertainty," with auditors consistently issuing **Qualified Opinions** regarding its status as a **Going Concern**.
**Key Financial Metrics (Three-Year View)**
| Metric (₹ in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Total Income** | **2.03** | **2.98** | **4.49** |
| **Revenue from Yarn Trading** | **1.96** | **1.50** | **1.23** |
| **Profit / (Loss) After Tax** | **(0.79)** | **(1.77)** | **1.53** |
| **Retained Earnings** | **(38.89)** | **(38.09)** | **(36.33)** |
| **Net Worth** | **Eroded** | **Eroded** | **Eroded** |
**Capital & Debt Profile**
* **Paid-up Capital:** **₹3.85 crore** (**38,49,250** shares at **₹10** par value).
* **Total Financial Liabilities:** **₹20.67 crore** (as of March 31, 2025).
* **Promoter Funding:** To stabilize the company, **Mr. S. Sivakumar** provided a credit facility of up to **₹17 Crores** at **10% p.a. interest**, secured against Salem immovable assets.
* **Interest Waiver:** In early 2025, the promoter granted a **₹1.00 crore interest waiver**, which allowed the company to report a technical profit for the quarter ended March 31, 2025, despite operational losses.
---
### **Critical Risk Framework**
#### **1. Solvency and Liquidity Risks**
* **Net Worth Erosion:** The company’s accumulated losses (**₹38.89 crore**) far exceed its capital. Current liabilities consistently exceed current assets.
* **Going Concern Status:** Survival is entirely dependent on the continued infusion of funds by the new promoters and the successful pivot to new business lines.
#### **2. Operational and Market Risks**
* **Sector Volatility:** The Indian textile industry is struggling with high raw material costs and low capacity utilization (**60-70%**).
* **Interest Rate Sensitivity:** With significant unsecured debt, a **25 basis point** hike in interest rates impacts annual profits by approximately **₹5.00 lakhs**.
#### **3. Legal and Contingent Liabilities**
* **TNEB Demand:** A massive potential liability of **₹46.67 crore** exists regarding self-generation tax/subsidy charges, against which only **₹3 crore** has been provided.
* **Corporate Guarantees:** While a **₹19.99 crore** guarantee for Sambandam Spinning Mills was successfully **released on September 18, 2024**, historical tax disputes (VAT) remain pending.
* **Listing Compliance:** Following the Open Offer, the company must ensure public shareholding does not fall below **25%** to maintain its listing status on the **BSE**.
---
### **Future Outlook and Revival Strategy**
The new management has reserved the right under **SEBI (SAST) Regulations** to restructure or dispose of assets within **two years** to improve performance. The roadmap includes:
* **Diversification:** Exploring new business lines beyond textiles; potential change of the company’s **name and main objects**.
* **Liability Settlement:** Using proceeds from asset sales (like the SPMM Healthcare exit) to reduce high-interest debt.
* **Infrastructure Optimization:** Re-purposing the Salem land and buildings to generate sustainable yield.