Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹5Cr
Rev Gr TTM
Revenue Growth TTM
-4.49%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

KCSL
VS
| Quarter | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -5.3 | -9.2 | -14.6 | -6.8 | 4.4 | 0.0 | 21.6 | 25.0 | -38.1 | 1.8 | 16.1 | -15.0 |
| 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 2 |
Operating Profit Operating ProfitCr |
| 23.9 | 37.7 | 28.6 | 33.6 | 25.8 | 36.8 | 34.2 | 51.6 | -6.3 | 48.2 | -8.4 | 34.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -1,300.0 | 41.7 | 14.3 | -2.9 | 250.0 | -24.2 | 16.7 | 296.0 | -280.9 | -14.1 | 86.8 | -42.4 |
| -6.6 | 14.4 | -6.6 | 15.0 | 9.5 | 11.4 | 9.1 | 36.0 | -26.6 | 30.4 | -3.0 | 20.6 |
| 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | 0.0 | 1.7 | -0.1 | 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 |
|---|
|
| 36.7 | -21.5 | 9.0 | 1.6 | 5.4 | -4.8 | -11.6 | -1.9 | 4.5 | -2.2 | 6.4 | -9.3 |
| 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Operating Profit Operating ProfitCr |
| 33.2 | 34.5 | 36.0 | 32.5 | 33.3 | 30.5 | 32.9 | 30.1 | 32.0 | 32.0 | 27.1 | 16.6 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -5.3 | 31.6 | 74.3 | 128.7 | -64.8 | -8.3 | 106.3 | 133.7 | -9.4 | 30.3 | 31.2 | -44.6 |
| 1.2 | 1.9 | 3.1 | 7.0 | 2.3 | 2.3 | 5.3 | 12.5 | 10.8 | 14.5 | 17.8 | 10.9 |
| 0.1 | 0.2 | 0.3 | 0.7 | 0.2 | 0.2 | 0.4 | 1.0 | 0.9 | 1.2 | 1.6 | -0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 5 |
Current Liabilities Current LiabilitiesCr | 7 | 8 | 6 | 8 | 10 | 10 | 8 | 9 | 8 | 9 | 6 |
Non Current Liabilities Non Current LiabilitiesCr | 7 | 6 | 5 | 4 | 2 | 1 | 0 | 2 | 2 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 8 | 9 | 6 | 8 | 8 | 9 | 6 | 9 | 10 | 8 | 7 |
Non Current Assets Non Current AssetsCr | 13 | 12 | 12 | 11 | 11 | 10 | 10 | 9 | 9 | 10 | 10 |
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 | 5 | -1 | 1 | 1 | 0 | 1 | 5 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | -4 | -1 | -2 | 2 | -1 | -1 | -4 |
|
Free Cash Flow Free Cash FlowCr | 5 | -1 | 1 | 1 | 0 | 1 | 4 |
| 4,381.0 | -568.3 | 674.7 | 203.8 | -49.8 | 234.2 | 578.8 |
CFO To EBITDA CFO To EBITDA% | 307.9 | -41.9 | 107.6 | 84.8 | -16.9 | 105.7 | 381.8 |
| 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 | 10 | 7 | 5 | 0 | 4 | 0 | 3 | 0 | 0 | 0 | 6 |
Price To Earnings Price To Earnings | 162.5 | 84.7 | 37.1 | 0.0 | 31.3 | 0.0 | 13.9 | 0.0 | 0.0 | 0.0 | 7.4 |
Price To Sales Price To Sales | 1.8 | 1.6 | 1.1 | 0.0 | 0.7 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 1.3 |
Price To Book Price To Book | 1.5 | 1.0 | 0.8 | 0.0 | 0.5 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.6 |
| 12.2 | 12.9 | 9.0 | 7.0 | 6.3 | 5.8 | 7.8 | 6.1 | 6.2 | 5.9 | 8.1 |
Profitability Ratios Profitability Ratios |
| 74.4 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 93.4 |
| 33.2 | 34.5 | 36.0 | 32.5 | 33.3 | 30.5 | 32.9 | 30.1 | 32.0 | 32.0 | 27.1 |
| 1.2 | 1.9 | 3.1 | 7.0 | 2.3 | 2.3 | 5.3 | 12.5 | 10.8 | 14.5 | 17.8 |
| 8.3 | 7.0 | 8.8 | 8.2 | 9.1 | 8.2 | 7.8 | 6.8 | 7.8 | 8.8 | 9.9 |
| 1.0 | 1.2 | 2.1 | 4.6 | 1.6 | 1.5 | 3.0 | 6.5 | 5.6 | 6.8 | 8.2 |
| 0.3 | 0.4 | 0.8 | 1.7 | 0.6 | 0.6 | 1.4 | 2.8 | 2.5 | 3.2 | 4.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Karnimata Cold Storage Limited (BSE SME: **537784**) is a specialized agricultural infrastructure company based in West Bengal. The company operates at the intersection of post-harvest management and rural financial services, providing temperature-controlled warehousing and seasonal credit to the potato farming ecosystem.
---
### **Strategic Regional Positioning and Infrastructure**
The company’s operations are strategically concentrated in **Paschim Medinipur, West Bengal**, a region that ranks **2nd in India** for potato production. This location provides a significant competitive moat, as there is currently no comparable facility within a **10km radius**.
| Feature | Details |
| :--- | :--- |
| **Total Storing Capacity** | **25,500 M.T.** |
| **Initial Capacity (FY 2011-12)** | **18,000 M.T.** |
| **Capacity Expansion (FY 2013-14)** | **7,500 M.T.** |
| **Primary Commodity** | **Potatoes** (High-value cash crop) |
The facility is designed to eliminate sprouting, rottage, and weight loss, extending the shelf life of produce by several months. Beyond storage, the company manages backward and forward linkages, including **sorting, grading, and weighing** at the farm level to ensure quality control throughout the supply chain.
---
### **Integrated Agro-Financial Business Model**
Karnimata operates a dual-revenue model that integrates physical infrastructure with credit facilitation:
* **Cold Storage Services:** Provision of refrigerated space to farmers and traders. This allows producers to avoid "distress sales" immediately after harvest when prices are typically at their lowest.
* **Seasonal Financing:** The company provides loans to **farmers and traders** against their stored stocks (using storage receipts as collateral). These funds are often used by farmers to increase potato farming acreage for the subsequent season.
* **Risk-Based Lending:** Credit assessment is managed via an **Expected Credit Loss (ECL)** model under **Ind AS 109**, which factors in crop yield forecasts, market price volatility, and historical recovery rates. As of March 31, 2024, the company maintained a provision of **Rs. 25.53 Lakhs** for doubtful loans.
---
### **Financial Performance and Capital Structure**
The company maintains a stable equity base but experiences fluctuating profitability tied to agricultural cycles. The paid-up equity capital stands at **Rs. 5,08,40,000**, comprising **50,84,000** shares at a face value of **Rs. 10**.
**Key Financial Metrics**
| Metric (INR in Lakhs) | Sept 2025 (Half-Year) | March 2025 (Full Year) | March 2024 (Full Year) |
| :--- | :--- | :--- | :--- |
| **Reserves (excl. Revaluation)** | **515.36** | **466.78** | **472.25** |
| **Basic/Diluted EPS (INR)** | **0.95** | **-0.11** | **1.67** |
| **Paid-up Equity Capital** | **508.40** | **508.40** | **508.40** |
**Debt and Liquidity Management**
* **Primary Marketing Loan (PML):** A secured facility from **Punjab National Bank (PNB)** sanctioned at **Rs. 790.89 Lakhs** (as of March 2024), backed by potato storage receipts.
* **Working Capital:** Secured loans at **8.85% p.a.**, backed by hypothecation of stocks, book debts, and rent receivables.
* **Asset Financing:** Long-term car loans from PNB at **9.35% interest**, repayable over **84 months**.
* **Dividend Policy:** Management currently follows a policy of **ploughing back profits** into the business to fund infrastructure; no dividends were recommended for the most recent full financial year.
---
### **Growth Roadmap and Modernization Strategy**
Karnimata is transitioning from a traditional warehouse provider to a modern cold chain participant. The growth strategy is built on four pillars:
1. **Infrastructure Expansion:** Prioritizing farm-level cold chains to preserve vitamins and flavor immediately after cropping, reducing the national post-harvest wastage gap.
2. **Commodity Diversification:** Plans to expand storage and processing capabilities to include **dairy, meat, poultry, and marine products (excluding shrimp)**.
3. **Technological Adoption:** Implementing advanced warehousing systems to improve yields and support the storage of **genetically modified crops**.
4. **Policy Leveraging:** Actively seeking incentives, **grants, and soft loans** from the **Ministry of Food Processing Industries** intended for agro-infrastructure development.
---
### **Shareholding and Governance Profile**
As of March 31, 2025, the majority of the company's shares are held in dematerialized form, though a portion remains in physical certificates.
| Category | No. of Shares | Percentage (%) |
| :--- | :--- | :--- |
| **Dematerialized (CDSL)** | **2,358,000** | **46.38%** |
| **Dematerialized (NSDL)** | **2,052,000** | **40.36%** |
| **Physical Form** | **674,000** | **13.26%** |
| **Total** | **5,084,000** | **100.00%** |
**Internal Controls:** Operations are monitored by internal auditors **M/s Kshitiz & Co.**, with oversight from the Audit Committee to ensure asset safeguarding and regulatory compliance.
---
### **Critical Risk Factors and Compliance Challenges**
Investors should note several operational and regulatory headwinds that impact the company’s risk profile:
**Regulatory and Statutory Lapses**
* **Personnel Vacancies:** The company has lacked a **Company Secretary & Compliance Officer** since **November 6, 2024**.
* **Reporting Delays:** Failure to file mandatory returns with the Stock Exchange for the periods ending **December 31, 2024**, and **March 31, 2025**.
* **Accounting Non-compliance:** The company did not comply with **Ind AS 19 (Employee Benefits)** for FY 2023-24, failing to conduct **actuarial valuations** for gratuity and leave encashment, which may result in understated liabilities.
* **Digital Transparency:** The official website is currently non-functional or outdated.
**Market and Operational Risks**
* **Price Controls:** Rental rates for cold storage in West Bengal are **mandated by the State Government**. The company cannot independently raise prices to counter inflation or rising electricity costs.
* **Climate and Yield Sensitivity:** Revenue is highly dependent on the potato harvest. **Weak monsoons, crop diseases, or labor scarcity** in Paschim Medinipur directly impact utilization rates.
* **Credit Concentration:** The business faces significant **credit risk** due to its lending activities to farmers, whose repayment capacity is tied to volatile market prices for potatoes.