Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Karnimata Cold Storage Ltd

KCSL
BSE
9.32
Last Updated:
27 Jan '26, 3:58 PM
Company Overview
Alert
Watchlist
Note

Karnimata Cold Storage Ltd

KCSL
BSE
9.32
27 Jan '26, 3:58 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
5Cr
Close
Close Price
9.32
Industry
Industry
Miscellaneous
PE
Price To Earnings
PS
Price To Sales
1.17
Revenue
Revenue
4Cr
Rev Gr TTM
Revenue Growth TTM
-4.49%
PAT Gr TTM
PAT Growth TTM
-6.38%
Peer Comparison
How does KCSL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
KCSL
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
222222231322
Growth YoY
Revenue Growth YoY%
-5.3-9.2-14.6-6.84.40.021.625.0-38.11.816.1-15.0
Expenses
ExpensesCr
211111212122
Operating Profit
Operating ProfitCr
111101110101
OPM
OPM%
23.937.728.633.625.836.834.251.6-6.348.2-8.434.0
Other Income
Other IncomeCr
000000000010
Interest Expense
Interest ExpenseCr
110001000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
010101110101
Tax
TaxCr
000000000000
PAT
PATCr
000000010100
Growth YoY
PAT Growth YoY%
-1,300.041.714.3-2.9250.0-24.216.7296.0-280.9-14.186.8-42.4
NPM
NPM%
-6.614.4-6.615.09.511.49.136.0-26.630.4-3.020.6
EPS
EPS
0.00.0-0.20.00.00.00.01.90.01.7-0.10.0

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
545555444444
Growth
Revenue Growth%
36.7-21.59.01.65.4-4.8-11.6-1.94.5-2.26.4-9.3
Expenses
ExpensesCr
433333333333
Operating Profit
Operating ProfitCr
212221111111
OPM
OPM%
33.234.536.032.533.330.532.930.132.032.027.116.6
Other Income
Other IncomeCr
000000001111
Interest Expense
Interest ExpenseCr
211111111110
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
000000011111
Tax
TaxCr
000000000000
PAT
PATCr
000000010110
Growth
PAT Growth%
-5.331.674.3128.7-64.8-8.3106.3133.7-9.430.331.2-44.6
NPM
NPM%
1.21.93.17.02.32.35.312.510.814.517.810.9
EPS
EPS
0.10.20.30.70.20.20.41.00.91.21.6-0.1

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
55555555555
Reserves
ReservesCr
12222223345
Current Liabilities
Current LiabilitiesCr
7868101089896
Non Current Liabilities
Non Current LiabilitiesCr
76542102211
Total Liabilities
Total LiabilitiesCr
2021181918181618191917
Current Assets
Current AssetsCr
896889691087
Non Current Assets
Non Current AssetsCr
13121211111010991010
Total Assets
Total AssetsCr
2021181918181618191917

Cash Flow

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
5-111015
Investing Cash Flow
Investing Cash FlowCr
0000000
Financing Cash Flow
Financing Cash FlowCr
-4-1-22-1-1-4
Net Cash Flow
Net Cash FlowCr
1-1-12-201
Free Cash Flow
Free Cash FlowCr
5-111014
CFO To PAT
CFO To PAT%
4,381.0-568.3674.7203.8-49.8234.2578.8
CFO To EBITDA
CFO To EBITDA%
307.9-41.9107.684.8-16.9105.7381.8

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
107504030006
Price To Earnings
Price To Earnings
162.584.737.10.031.30.013.90.00.00.07.4
Price To Sales
Price To Sales
1.81.61.10.00.70.00.70.00.00.01.3
Price To Book
Price To Book
1.51.00.80.00.50.00.40.00.00.00.6
EV To EBITDA
EV To EBITDA
12.212.99.07.06.35.87.86.16.25.98.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
74.4100.0100.0100.0100.0100.0100.0100.0100.0100.093.4
OPM
OPM%
33.234.536.032.533.330.532.930.132.032.027.1
NPM
NPM%
1.21.93.17.02.32.35.312.510.814.517.8
ROCE
ROCE%
8.37.08.88.29.18.27.86.87.88.89.9
ROE
ROE%
1.01.22.14.61.61.53.06.55.66.88.2
ROA
ROA%
0.30.40.81.70.60.61.42.82.53.24.7
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.