Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹42Cr
Rev Gr TTM
Revenue Growth TTM
-69.72%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

KGDENIM
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% | -44.7 | -65.8 | -49.5 | -43.8 | -27.8 | -53.7 | -77.6 | -80.5 | -89.0 | -54.5 | -46.5 | -33.9 |
| 99 | 69 | 67 | 60 | 70 | 45 | 28 | 21 | 8 | 15 | -5 | 8 |
Operating Profit Operating ProfitCr |
| -7.9 | -5.5 | 0.5 | 8.9 | -6.0 | -48.5 | -84.0 | -61.8 | -9.5 | -12.1 | 156.2 | 8.9 |
Other Income Other IncomeCr | 1 | 0 | 1 | 1 | 4 | 20 | 0 | 0 | 8 | 4 | 0 | 5 |
Interest Expense Interest ExpenseCr | 7 | 6 | 5 | 6 | 9 | 6 | 0 | 2 | 22 | 5 | 8 | 7 |
Depreciation DepreciationCr | 5 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | -2 | 2 | 2 | 4 |
| -18 | -12 | -8 | -3 | -12 | -4 | -16 | -13 | -13 | -4 | 2 | -6 |
| -5 | -3 | -2 | -1 | -4 | -1 | -4 | -3 | -4 | -1 | 1 | -1 |
|
Growth YoY PAT Growth YoY% | -75.9 | -292.0 | -22.9 | 68.3 | 39.2 | 71.9 | -99.8 | -317.0 | -25.1 | -24.5 | 114.9 | 58.0 |
| -14.2 | -14.2 | -9.1 | -3.6 | -12.0 | -8.6 | -81.5 | -77.8 | -135.9 | -23.6 | 22.6 | -49.5 |
| -5.8 | -3.6 | -2.0 | -0.9 | -3.4 | -1.0 | -4.7 | -3.9 | -4.2 | -1.3 | 1.1 | -1.6 |
| 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 |
|---|
|
| -1.9 | 15.6 | -2.9 | 2.9 | 1.5 | -29.8 | -14.4 | 40.3 | -12.9 | -50.3 | -75.3 | -42.5 |
| 570 | 633 | 618 | 678 | 672 | 495 | 412 | 585 | 535 | 266 | 101 | 27 |
Operating Profit Operating ProfitCr |
| 8.0 | 11.5 | 11.0 | 5.1 | 7.4 | 2.9 | 5.5 | 4.4 | -0.5 | -0.5 | -54.9 | 29.1 |
Other Income Other IncomeCr | 3 | 6 | 4 | 5 | 2 | 3 | 2 | 6 | 5 | 6 | 28 | 17 |
Interest Expense Interest ExpenseCr | 29 | 34 | 28 | 26 | 26 | 24 | 23 | 25 | 23 | 26 | 30 | 42 |
Depreciation DepreciationCr | 21 | 21 | 15 | 14 | 17 | 19 | 15 | 16 | 16 | 15 | 9 | 7 |
| 2 | 34 | 39 | 2 | 12 | -25 | -12 | -7 | -37 | -36 | -47 | -21 |
| 2 | 14 | 15 | 1 | 4 | -9 | -5 | 1 | -9 | -10 | -11 | -5 |
|
| -94.6 | 5,472.8 | 14.4 | -96.1 | 835.1 | -292.5 | 59.8 | -27.2 | -233.3 | 8.0 | -39.1 | 56.6 |
| 0.1 | 2.9 | 3.4 | 0.1 | 1.2 | -3.2 | -1.5 | -1.4 | -5.3 | -9.7 | -54.7 | -41.3 |
| 0.1 | 8.0 | 8.9 | 0.3 | 3.3 | -6.4 | -2.6 | -3.1 | -10.9 | -10.0 | -14.0 | -6.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 |
| 31 | 50 | 69 | 68 | 73 | 56 | 51 | 48 | 21 | -3 | -34 |
Current Liabilities Current LiabilitiesCr | 243 | 233 | 233 | 295 | 262 | 280 | 279 | 320 | 302 | 342 | 169 |
Non Current Liabilities Non Current LiabilitiesCr | 78 | 79 | 64 | 87 | 103 | 87 | 100 | 91 | 60 | 45 | 184 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 214 | 232 | 240 | 294 | 259 | 256 | 275 | 310 | 239 | 244 | 176 |
Non Current Assets Non Current AssetsCr | 165 | 155 | 151 | 181 | 206 | 193 | 181 | 170 | 165 | 161 | 164 |
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 | 51 | 61 | 71 | 37 | 26 | 32 | 0 | 21 | 50 | 7 | -2 |
Investing Cash Flow Investing Cash FlowCr | -54 | -9 | -15 | -44 | -34 | -8 | -4 | -3 | -3 | 0 | 7 |
Financing Cash Flow Financing Cash FlowCr | 2 | -50 | -56 | 9 | 9 | -26 | 4 | -22 | -48 | -7 | -3 |
|
Free Cash Flow Free Cash FlowCr | -3 | 52 | 58 | -5 | -16 | 24 | -3 | 15 | 47 | 6 | -2 |
| 13,900.0 | 298.8 | 303.8 | 4,096.0 | 306.4 | -193.9 | -3.6 | -247.4 | -180.3 | -28.3 | 4.9 |
CFO To EBITDA CFO To EBITDA% | 103.5 | 74.3 | 92.6 | 102.2 | 48.9 | 217.5 | 1.0 | 76.8 | -1,775.5 | -548.9 | 4.9 |
| 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 | 54 | 192 | 232 | 117 | 125 | 44 | 71 | 113 | 59 | 65 | 38 |
Price To Earnings Price To Earnings | 150.0 | 9.6 | 9.9 | 126.4 | 14.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.1 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.6 |
Price To Book Price To Book | 0.9 | 2.6 | 2.5 | 1.3 | 1.3 | 0.5 | 0.9 | 1.5 | 1.3 | 2.8 | -4.6 |
| 3.8 | 3.8 | 4.2 | 6.6 | 5.5 | 15.1 | 11.8 | 12.3 | -89.7 | -210.2 | -7.8 |
Profitability Ratios Profitability Ratios |
| 39.3 | 41.5 | 42.5 | 36.8 | 42.3 | 47.5 | 44.7 | 39.5 | 37.0 | 52.5 | 27.0 |
| 8.0 | 11.5 | 11.0 | 5.1 | 7.4 | 2.9 | 5.5 | 4.4 | -0.5 | -0.5 | -54.9 |
| 0.1 | 2.9 | 3.4 | 0.1 | 1.2 | -3.2 | -1.5 | -1.4 | -5.3 | -9.7 | -54.7 |
| 15.5 | 33.3 | 33.8 | 11.7 | 14.0 | -0.6 | 3.7 | 5.9 | -5.7 | -4.2 | -7.0 |
| 0.6 | 27.1 | 24.8 | 1.0 | 8.6 | -20.1 | -8.6 | -11.4 | -60.3 | -112.5 | 425.8 |
| 0.1 | 5.3 | 6.0 | 0.2 | 1.8 | -3.6 | -1.4 | -1.8 | -6.9 | -6.3 | -10.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
K G Denim Limited is a vertically integrated textile manufacturer headquartered in Coimbatore, India. The company operates across the entire value chain—from spinning and weaving to garmenting and home textiles—supported by captive power generation. Currently, the company is navigating a complex financial and operational turnaround involving debt restructuring, capital infusion from promoters, and a strategic pivot toward new international markets.
---
### **Core Business Segments & Revenue Mix**
The company’s operations are categorized into three primary reporting segments under **Ind AS 108**. Historically, the textile and garment divisions have been the primary drivers of the top line.
| Segment | Primary Activities | Revenue Contribution |
|:---|:---|:---|
| **Textiles** | Manufacturing and sale of **Denim Fabric** and **Apparel Fabric**. | ~**70%** (Combined with Garments) |
| **Garments** | Production of **Readymade Garments** and **Home Textile** products. | Included in the above |
| **Power** | Generation of **steam** and **electricity** via a **10 MW plant** for captive use and external sales. | Balance of revenue |
**Subsidiary Performance:**
* **Trigger Apparels Limited:** Focuses on domestic marketing of readymade garments. Revenue declined from **₹46.63 crore** to **₹16.99 crore** in the most recent period.
* **KG Denim (USA) Inc.:** A wholly-owned subsidiary managing the North American presence, reporting a turnover of **₹57.49 Lakh**.
---
### **Manufacturing Infrastructure & Resource Dependency**
* **Asset Base:** The company maintains significant real estate holdings, including **102.18 acres** in Tamil Nadu (Jadayampalayam, Alangombu, and Karamadai) and **2155.62 sq. meters** in Valsad, Gujarat.
* **Power Self-Sufficiency:** A **10 MW Power Plant** provides steam and electricity. Excess power is sold to third parties to optimize utility costs.
* **Water Vulnerability:** Operations are critically dependent on the **Bhavani River**. In **May 2024**, a government directive prohibiting water extraction due to drought led to a major shutdown. Capacity utilization is targeted to recover to **>65%** in FY 2024-25 following the restoration of water supply in **July 2024**.
---
### **Financial Performance & Liquidity Position**
The company has faced severe financial headwinds, resulting in a sharp contraction of the balance sheet and a negative consolidated net worth of **₹14.01 crore** as of **December 31, 2025**.
**Standalone Financial Summary:**
| Metric | FY 2023-24 | FY 2022-23 | Change (%) |
| :--- | :--- | :--- | :--- |
| **Operating Revenue** | **₹259.70 crore** | **₹515.63 crore** | **(49.64%)** |
| **Net Loss** | **₹35.14 crore** | **₹36.76 crore** | **(4.41%)** |
**Liquidity Stress Indicators:**
* **Trade Payables:** Outstanding trade creditors totaled **₹137.21 crore** in early 2024, with **₹78.84 crore** remaining by late 2025.
* **Credit Facilities:** As of late 2024, the company reported **no undrawn borrowing facilities**, severely limiting working capital flexibility.
* **NCLT Actions:** While an **Insolvency Resolution Professional (IRP)** was briefly appointed in **July 2025**, the petition was withdrawn following a settlement. However, liquidation petitions for **₹10.76 crore** remain a historical risk factor.
---
### **Debt Restructuring & Asset Monetization Strategy**
To address liquidity stress, the company implemented a formal resolution plan in **March 2025** under the **RBI’s Relief Measures for Natural Calamities**.
* **Consortium Lenders:** Led by **Indian Bank**, including **State Bank of India**, **Bank of Maharashtra**, and **Union Bank of India**.
* **Dissenting Lenders:** **The South Indian Bank Limited (7% share)** and one **NBFC (₹6.25 crore outstanding)** have not implemented the scheme. These matters are currently **sub-judice** in the **Hon'ble High Court, Madras**.
* **Repayment Timeline:** Installments under the restructured plan are scheduled to commence in the **quarter ending March 2026**.
* **Asset Sales:** In **April 2025**, the company sold **11.58 acres** of vacant land for **₹5 crore**, with **₹3.01 crore** directly adjusted against loan dues. Remaining non-factory land is classified as **"Asset Held for Sale"** under **Ind AS 105**.
---
### **Promoter Commitment & Capital Augmentation**
The promoters are actively infusing capital to stabilize the company’s equity base:
* **Equity Warrants:** **13,47,000 warrants** allotted to **Mr. B. Sriramulu** at **₹17 per warrant** (Total: **₹2.29 crore**).
* **Preference Shares:** Issuance of **10,00,000 6% Non-convertible Cumulative Redeemable Preference Shares (NCRPS)** at **₹100 face value** (Total: **₹10 crore**) to promoters **Mr. B. Sriramulu** and **Mr. K. G. Balakrishnan**.
---
### **Strategic Pivot & Global Outlook**
Management is shifting focus away from traditional high-cost markets toward emerging regions to mitigate geopolitical and recessionary risks in the US and Europe.
* **Market Diversification:** New export targets include **Africa, Australia, Russia, Singapore, and Malaysia**.
* **UAE Expansion:** The board approved a **100% Subsidiary/LLC in the UAE** to establish a new global marketing hub.
* **Export Incentives:** The company continues to utilize government schemes, recording **DEPB Receipts** of **₹184.84 Lakh** and **Duty Draw Back Receipts** of **₹71.91 Lakh**.
* **Cost Recovery:** Management anticipates improved margins in FY 2025 due to a sharp downward trend in **yarn** and **coal** prices, which previously impacted profitability.
---
### **Risk Factors & Contingent Liabilities**
Investors should note significant regulatory and operational risks:
* **Compliance Lapses:** Auditors have noted delays in **Provident Fund (PF)**, **ESI**, and **Gratuity** payments, as well as non-compliance with **SEBI** regulations regarding executive remuneration and **FEMA** documentation for overseas subsidiaries.
* **Legal & Tax Exposure:**
* **Disputed Excise/Customs Duties:** **₹335.35 Lakh**.
* **Bills Discounted with Banks:** **₹1,456.68 Lakh**.
* **Guarantees for Subsidiary Loans:** **₹500.00 Lakh**.
* **Logistics:** High shipping expenses and extended lead times due to the geographical distance from primary global markets remain a structural challenge.