Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Kisan Mouldings Ltd

KISAN
BSE
34.40
0.41%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Kisan Mouldings Ltd

KISAN
BSE
34.40
0.41%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
411Cr
Close
Close Price
34.40
Industry
Industry
Plastics - Pipes & Fittings
PE
Price To Earnings
PS
Price To Sales
1.63
Revenue
Revenue
253Cr
Rev Gr TTM
Revenue Growth TTM
1.31%
PAT Gr TTM
PAT Growth TTM
-103.90%
Peer Comparison
How does KISAN stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
KISAN
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
828161665968517083614761
Growth YoY
Revenue Growth YoY%
-17.620.68.7-1.4-27.8-15.7-16.16.240.0-9.9-7.8-13.9
Expenses
ExpensesCr
848162777364506881594962
Operating Profit
Operating ProfitCr
-20-1-11-1351222-1-2
OPM
OPM%
-1.90.5-1.0-16.0-22.06.82.63.23.03.3-2.8-2.6
Other Income
Other IncomeCr
1112870000030
Interest Expense
Interest ExpenseCr
7676-170011111
Depreciation
DepreciationCr
222222111111
PBT
PBTCr
-10-7-8-179030010-1-4
Tax
TaxCr
000000000000
PAT
PATCr
-10-7-8-179030010-1-4
Growth YoY
PAT Growth YoY%
68.752.743.8-6.71,024.6142.493.9102.3-99.4-98.0-16.3-1,025.6
NPM
NPM%
-11.8-8.7-13.1-25.1151.14.4-0.90.60.60.1-1.2-6.0
EPS
EPS
-2.9-2.1-2.4-4.925.50.30.00.00.00.0-0.1-0.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
464480559534248210307273268273253
Growth
Revenue Growth%
3.316.6-4.6-53.6-15.346.4-11.1-1.82.0-7.5
Expenses
ExpensesCr
436444518504268219357295292263251
Operating Profit
Operating ProfitCr
28354230-20-9-50-22-24112
OPM
OPM%
6.07.37.45.5-8.3-4.4-16.3-7.9-8.93.90.6
Other Income
Other IncomeCr
425172429103
Interest Expense
Interest ExpenseCr
3738363332303027223
Depreciation
DepreciationCr
15121414121198866
PBT
PBTCr
-20-13-3-16-57-48-85-55583-4
Tax
TaxCr
-4-12-4-6-15-100000
PAT
PATCr
-15-10-10-42-47-85-55583-4
Growth
PAT Growth%
94.4149.6-2,367.6-334.6-12.1-80.335.9206.7-94.2-206.7
NPM
NPM%
-3.3-0.20.1-1.8-17.0-22.5-27.7-20.021.71.2-1.4
EPS
EPS
-7.5-0.30.1-2.9-12.4-13.9-25.1-16.116.50.3-0.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
2029343434343434119119119
Reserves
ReservesCr
21861401318942-43-97838681
Current Liabilities
Current LiabilitiesCr
2762953483283183333423548710083
Non Current Liabilities
Non Current LiabilitiesCr
1211008270402177666
Total Liabilities
Total LiabilitiesCr
438511604563480430340297295312289
Current Assets
Current AssetsCr
303319408382309270188151113125110
Non Current Assets
Non Current AssetsCr
135192197181172160152146182187179
Total Assets
Total AssetsCr
438511604563480430340297295312289

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
4938745255331212-41
Investing Cash Flow
Investing Cash FlowCr
-11-18-11-5256-104-9
Financing Cash Flow
Financing Cash FlowCr
-36-236-40-53-6-37-141824
Net Cash Flow
Net Cash FlowCr
3-321-36-5-134-26
Free Cash Flow
Free Cash FlowCr
3820-340486321116-53
CFO To PAT
CFO To PAT%
-321.1-4,363.21,585.8-464.9-59.5-11.6-38.2-22.821.5-1,220.4
CFO To EBITDA
CFO To EBITDA%
175.3106.516.3152.2-122.5-59.0-64.9-57.8-52.5-389.1

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
4625652015424573822723473
Price To Earnings
Price To Earnings
0.00.01,180.40.00.00.00.00.012.4141.5
Price To Sales
Price To Sales
0.10.50.90.30.10.30.10.12.71.7
Price To Book
Price To Book
1.12.23.00.90.20.8-4.1-0.34.73.0
EV To EBITDA
EV To EBITDA
9.212.916.810.9-8.7-25.3-4.3-10.0-28.946.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
28.728.325.825.921.724.33.113.718.632.6
OPM
OPM%
6.07.37.45.5-8.3-4.4-16.3-7.9-8.93.9
NPM
NPM%
-3.3-0.20.1-1.8-17.0-22.5-27.7-20.021.71.2
ROCE
ROCE%
6.57.78.94.8-8.7-6.7-32.1-20.629.42.2
ROE
ROE%
-36.7-0.80.2-5.9-34.2-62.5912.885.828.71.6
ROA
ROA%
-3.5-0.20.1-1.7-8.8-11.0-25.0-18.419.71.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**Kisan Mouldings Limited (KML)** is a prominent Indian manufacturer of high-performance plastic piping systems, specializing in water management, irrigation, and sewage disposal. Following a transformative strategic acquisition in **March 2024**, KML became a subsidiary of **Apollo Pipes Limited (APL)**, which currently holds a **57.59%** controlling stake. This partnership has catalyzed a comprehensive financial turnaround, shifting the company from a period of debt-distress to a stabilized, growth-oriented entity integrated into the broader Apollo Pipes ecosystem. --- ### **Strategic Acquisition and Corporate Restructuring** The entry of **Apollo Pipes Limited** as the promoter has fundamentally altered KML’s trajectory. The acquisition was structured to address legacy financial hurdles and provide a platform for operational scaling. * **Capital Infusion:** KML executed a preferential allotment of **8,56,00,000 equity shares** at **₹18.50 per share**, raising **₹158.36 crore**. * **Debt Resolution (OTS):** The company utilized **₹138.00 crore** of the proceeds to complete a **One-Time Settlement (OTS)** with a consortium of lenders (including **PNB, SVC Bank, Union Bank of India, and IDBI Bank**). This successfully de-recognized massive financial liabilities and removed the "Wilful Defaulter" tag previously associated with the company. * **Governance Overhaul:** The Board has been reconstituted to include **8 Directors** (including **4 Independent Directors**) under the leadership of Chairman & Managing Director **Mr. Sanjeev Aggarwal**. * **Geographic Realignment:** In **April 2026**, shareholders approved shifting the registered office from **Maharashtra** to **Delhi** to align with the parent company’s corporate headquarters. * **Promoter Reclassification:** The original founders (the Aggarwal family) have sought reclassification to the **"Public"** category, marking a total transition of management control to APL. --- ### **Comprehensive Product Portfolio and Brand Equity** KML operates a "one-stop-shop" model for piping solutions, maintaining a diverse catalog of over **2,500 SKUs**. The company leverages technical resin technology from **Japan** to ensure product longevity and performance. | Segment | Key Brands & Specifications | Primary Applications | | :--- | :--- | :--- | | **Plumbing Systems** | **CPVC** (IS:15778); **uPVC Free Flow** (ASTM) | Hot/cold water distribution in residential and commercial buildings. | | **Drainage & Sewerage** | **SWR** (IS:13592); Underground Drainage | Soil, waste, and rainwater management (40mm to 200mm). | | **Agriculture & Irrigation** | **HDPE** (IS:4984); Drip/Sprinkler; Column Pipes | Crop cultivation, water transport, and submersible pumps. | | **Water Management** | **Kisan Barish** (Harvesting); **KML Classic** (Tanks) | Multi-layer UV resistant water storage and conservation. | | **Infrastructure** | **HDPE** Cable Ducts; **PVC-O** (IS:16647) | Industrial fluid transport and telecom ducting. | | **Adhesives** | **Solvent Cement** (IS:14182); Lubricants | Specialized joining agents for uPVC, CPVC, and HDPE. | **Key Performance Features:** * **Durability:** CPVC systems offer a **50-year** life expectancy. * **Efficiency:** Irrigation systems are engineered to reduce water consumption by **50-70%** while simultaneously increasing crop yields. * **Resilience:** Products are designed to be corrosion, chemical, and rodent-resistant, suitable for harsh soil conditions. --- ### **Manufacturing Footprint and Operational Metrics** KML operates within a single reportable segment (PVC Pipes & Fittings), processing between **20,000 to 40,000 MT** of polymer annually across three primary facilities: * **Mahagaon (Tarapur), Maharashtra:** The "Parent Plant" focusing on Pipes, Fittings, and Solvents. * **Dewas, Madhya Pradesh:** Dedicated to plumbing and drainage system manufacturing. * **Khadoli (Silvassa), Dadra & Nagar Haveli:** Specialized in irrigation and plumbing systems. **Operational Efficiency Data:** * **Energy Consumption:** The company consumed **1,39,39,858 KWH** in FY25 at an average cost of **Rs. 10.02 per unit**. * **Synergy Potential:** KML has shareholder approval for related-party transactions with **Apollo Pipes Limited** up to **Rs. 200 crore** to optimize supply chain and procurement costs. --- ### **Financial Performance and Capital Structure** The financial year **2024-25** marked a period of stabilization following the massive exceptional gains of the previous year. **Key Financial Indicators (₹ in Crore):** | Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Revenue from Operations** | **273.35** | **268.01** | **279.99** | | **Net Profit After Tax (PAT)** | **3.47** | **58.23*** | **(54.51)** | | **Total Borrowings** | **7.03** | **7.03** | **245.25** | | **Adjusted Equity** | **202.51** | **202.51** | **(63.52)** | *\*FY24 PAT includes a ₹120.4 crore exceptional gain from debt de-recognition.* **Credit Profile:** The company’s creditworthiness has seen a dramatic upgrade. **CRISIL** assigned a rating of **CRISIL A-/Positive** in late 2024, a significant leap from the "D" (Default) rating held in 2023. This reflects the improved liquidity following the **₹119.46 crore** increase in paid-up capital. --- ### **Market Outlook and Growth Drivers** KML is positioning itself to capture market share through the "Beautiful Homes" residential segment and government-led infrastructure projects. * **Urban Infrastructure:** Beneficiary of the **Jal Jeevan Mission (₹2.87 lakh crore outlay)** and **Swachh Bharat Mission 2.0 (₹1.41 lakh crore outlay)**. * **Agricultural Modernization:** Growth driven by **PMKSY** ('Har Khet Ko Pani') and the government's push to form **10,000 new Farmer Producer Organizations**. * **Strategic Pivot:** Management is shifting the product mix toward **high-margin SKUs** and restricting production to real-time market demand to optimize working capital. --- ### **Risk Factors and Mitigation** Despite the turnaround, several legacy and operational risks persist: * **Regulatory Compliance:** The company has faced historical penalties for late statutory filings and **BSE** non-compliance. There is a history of defaults in **PF, ESI, and GST** payments that management is currently rectifying. * **Labour Liabilities:** The consolidation of New Labour Codes presents an estimated incremental liability of **Rs. 65.83 crore**. * **Contingent Liabilities:** As of the last major audit, the company faced **Sales Tax liabilities** of **₹11.93 crore** and various pending **Income Tax** matters. * **Operational Vulnerabilities:** High sensitivity to **raw material price volatility** (PVC resin) and long lead times for **State subsidies** in the micro-irrigation sector, which can strain working capital. * **Actuarial Risks:** Exposure to interest rate fluctuations and mortality risks affecting long-term employee benefit plan liabilities.