Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹411Cr
Plastics - Pipes & Fittings
Rev Gr TTM
Revenue Growth TTM
1.31%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

KISAN
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% | -17.6 | 20.6 | 8.7 | -1.4 | -27.8 | -15.7 | -16.1 | 6.2 | 40.0 | -9.9 | -7.8 | -13.9 |
| 84 | 81 | 62 | 77 | 73 | 64 | 50 | 68 | 81 | 59 | 49 | 62 |
Operating Profit Operating ProfitCr |
| -1.9 | 0.5 | -1.0 | -16.0 | -22.0 | 6.8 | 2.6 | 3.2 | 3.0 | 3.3 | -2.8 | -2.6 |
Other Income Other IncomeCr | 1 | 1 | 1 | 2 | 87 | 0 | 0 | 0 | 0 | 0 | 3 | 0 |
Interest Expense Interest ExpenseCr | 7 | 6 | 7 | 6 | -17 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| -10 | -7 | -8 | -17 | 90 | 3 | 0 | 0 | 1 | 0 | -1 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 68.7 | 52.7 | 43.8 | -6.7 | 1,024.6 | 142.4 | 93.9 | 102.3 | -99.4 | -98.0 | -16.3 | -1,025.6 |
| -11.8 | -8.7 | -13.1 | -25.1 | 151.1 | 4.4 | -0.9 | 0.6 | 0.6 | 0.1 | -1.2 | -6.0 |
| -2.9 | -2.1 | -2.4 | -4.9 | 25.5 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 3.3 | 16.6 | -4.6 | -53.6 | -15.3 | 46.4 | -11.1 | -1.8 | 2.0 | -7.5 |
| 436 | 444 | 518 | 504 | 268 | 219 | 357 | 295 | 292 | 263 | 251 |
Operating Profit Operating ProfitCr |
| 6.0 | 7.3 | 7.4 | 5.5 | -8.3 | -4.4 | -16.3 | -7.9 | -8.9 | 3.9 | 0.6 |
Other Income Other IncomeCr | 4 | 2 | 5 | 1 | 7 | 2 | 4 | 2 | 91 | 0 | 3 |
Interest Expense Interest ExpenseCr | 37 | 38 | 36 | 33 | 32 | 30 | 30 | 27 | 2 | 2 | 3 |
Depreciation DepreciationCr | 15 | 12 | 14 | 14 | 12 | 11 | 9 | 8 | 8 | 6 | 6 |
| -20 | -13 | -3 | -16 | -57 | -48 | -85 | -55 | 58 | 3 | -4 |
| -4 | -12 | -4 | -6 | -15 | -1 | 0 | 0 | 0 | 0 | 0 |
|
| | 94.4 | 149.6 | -2,367.6 | -334.6 | -12.1 | -80.3 | 35.9 | 206.7 | -94.2 | -206.7 |
| -3.3 | -0.2 | 0.1 | -1.8 | -17.0 | -22.5 | -27.7 | -20.0 | 21.7 | 1.2 | -1.4 |
| -7.5 | -0.3 | 0.1 | -2.9 | -12.4 | -13.9 | -25.1 | -16.1 | 16.5 | 0.3 | -0.3 |
| 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 | 20 | 29 | 34 | 34 | 34 | 34 | 34 | 34 | 119 | 119 | 119 |
| 21 | 86 | 140 | 131 | 89 | 42 | -43 | -97 | 83 | 86 | 81 |
Current Liabilities Current LiabilitiesCr | 276 | 295 | 348 | 328 | 318 | 333 | 342 | 354 | 87 | 100 | 83 |
Non Current Liabilities Non Current LiabilitiesCr | 121 | 100 | 82 | 70 | 40 | 21 | 7 | 7 | 6 | 6 | 6 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 303 | 319 | 408 | 382 | 309 | 270 | 188 | 151 | 113 | 125 | 110 |
Non Current Assets Non Current AssetsCr | 135 | 192 | 197 | 181 | 172 | 160 | 152 | 146 | 182 | 187 | 179 |
Total Assets Total AssetsCr |
| Financial Year | 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 | 49 | 38 | 7 | 45 | 25 | 5 | 33 | 12 | 12 | -41 |
Investing Cash Flow Investing Cash FlowCr | -11 | -18 | -11 | -5 | 25 | 6 | -1 | 0 | 4 | -9 |
Financing Cash Flow Financing Cash FlowCr | -36 | -23 | 6 | -40 | -53 | -6 | -37 | -14 | 18 | 24 |
|
Free Cash Flow Free Cash FlowCr | 38 | 20 | -3 | 40 | 48 | 6 | 32 | 11 | 16 | -53 |
| -321.1 | -4,363.2 | 1,585.8 | -464.9 | -59.5 | -11.6 | -38.2 | -22.8 | 21.5 | -1,220.4 |
CFO To EBITDA CFO To EBITDA% | 175.3 | 106.5 | 16.3 | 152.2 | -122.5 | -59.0 | -64.9 | -57.8 | -52.5 | -389.1 |
| 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 | 46 | 256 | 520 | 154 | 24 | 57 | 38 | 22 | 723 | 473 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 1,180.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.4 | 141.5 |
Price To Sales Price To Sales | 0.1 | 0.5 | 0.9 | 0.3 | 0.1 | 0.3 | 0.1 | 0.1 | 2.7 | 1.7 |
Price To Book Price To Book | 1.1 | 2.2 | 3.0 | 0.9 | 0.2 | 0.8 | -4.1 | -0.3 | 4.7 | 3.0 |
| 9.2 | 12.9 | 16.8 | 10.9 | -8.7 | -25.3 | -4.3 | -10.0 | -28.9 | 46.6 |
Profitability Ratios Profitability Ratios |
| 28.7 | 28.3 | 25.8 | 25.9 | 21.7 | 24.3 | 3.1 | 13.7 | 18.6 | 32.6 |
| 6.0 | 7.3 | 7.4 | 5.5 | -8.3 | -4.4 | -16.3 | -7.9 | -8.9 | 3.9 |
| -3.3 | -0.2 | 0.1 | -1.8 | -17.0 | -22.5 | -27.7 | -20.0 | 21.7 | 1.2 |
| 6.5 | 7.7 | 8.9 | 4.8 | -8.7 | -6.7 | -32.1 | -20.6 | 29.4 | 2.2 |
| -36.7 | -0.8 | 0.2 | -5.9 | -34.2 | -62.5 | 912.8 | 85.8 | 28.7 | 1.6 |
| -3.5 | -0.2 | 0.1 | -1.7 | -8.8 | -11.0 | -25.0 | -18.4 | 19.7 | 1.1 |
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.