Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹16Cr
Rev Gr TTM
Revenue Growth TTM
-25.32%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ZKHANDEN
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% | | | 5.6 | | | 5.3 | 15.8 | -15.0 | -30.0 | -25.0 | -31.8 | -11.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| | 42.1 | 36.8 | 45.0 | 40.0 | 40.0 | 45.5 | 29.4 | 14.3 | 20.0 | 26.7 | 20.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 97.5 | 37.5 | 12.5 | 160.0 | 200.0 | 9.1 | 33.3 | -30.8 | -400.0 | -58.3 | -50.0 | -55.6 |
| | 57.9 | 47.4 | 65.0 | 5.0 | 60.0 | 54.5 | 52.9 | -21.4 | 33.3 | 40.0 | 26.7 |
| 0.0 | 1.3 | 1.1 | 1.5 | 0.1 | 1.4 | 1.4 | 1.1 | -0.4 | 0.5 | 0.7 | 0.4 |
| 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 |
|---|
|
| -27.4 | -11.9 | 48.0 | -17.2 | -57.2 | -100.0 | | | -100.0 | | -7.1 | -19.0 |
| 12 | 10 | 15 | 13 | 6 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| -3.9 | -0.4 | 4.0 | -4.0 | -8.6 | | | -11,141.1 | | 41.0 | 34.1 | 20.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -211.8 | 77.4 | 712.5 | -233.5 | 43.2 | -22.4 | 41.6 | 217.6 | -34.4 | 74.7 | -13.0 | -59.5 |
| -2.9 | -0.7 | 3.1 | -5.0 | -6.6 | | | 3,301.1 | | 43.4 | 40.6 | 20.3 |
| -4.0 | -0.9 | 5.5 | -7.3 | -4.2 | -5.0 | -3.0 | 3.5 | 2.3 | 4.0 | 3.5 | 1.2 |
| Financial Year | Mar 2015 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 2 | 2 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
Current Liabilities Current LiabilitiesCr | 5 | 7 | 9 | 6 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 8 | 9 | 11 | 8 | 3 | 2 | 2 | 3 | 3 | 3 | 2 | 3 |
Non Current Assets Non Current AssetsCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
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 | 2 | -1 | 0 | 2 | 3 | 0 | 0 | -1 | 0 | 0 | 0 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 0 | -2 | 0 |
Financing Cash Flow Financing Cash FlowCr | -2 | 1 | 0 | -2 | -3 | 0 | 0 | 0 | 0 | 0 | -1 |
|
Free Cash Flow Free Cash FlowCr | 2 | -1 | 0 | 2 | 3 | 0 | 0 | 1 | 0 | 0 | 0 |
| -476.9 | 1,683.2 | -6.7 | -316.0 | -928.6 | 79.6 | 99.4 | -181.6 | -198.9 | 56.3 | 98.5 |
CFO To EBITDA CFO To EBITDA% | -352.2 | 3,028.2 | -5.2 | -396.6 | -714.9 | 59.6 | 61.7 | 53.8 | 81.3 | 59.6 | 117.5 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 2 | 6 | 7 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.0 | 8.3 | 19.7 | 23.9 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | | | 287.0 | | 8.3 | 9.3 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 1.4 | 0.7 | 2.6 | 2.4 |
| -7.3 | -111.0 | 7.1 | -5.9 | 1.6 | 0.9 | -3.6 | -2.2 | -0.9 | 15.2 | 21.1 |
Profitability Ratios Profitability Ratios |
| 15.6 | 19.2 | 24.1 | 18.2 | 17.1 | | | -10.0 | | 100.0 | 100.0 |
| -3.9 | -0.4 | 4.0 | -4.0 | -8.6 | | | -11,141.1 | | 41.0 | 34.1 |
| -2.9 | -0.7 | 3.1 | -5.0 | -6.6 | | | 3,301.1 | | 43.4 | 40.6 |
| -2.4 | 2.0 | 10.3 | -5.3 | -10.9 | -21.5 | -9.5 | 15.2 | 11.7 | 16.7 | 14.0 |
| -10.6 | -2.5 | 13.4 | -22.0 | -14.3 | -21.1 | -14.1 | 14.2 | 8.5 | 13.0 | 10.2 |
| -3.8 | -0.7 | 3.9 | -6.9 | -9.2 | -12.1 | -7.3 | 7.5 | 5.0 | 8.9 | 8.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Khandelwal Extractions Limited (KEL) is an Indian public limited company listed on the **BSE Limited**. Historically a manufacturing entity, the company underwent a fundamental structural shift following the permanent closure of its solvent oil plant and manufacturing operations in **November 2018**. Today, KEL operates as a specialized real estate holding and leasing firm, focusing on the monetization of its industrial land and infrastructure assets.
---
### **Strategic Pivot: From Manufacturing to Asset Monetization**
Since the cessation of its core manufacturing activities, KEL has transitioned into a lean, asset-light business model. The company’s primary objective is the optimal utilization of its infrastructure located at **Akrampur-Magarwara, Distt. Unnao (Uttar Pradesh)**.
* **Core Revenue Model:** The company generates revenue exclusively through the leasing of factory buildings and industrial godowns.
* **Asset Disposal:** To streamline the balance sheet and exit the industrial sector, all plant and machinery have been sold.
* **Key Tenancy:** A significant portion of the revenue is anchored by **Godrej Agrovet Limited**, which leases **Godown Nos. 1, 3, 5, 6, 7 & 8**.
* **Lease Terms:** The primary lease agreement was recently renewed for an **11-month** term effective **June 1, 2025**, covering an area of approximately **49,511 sq. ft.**
* **Growth Opportunity:** **Godown Nos. 2 & 4** are currently vacant. Management is actively seeking new tenants to maximize capacity utilization and increase rental yields.
---
### **Financial Profile & Capital Structure**
KEL maintains a conservative financial stance, characterized by a **debt-free** balance sheet and a transition to a **zero-borrowing** model as of **August 2025**.
| Metric | Details |
| :--- | :--- |
| **Authorized Capital** | **Rs. 2 Crore** |
| **Paid-up Equity Capital** | **Rs. 85,01,000** (8,50,100 shares of Rs. 10 each) |
| **Accounting Standards** | **Ind-AS** (Compliant since April 1, 2017) |
| **Tax Strategy** | Opted for reduced corporate tax under **Section 115BAA** |
| **Dividend Policy** | **No dividend** recommended for **FY24-25** to preserve liquidity |
**Comparative Financial Position (INR in Lacs):**
| Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :---: | :---: | :---: |
| **Total Equity** | **291.74** | **262.14** | **228.10** |
| **Total Borrowings** | **Nil** | **48.00** | **88.00** |
| **Current Assets** | **233.49** | **304.19** | **304.44** |
| **Current Liabilities** | **60.08** | **118.96** | **65.01** |
| **Financial Assets*** | **174.30** | **235.75** | **247.74** |
*\*Includes Trade Receivables, Cash & Cash Equivalents, and Loans.*
---
### **Governance Stability & Leadership Continuity**
The company’s strategy emphasizes institutional stability and the retention of historical financial expertise to navigate its post-manufacturing phase.
* **Executive Continuity:** **Mr. Dinesh Khandelwal** has been re-appointed as **Whole-Time Director (Finance) & CFO**. His tenure has been extended for **three years** effective **April 1, 2026**, ensuring consistent oversight of the company’s financial health.
* **Audit Framework:** Internal controls are managed by **G. Chandra Agarwal & Co.** (**Internal Auditors** for **FY 2024-25**).
* **Long-term Compliance:** **M/s Banthia & Co.** has been appointed as **Secretarial Auditors** for a **five-year term** (**2025–2030**) to ensure strict adherence to **SEBI (LODR) Regulations**.
* **Reporting Integrity:** The **Un-audited financial results** for the quarter ended **June 30, 2025**, received a **Limited Review Report** with **no adverse remarks**, signaling transparent accounting practices.
---
### **Risk Mitigation & Contingency Management**
Management characterizes the current business risk as **limited** due to the nature of corporate leasing, yet several legacy and operational risks remain.
**1. Liquidity and Market Risk**
* **Liquidity:** Risk is considered **non-existent** in the short term as current assets significantly exceed current liabilities.
* **Credit Risk:** Rated as **low**; the company relies on the creditworthiness of established corporate tenants and has a strong track record of receivable collections.
* **Market/Currency Exposure:** The company has **zero exposure** to foreign currency and is **not an active investor** in equity markets, protecting it from external volatility.
**2. Legal and Tax Contingencies**
The company is currently contesting several tax-related liabilities:
| Nature of Liability | Amount (**Rs. in Lacs**) | Status |
| :--- | :---: | :--- |
| **VAT Disputed Liability** (AY 2011-12) | **16.71** | Appeal pending with **Addl. Commissioner Kanpur**. |
| **VAT Tax Liability** (FY 16-17 & 17-18) | **24.24** | Adjusted against refunds; Appeal filed by company. |
| **Unacknowledged Claims** | **5.21** | Claims not recognized as debts. |
*Note: The company anticipates potential refunds following favorable Supreme Court rulings in similar GST-related matters.*
---
### **Critical Investment Considerations**
Investors should note the following factors regarding the company’s long-term outlook:
* **Going Concern Status:** Auditors have highlighted a material risk regarding the company’s ability to continue as a **Going Concern** given the cessation of its primary manufacturing business. Future viability depends entirely on the sustainability of rental income.
* **Regulatory History:** While previously flagged as **SDD Non-Compliant** by the **BSE**, the company successfully cleared a virtual inspection in **May 2024** and is currently rectifying compliance regarding the transfer of undelivered shares under **Clause 39 of LODR**.
* **Concentration Risk:** Revenue is highly concentrated in a single site and a limited number of tenants. The ability to lease the currently vacant **Godown Nos. 2 & 4** remains a key performance indicator for future growth.