Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹865Cr
Textiles - Readymade Apparel
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

KARNIKA
VS
| Quarter | Sep 2024 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | -2.0 | 301.7 |
| 61 | 12 | 28 | 55 | 51 |
Operating Profit Operating ProfitCr |
| 14.2 | 20.1 | 15.0 | 20.7 | 16.1 |
Other Income Other IncomeCr | 1 | 0 | 1 | 0 | 1 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 |
| 10 | 2 | 4 | 13 | 8 |
| 2 | 0 | 1 | 3 | 2 |
|
Growth YoY PAT Growth YoY% | | | | 29.3 | 346.1 |
| 10.2 | 9.4 | 9.3 | 13.5 | 10.4 |
| 5.8 | 1.1 | 0.5 | 3.3 | 1.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
| | 108.2 | 26.1 | 2.1 | 35.6 |
| 45 | 89 | 109 | 109 | 147 |
Operating Profit Operating ProfitCr |
| 4.4 | 9.7 | 12.2 | 14.2 | 15.1 |
Other Income Other IncomeCr | 0 | 0 | 1 | 1 | 4 |
Interest Expense Interest ExpenseCr | 1 | 2 | 5 | 5 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 |
| 1 | 7 | 11 | 14 | 24 |
| 0 | 3 | 3 | 3 | 6 |
|
| | 456.3 | 80.2 | 23.5 | 78.4 |
| 1.7 | 4.6 | 6.6 | 7.9 | 10.4 |
| 0.0 | 0.0 | 9.0 | 8.2 | 2.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 9 | 12 | 12 |
| 0 | 0 | 9 | 41 | 59 |
Current Liabilities Current LiabilitiesCr | 26 | 40 | 80 | 65 | 82 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 0 | 0 | 2 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 30 | 58 | 96 | 114 | 138 |
Non Current Assets Non Current AssetsCr | 1 | 1 | 2 | 6 | 17 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -6 | -15 | -53 | -6 | 4 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | -2 | -4 | -18 |
Financing Cash Flow Financing Cash FlowCr | 7 | 15 | 57 | 20 | 4 |
|
Free Cash Flow Free Cash FlowCr | -6 | -16 | -55 | -10 | 1 |
| -686.1 | -337.3 | -648.6 | -59.6 | 23.0 |
CFO To EBITDA CFO To EBITDA% | -266.9 | -159.4 | -349.6 | -33.4 | 15.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 374 | 797 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 37.0 | 44.2 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 2.9 | 4.6 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 7.0 | 11.2 |
| 7.1 | 2.3 | 3.3 | 22.9 | 32.9 |
Profitability Ratios Profitability Ratios |
| 12.5 | 16.8 | 50.4 | 49.1 | 44.6 |
| 4.4 | 9.7 | 12.2 | 14.2 | 15.1 |
| 1.7 | 4.6 | 6.6 | 7.9 | 10.4 |
| 14.6 | 42.7 | 23.1 | 17.6 | 21.8 |
| | | 45.6 | 19.0 | 25.4 |
| 2.7 | 7.7 | 8.4 | 8.4 | 11.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Karnika Industries Limited (**NSE SME: KARNIKA**) is an **ISO 14001:2015** certified manufacturer and marketer specializing in the children’s apparel segment. Established in **2017** and listed in **2023**, the company has evolved from a regional manufacturer into an integrated apparel ecosystem. Through the strategic acquisition of **Kidcity Solutions Private Limited** in **December 2025**, Karnika has vertically integrated its operations, combining large-scale manufacturing capabilities with a robust Direct-to-Consumer (D2C) and retail distribution network.
---
### **The "Asset-Light" Manufacturing & Operational Framework**
Karnika employs a scalable, order-driven business model designed to maximize capacity utilization while minimizing fixed-asset risk.
* **Hybrid Production Model:** The company handles high-value, quality-critical processes in-house, including design, **100% of cutting**, quality inspection, ironing, and packaging. Labor-intensive, low-margin processes such as knitting and dyeing are outsourced to a vetted network of specialized job workers.
* **Infrastructure & Capacity:** The company operates over **200,000+ sq. ft.** of modern infrastructure across units in **Howrah (West Bengal)** and **Manesar (Haryana)**. Current monthly capacity exceeds **850,000 units**, with an annual output of over **45 lakh pieces**.
* **Technological Integration:**
* **Design:** Utilizes **AutoCAD** and **Optitex** for digital pattern-making and 3D design.
* **Operations:** Employs **ERP systems** for real-time production tracking and **AI-driven data models** for trend forecasting and dispatch accuracy.
* **Automation:** Recent investments in automated cutting machines have contributed to a **299 basis point** improvement in EBITDA margins.
---
### **Brand Architecture & Product Diversification**
The company markets a diverse portfolio of over **500+ designs** under the flagship **KARNIKA** brand, segmented to capture various market niches:
| Brand Segment | Target Demographic / Category |
| :--- | :--- |
| **KARNIKA Cool** | Boys' apparel (Tees, joggers, shorts) |
| **KARNIKA Care / Ring / Key** | Infant and newborn wear (Rompers, sleep suits) |
| **KARNIKA Cube / Life / Club** | Pre-teen and lifestyle fashion |
| **Adult Segment** | Recently launched **Adult Denim/Jeans** manufacturing unit |
**Value-Added Strategy:** Beyond finished garments, Karnika has entered the **fabric segment**, offering clients alternative fabric options for existing collections to optimize price points without compromising quality.
---
### **Omni-Channel Distribution & Market Footprint**
Karnika maintains a **Pan-India** presence with a dominant stronghold in **North India** (UP, Delhi, Rajasthan, and Punjab) and is rapidly expanding its retail and digital reach.
* **B2B & Wholesale:** **90%+ of revenue** is generated from stable, long-term clients (3+ years association). The company serves a vast network of wholesalers and retail chain stores across **28 states**.
* **E-commerce & D2C:** Following the Kidcity acquisition, the company operates **www.kidcity.shop** and maintains a high-volume presence on **FirstCry, HopScotch, Ajio, Flipkart, Amazon, and Myntra**.
* **Retail Expansion:** Rapidly deploying **Shop-in-Shop (SIS)** formats in Tier 2 and Tier 3 markets, currently focusing on Bihar, Jharkhand, Eastern UP, and West Bengal.
* **International Markets:** Currently exports to the **Middle East** (targeting **10% of total volume**). Future expansion targets include **Southeast Asia, Russia, and Europe**, specifically targeting value retail giants like **Landmark Group** and **Lulu**.
---
### **Financial Performance & Growth Projections**
Karnika has demonstrated a consistent upward trajectory in both scale and profitability.
**Historical Standalone Performance:**
| Metric (INR Crore) | FY 2022-23 | FY 2023-24 | FY 2024-25 |
| :--- | :---: | :---: | :---: |
| **Total Revenue** | 126.06 | 128.46 | **176.28** |
| **EBITDA Margin** | 13.20% | 14.99% | **16.88%** |
| **Net Profit (PAT)** | 8.18 | 10.10 | **18.03** |
| **EPS (Rs.)** | 8.99 | 8.15 | **14.54** |
**Consolidated Group Targets (Post-Kidcity Merger):**
The company has set aggressive targets for the unified entity:
* **FY 2026 Projected Revenue:** **₹245 Crore** (with **₹34 Crore PBT**)
* **FY 2028 Projected Revenue:** **₹425 Crore** (with **₹62 Crore PBT**)
* **Margin Target:** Aiming for **20-25% EBITDA margins** by FY28 through increased in-house manufacturing and D2C sales.
---
### **Capital Structure & Strategic Corporate Actions**
Karnika is actively optimizing its balance sheet to support its next phase of growth:
* **De-leveraging:** Successfully reduced the **Debt-Equity Ratio** from **2.92x** (FY23) to **0.98x** (FY24) by repaying **₹14 crore** in debt and clearing unsecured loans.
* **Capital Augmentation:** Increased Authorized Share Capital to **₹70 Crore** in August 2025.
* **Bonus Issue:** Allotted **4:1 Bonus Equity Shares** in September 2025, increasing Paid-up Capital to **₹61.99 Crore**.
* **Fundraising:** Initiated a preferential allotment of **3,966,860 convertible warrants** in April 2026 at **₹121 per warrant**, aiming to raise **₹47.99 Crore** for expansion.
* **Main Board Migration:** The company is currently in the process of migrating from the **NSE SME Emerge** platform to the **NSE Main Board**.
---
### **Risk Profile & Mitigation Strategies**
Karnika manages a complex risk environment through proactive operational and financial policies.
* **Geopolitical & Export Risk:** To counter **50% U.S. tariffs** on Indian textiles and Middle East instability, Karnika focuses on high domestic demand where margins are comparable to export markets.
* **Raw Material Volatility:** Fluctuations in yarn and cotton prices are managed through a "pay-on-demand" relationship with vendors, securing priority supply and better pricing.
* **Credit & Liquidity Risk:** The company is transitioning its receivable cycle from **90-120 days** down to a target of **60-90 days**. It has also restructured debtor cycles to comply with new **Section 43B (MSME)** tax regulations.
* **Labor Sensitivity:** While the garment industry is labor-intensive, Karnika’s assessment of the **New Labour Codes (2025)** suggests no immediate material financial impact.
* **Competitive Moat:** The company mitigates competition from unorganized players through its **ISO certifications**, **ERP-backed transparency**, and the high barrier to entry created by its integrated manufacturing-to-retail model.