Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Kaushalya Infrastructure Development Corpn Ltd

KAUSHALYA
NSE
906.00
0.62%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Kaushalya Infrastructure Development Corpn Ltd

KAUSHALYA
NSE
906.00
0.62%
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
31Cr
Close
Close Price
906.00
Industry
Industry
Hotels
PE
Price To Earnings
22.51
PS
Price To Sales
35.65
Revenue
Revenue
1Cr
Rev Gr TTM
Revenue Growth TTM
486.67%
PAT Gr TTM
PAT Growth TTM
-92.49%
Peer Comparison
How does KAUSHALYA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
KAUSHALYA
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
000000000001
Growth YoY
Revenue Growth YoY%
-40.0-33.30.00.066.70.033.30.0-20.00.0-25.01,875.0
Expenses
ExpensesCr
111000000100
Operating Profit
Operating ProfitCr
-1-1-1000000-101
OPM
OPM%
-3,733.3-4,050.0-3,666.7-650.0-840.0-2,000.0-600.0-550.0-825.0-2,800.0-733.374.7
Other Income
Other IncomeCr
1721-1180510100
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
1510-1180410101
Tax
TaxCr
00-104000-1000
PAT
PATCr
1511-1140411001
Growth YoY
PAT Growth YoY%
694.2833.380.0-1,600.0-8.5-120.0498.6191.7-95.0286.4-105.8-3.6
NPM
NPM%
50,566.75,500.02,400.0-1,500.027,760.0-1,100.010,775.01,375.01,750.02,050.0-833.367.1
EPS
EPS
438.032.020.0-17.0400.9-6.4124.415.820.211.9-7.315.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
610000200001
Growth
Revenue Growth%
-62.6-89.9-77.8146.9-28.4-19.71,159.5-94.0-9.516.0-8.6567.2
Expenses
ExpensesCr
7565196322311
Operating Profit
Operating ProfitCr
-1-56-5-1-9-6-1-2-2-3-1-1
OPM
OPM%
-15.4-9,724.1-3,711.6-259.4-3,903.4-3,196.6-30.0-1,375.4-1,747.1-1,794.0-908.8-59.1
Other Income
Other IncomeCr
111026063182161
Interest Expense
Interest ExpenseCr
700000000000
Depreciation
DepreciationCr
100000000000
PBT
PBTCr
-7-55-4-117-651161851
Tax
TaxCr
0000-604103-1-1
PAT
PATCr
-7-55-4-122-610151551
Growth
PAT Growth%
47.8-651.492.675.52,377.0-127.3110.4-32.93,514.3-2.3-64.7-73.9
NPM
NPM%
-128.2-9,574.6-3,173.9-314.810,011.0-3,407.628.1311.112,426.510,466.94,042.1157.9
EPS
EPS
-210.0-1,581.0-112.0-28.0650.0-178.018.012.0446.0436.1153.940.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Dec 2025
Equity Capital
Equity CapitalCr
353535353535353535353535
Reserves
ReservesCr
50-5-9-91345521374343
Current Liabilities
Current LiabilitiesCr
939293754845282524122
Non Current Liabilities
Non Current LiabilitiesCr
1111000000000
Total Liabilities
Total LiabilitiesCr
1911231201009584696681748181
Current Assets
Current AssetsCr
955143182522844444
Non Current Assets
Non Current AssetsCr
967277837163616277707778
Total Assets
Total AssetsCr
1911231201009584696681748181

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-3-2326-1-15-4120
Investing Cash Flow
Investing Cash FlowCr
324-3-11315140
Financing Cash Flow
Financing Cash FlowCr
0-21-5-1-2-6-1-2-60
Net Cash Flow
Net Cash FlowCr
0-101-1000000
Free Cash Flow
Free Cash FlowCr
-3-11-26-1-15-4120
CFO To PAT
CFO To PAT%
43.141.4-39.6-632.2-5.617.6746.1-979.84.416.00.3
CFO To EBITDA
CFO To EBITDA%
359.540.8-33.9-767.414.318.8-696.6221.6-31.3-93.3-1.4

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
251219721512132131
Price To Earnings
Price To Earnings
0.00.00.00.00.10.08.729.80.81.45.9
Price To Sales
Price To Sales
4.421.966.523.610.97.12.488.3108.5146.6240.7
Price To Book
Price To Book
0.30.50.70.30.10.00.10.30.20.30.4
EV To EBITDA
EV To EBITDA
-95.9-1.3-17.1-78.6-3.8-5.3-43.0-18.9-16.0-7.7-25.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
68.2-201.219.075.577.877.077.154.846.579.680.7
OPM
OPM%
-15.4-9,724.1-3,711.6-259.4-3,903.4-3,196.6-30.0-1,375.4-1,747.1-1,794.0-908.8
NPM
NPM%
-128.2-9,574.6-3,173.9-314.810,011.0-3,407.628.1311.112,426.510,466.94,042.1
ROCE
ROCE%
-0.6-60.0-5.1-1.221.0-9.17.11.520.124.86.2
ROE
ROE%
-8.6-182.1-15.6-3.947.5-15.81.61.127.621.06.9
ROA
ROA%
-3.8-44.4-3.4-1.023.6-7.30.90.719.120.46.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Kaushalya Infrastructure Development Corporation Limited (KIDCO) is an established Indian infrastructure entity specializing in civil construction, real estate development, and hospitality management. The company operates as an integrated player, executing large-scale domestic infrastructure projects while maintaining a portfolio of hotel assets. Following a period of financial restructuring, the company is currently transitioning toward a growth phase aimed at modernizing operations and resolving legacy legal encumbrances. --- ### Core Business Segments and Revenue Drivers The company’s operations are strategically diversified across two primary reportable segments, supplemented by ancillary trading activities: * **Civil Construction & Real Estate:** This segment focuses on the execution of long-term infrastructure contracts and the acquisition and development of land. Revenue is recognized using the **percentage of completion** method. This division holds the bulk of the group’s assets, valued at **₹64.85 Crore** as of December 2025. * **Hospitality (Hotel):** This segment contributes more than **50%** of total operational revenue through room rentals and food and beverage sales. To optimize margins, the company is exploring the cultivation of vacant land adjacent to its hotels to reduce in-house procurement costs. * **Ancillary Trading:** The company engages in the trading of **School Shoes & Bags** to diversify its income streams. --- ### Operational Footprint and Corporate Structure KIDCO maintains a pan-India presence with a concentrated operational footprint in the North and East regions: * **North:** New Delhi, Gurugram (Haryana), Rudrapur (Uttarakhand), Varanasi (Uttar Pradesh). * **East:** Kolkata and Raniganj (West Bengal); Bokaro, Dhanbad, and Ranchi (Jharkhand). * **West:** Mumbai (Maharashtra). * **South:** Bengaluru (Karnataka). **Group Structure:** The group operates through a network of subsidiaries and associates. **Bengal KDC Housing Development Ltd** is the company’s **material subsidiary**. | Entity Name | Category | Status/Notes | | :--- | :--- | :--- | | **Bengal KDC Housing Development Ltd** | Subsidiary | Material Subsidiary; provides working capital support. | | **KDC Nirman Ltd** | Subsidiary | Formerly known as Bengal Kaushalya Nirman Ltd. | | **Kaushalya Energy Pvt Ltd** | Subsidiary | **Struck off** as of December 2023. | | **Azur Solar KDC Pvt Ltd** | Subsidiary | **Struck off**. | | **Kaushalya Nirman Pvt Ltd** | Associate | Active. | | **Kaushalya Township Pvt Ltd** | Associate | Active. | | **Orion Abasan Pvt Ltd** | Associate | Active. | | **KIDCO NACC Consortium** | Joint Venture | Operations **discontinued**. | --- ### Financial Performance and Turnaround Metrics The company has achieved a significant financial turnaround, returning to profitability in **FY 2023-24**. This was primarily driven by a substantial write-back of loan liabilities following successful debt settlements. **Three-Year Standalone Financial Trajectory:** | Particulars | FY 2023-24 | FY 2022-23 | FY 2021-22 | | :--- | :--- | :--- | :--- | | **Total Income** | **₹16.64 Crore** | **₹1.10 Crore** | **₹16.28 Lakhs** | | **Total Expenditure** | **₹3.17 Crore** | **₹2.74 Crore** | **₹2.62 Crore** | | **Interest Expenses** | **₹61.53 Lakhs** | **₹60.68 Lakhs** | **₹58.39 Lakhs** | | **Profit Before Tax (PBT)** | **₹13.47 Crore** | **₹(163.83) Lakhs** | **₹46.14 Lakhs** | | **Profit After Tax (PAT)** | **₹10.83 Crore** | **₹(177.71) Lakhs** | **₹6.33 Lakhs** | **Segmented Balance Sheet (as of Dec 31, 2025):** * **Construction:** Assets of **₹6,485.52 Lakhs** vs. Liabilities of **₹1,476.96 Lakhs**. * **Hotel:** Assets of **₹104.44 Lakhs** vs. Liabilities of **₹2.41 Lakhs**. --- ### Capital Restructuring and Debt Resolution KIDCO has undergone a rigorous balance sheet cleaning process to improve its creditworthiness and simplify its equity structure. * **Share Consolidation:** In **July 2023**, the NCLT approved a capital consolidation. The face value of shares increased from **₹10 to ₹1,000** (a **100:1 ratio**). The total paid-up equity capital now stands at **₹34.63 Crore**, consisting of **3,46,306** shares. * **Debt Settlement:** * **State Bank of India (SBI):** Fully discharged following a **₹3.7 Crore** settlement. * **Indian Overseas Bank (IOB):** Debt assigned to Alchemist Asset Reconstruction Company (AARC) was settled for **₹3 Crore** in lieu of issuing **₹10 Crore** in **Non-Convertible Debentures (NCDs)**. A **No Due Certificate** was received on **March 27, 2024**. * **Financial Impact:** These settlements resulted in a **₹16.2 Crore** write-back of loan liability in **FY 2023-24**. * **Internal Financing:** In **September 2023**, shareholders approved an unsecured loan of up to **₹25 Crore** from the material subsidiary, **Bengal KDC Housing Development Ltd**, to meet working capital needs. --- ### Strategic Growth Initiatives The company is pivoting toward modernization to capitalize on the **Government of India’s infrastructure priorities**. * **Operational Modernization:** Management is actively **upgrading its aging fleet** of construction equipment and integrating advanced technologies such as **5D-BIM, GIS/LiDAR, and IoT** to improve execution timelines and cost accuracy. * **Hospitality Upgrades:** Growth plans for the hotel segment include **extensive renovations**, facility upgrades, and the addition of modern amenities to enhance the guest experience. * **Governance Refresh:** **M/s. KASG & Co.** has been appointed as Statutory Auditor for a **5-year term** (until 2029). The board was recently strengthened by the appointment of **Mrs. Divya Baid** as an Independent Director in **November 2024**. --- ### Risk Profile and Legal Contingencies Despite financial improvements, KIDCO faces significant headwinds related to locked capital and regulatory scrutiny. **1. Legal and Regulatory Challenges:** * **PMLA Case:** The **Enforcement Directorate (ED)** has attached specific bank accounts and land parcels. The matter is currently under appeal before the **Appellate Tribunal**. * **Income Tax Demands:** In **March 2026**, the company received demand notices under **Section 156** for seven assessment years (**AY 2017-18 to 2023-24**). * **Arbitration & Litigation:** * A **₹13.06 Crore** award against WBSIDCL is being challenged in the **Calcutta High Court**. * A **₹2.91 Crore** award regarding a terminated **2 MW hydroelectric project** in Uttarakhand is under appeal by UJVNL. * A contingent asset of **₹5.70 Crore** related to a dispute between **NPCC Ltd. and NTPC Ltd.** remains pending. **2. Operational and Market Risks:** * **Liquidity Constraints:** Significant capital remains tied up in sub-judice matters, limiting the company's ability to bid for new large-scale projects. * **Asset Hypothecation:** All present and future **Property, Plant, and Equipment (PPE)** remain hypothecated to **Alchemist Asset Reconstruction Company Limited**. * **Macroeconomic Sensitivity:** The company is highly sensitive to fluctuations in **GDP growth, interest rates, and inflation**, as well as volatility in the prices of **steel, cement, and bitumen**. **3. Mitigation Strategy:** The company is shifting its legal strategy toward **amicable out-of-court settlements** to expedite fund recovery. Financially, it utilizes **derivative financial instruments** to manage market and interest rate risks while monitoring capital through strict **Gearing Ratios**.