Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Kore Digital Ltd

KDL
NSE
156.20
0.22%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Kore Digital Ltd

KDL
NSE
156.20
0.22%
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
188Cr
Close
Close Price
156.20
Industry
Industry
Telecom Services
PE
Price To Earnings
3.83
PS
Price To Sales
0.38
Revenue
Revenue
494Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does KDL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
KDL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterDec 2024Mar 2025Jun 2025Sep 2025
Revenue
RevenueCr
119117157101
Growth YoY
Revenue Growth YoY%
Expenses
ExpensesCr
1009913785
Operating Profit
Operating ProfitCr
19172016
OPM
OPM%
16.314.812.716.2
Other Income
Other IncomeCr
0000
Interest Expense
Interest ExpenseCr
0000
Depreciation
DepreciationCr
2222
PBT
PBTCr
17151815
Tax
TaxCr
4344
PAT
PATCr
13121411
Growth YoY
PAT Growth YoY%
NPM
NPM%
10.610.38.810.8
EPS
EPS
10.59.711.49.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025TTM
Revenue
RevenueCr
104328494
Growth
Revenue Growth%
216.650.7
Expenses
ExpensesCr
88280421
Operating Profit
Operating ProfitCr
164773
OPM
OPM%
15.014.514.8
Other Income
Other IncomeCr
200
Interest Expense
Interest ExpenseCr
000
Depreciation
DepreciationCr
058
PBT
PBTCr
164265
Tax
TaxCr
51016
PAT
PATCr
113249
Growth
PAT Growth%
179.853.4
NPM
NPM%
11.19.810.0
EPS
EPS
28.726.440.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
41212
Reserves
ReservesCr
7093117
Current Liabilities
Current LiabilitiesCr
77137178
Non Current Liabilities
Non Current LiabilitiesCr
122
Total Liabilities
Total LiabilitiesCr
153246312
Current Assets
Current AssetsCr
141181250
Non Current Assets
Non Current AssetsCr
126562
Total Assets
Total AssetsCr
153246312

Cash Flow

Consolidated
Standalone
Financial YearMar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-813
Investing Cash Flow
Investing Cash FlowCr
-8-57
Financing Cash Flow
Financing Cash FlowCr
565
Net Cash Flow
Net Cash FlowCr
40-38
Free Cash Flow
Free Cash FlowCr
-16-44
CFO To PAT
CFO To PAT%
-72.841.5
CFO To EBITDA
CFO To EBITDA%
-54.028.1

Ratios

Consolidated
Standalone
Financial YearMar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
430335
Price To Earnings
Price To Earnings
37.410.4
Price To Sales
Price To Sales
4.21.0
Price To Book
Price To Book
5.83.2
EV To EBITDA
EV To EBITDA
25.27.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
109.399.7
OPM
OPM%
15.014.5
NPM
NPM%
11.19.8
ROCE
ROCE%
22.438.1
ROE
ROE%
15.630.6
ROA
ROA%
7.513.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**Kore Digital Limited (KDL)** is a high-growth, specialized infrastructure provider based in **Maharashtra**, India. Established in **2009** and listed on the **NSE Emerge** in **June 2023**, the company has evolved from a regional passive telecommunications player into a diversified infrastructure and deep-tech engineering firm. KDL operates under an **Infrastructure Provider Category I (IP-I)** license from the **Department of Telecommunications (DoT)**, authorizing it to own, lease, and maintain critical communication assets. --- ### Strategic Corporate Restructuring & Vertical Integration In **January 2025**, KDL underwent a significant structural transformation to enhance operational clarity and engineering depth. The company acquired **98% equity stakes** in three specialized entities, creating a vertically integrated ecosystem: * **Franken Telecom Private Limited:** Dedicated to telecom infrastructure acquisition, design, and leasing to optimize asset utilization. * **Wolter Infratech Private Limited:** An in-house construction arm focused on specialized engineering and civil works to accelerate project timelines. * **KDL Realinfra Private Limited:** An Engineering, Procurement, and Construction (**EPC**) arm that leverages industry relationships to secure and execute large-scale external projects. --- ### Core Infrastructure Assets & Connectivity Capabilities KDL’s primary value proposition lies in its extensive physical network across the **Mumbai Metropolitan Region** and broader **Maharashtra**. The company provides enterprise-grade delivery exceeding **100 Gbps** to major telecom operators, including **Reliance Jio, Bharti Airtel, Vodafone Idea, and Tata Teleservices**. | Asset Type | Capacity / Scale | | :--- | :--- | | **Optical Fiber Cable (OFC)** | **700+ km** owned backbone; **600 km** underground fiber deployed | | **Cell Sites** | **600+** pole-based sites commissioned in/around Mumbai | | **Site Infrastructure** | Includes **RTT** (Roof Top Towers), **GBT** (Ground Based Towers), and **Microwave backhaul** | | **Expansion Target** | Actively expanding the Mumbai suburban network by an additional **400 km** | --- ### High-Value Infrastructure Projects & Concessions The company’s growth is anchored by long-term, high-visibility infrastructure contracts that provide both immediate EPC revenue and long-term recurring income. * **Samruddhi Mahamarg (Mumbai-Nagpur Expressway):** KDL is implementing a next-generation communication grid along this corridor. The project involves **1,400 km** of ducting (**700 km** on both sides). Under a **15-year concession** (extendable by 10 years), KDL leases this infrastructure at **MSRDC** fixed rates (approx. **₹14 per meter/month**), with total expected net revenue exceeding **₹1,500 Cr**. * **Urban Mobility & Expressways:** KDL is developing communication corridors for the **Mumbai Metro** and the **Mumbai-Delhi Expressway**, including the deployment of Integrated Traffic Management Systems (**ITMS**). * **Strategic Partnerships:** A key collaboration with **Crest Digitel (a Brookfield company)** focuses on expanding **In-Building Solutions (IBS)** and **Micro Cell Sites** to meet the densification requirements of 5G. * **Specialized Defense Projects:** Completed a high-value **Fiber to the Curb (FTTC)** deployment for the **Indian Navy** at Navy Nagar, Mumbai. --- ### Defense Sector Diversification & Deep-Tech Manufacturing A pivotal shift in KDL’s strategy is its entry into the defense indigenization ecosystem. The company has been approved by the **Indian Air Force’s Indigenisation and Substitution Cell (ISC)** with authorization valid until **March 2031**. * **Additive Manufacturing:** KDL is developing a **Deep-Tech facility** at Kharghar, focusing on **3D-printed metallic, ceramic, and industrial plastic** components. * **Product Portfolio:** The company has already delivered **full-density metal components** for imported weapon systems. It is currently shortlisted by the **IAF** for three categories: 1. Ancillary aircraft equipment. 2. Non-critical ground support systems. 3. Lightweight operational mobility equipment. * **R&D Support:** These initiatives are supported by technical collaborations and facilities at **IIT Bombay**. --- ### Financial Performance & Growth Targets KDL has demonstrated an aggressive scaling trajectory, with **FY25** revenue more than tripling compared to the previous year. **Consolidated Financial Trajectory:** | Metric | FY24 (Actual) | FY25 (Actual) | FY26 (Target) | | :--- | :--- | :--- | :--- | | **Total Revenue** | **₹105.08 Cr** | **₹327.74 Cr** | **₹1,000 Cr** | | **EBITDA** | **₹17.08 Cr** | **₹47.55 Cr** | - | | **Net Profit (PAT)** | **₹11.49 Cr** | **₹31.70 Cr** | - | **Key Financial Observations:** * **Revenue Mix:** The current split between **Telecom Services** and **EPC Work** is approximately **30:70**. * **Project Pipeline:** The company currently holds an active work order pipeline valued at **₹400 Cr**. * **Margin Trends:** While revenue has surged, EBITDA margins have seen some moderation (from **22.33%** in FY23 to **11.85%** in H1 FY25) due to inflationary pressures, rising raw material costs, and a higher proportion of principal contracting work. * **Geographic Concentration:** Currently, **100%** of revenue is derived from **Maharashtra**, though expansion into the **Bhiwandi-Kalyan-Thane** belt is underway. --- ### Capital Structure & Shareholder Information KDL has utilized various corporate actions to support its rapid expansion and reward shareholders. * **Bonus Issue:** In **January 2025**, KDL issued **80,16,000 bonus shares** in a **2:1 ratio**, increasing the paid-up capital to **₹12.02 Cr**. * **Authorized Capital:** Increased to **₹12.50 Cr** to facilitate future fundraising. * **Promoter Alignment:** Promoter holding stood at **63.35%** as of June 2024. Following open market acquisitions in March 2025, promoters further signaled confidence in the company's long-term prospects. * **Capital Allocation:** The Board has opted to **retain profits** rather than declare a dividend for FY25, prioritizing the funding of the **₹1,000 Cr** opportunity pipeline and the new defense manufacturing facility. --- ### Risk Profile & Mitigation Framework KDL employs a structured risk management approach overseen by the **Audit Committee**. | Risk Category | Impact & Mitigation | | :--- | :--- | | **Seasonality** | Financials typically experience a **Q2 slowdown** due to monsoon-related disruptions in infrastructure deployment. | | **Concentration Risk** | High reliance on the Maharashtra market; mitigated by diversifying into defense and national expressway projects. | | **Operational Risk** | Managed through the recent acquisition of **Wolter Infratech** to bring construction capabilities in-house. | | **Compliance & Legal** | The company reports **zero pending litigations** and full compliance with **Companies Rules, 2014**. | | **Financial Controls** | No material foreseeable losses on long-term or derivative contracts; robust internal oversight to manage inflationary pressures. |