Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Kesoram Industries Ltd

KESORAMIND
NSE
10.06
0.50%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Kesoram Industries Ltd

KESORAMIND
NSE
10.06
0.50%
30 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
313Cr
Close
Close Price
10.06
Industry
Industry
Tyres & Tubes
PE
Price To Earnings
0.06
PS
Price To Sales
1.26
Revenue
Revenue
248Cr
Rev Gr TTM
Revenue Growth TTM
-5.02%
PAT Gr TTM
PAT Growth TTM
-1,379.99%
Peer Comparison
How does KESORAMIND stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
KESORAMIND
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1,05599960667067596567615565
Growth YoY
Revenue Growth YoY%
2.312.1-92.9-93.3-93.4-93.3-2.0-1.4-3.8-9.3-6.0-1.1
Expenses
ExpensesCr
94789476758176707293727481
Operating Profit
Operating ProfitCr
108105-16-9-11-8-11-6-26-11-19-16
OPM
OPM%
10.310.5-27.4-13.1-15.3-12.5-19.4-9.5-38.1-17.2-33.5-24.8
Other Income
Other IncomeCr
157381521117-78434
Interest Expense
Interest ExpenseCr
1231167767776667
Depreciation
DepreciationCr
263166666614555
PBT
PBTCr
-25-35-27-14-8-20-24-18-29-99-266
Tax
TaxCr
1-30042600-7000
PAT
PATCr
-26-32-59-49-241-61-70-695,766-99-266
Growth YoY
PAT Growth YoY%
43.447.00.6-2.5-821.0-89.2-19.1-40.62,495.7-61.963.0108.7
NPM
NPM%
-2.5-3.3-98.0-74.1-344.1-91.2-119.1-105.68,569.6-162.7-46.99.3
EPS
EPS
0.0-0.1-0.1-0.1-0.4-0.1-0.1-0.1185.6-3.2-0.80.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
3,8423,8732,9042,6462,6533,6063,7783,987259248
Growth
Revenue Growth%
0.8-25.0-8.90.335.94.85.5-93.5-4.0
Expenses
ExpensesCr
3,8463,9472,6132,4172,2773,0943,5073,635310319
Operating Profit
Operating ProfitCr
-5-74291228376512271352-52-71
OPM
OPM%
-0.1-1.910.08.614.214.27.28.8-20.0-28.5
Other Income
Other IncomeCr
174846140-14914-103-121-22
Interest Expense
Interest ExpenseCr
2834433573442765024504892825
Depreciation
DepreciationCr
1361461081131181121031373230
PBT
PBTCr
-250-580-112-188-167-87-385-274-91-148
Tax
TaxCr
-8-2-120-307-10-19111019-7
PAT
PATCr
-242-578-100-188140-77-194-384-1105,646
Growth
PAT Growth%
-138.682.6-86.7174.7-155.2-151.2-97.771.25,211.3
NPM
NPM%
-6.3-14.9-3.5-7.15.3-2.1-5.1-9.6-42.72,274.1
EPS
EPS
-0.8-1.9-1.0-0.60.4-0.2-0.3-0.6179.1181.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
117137143143165244311311311311
Reserves
ReservesCr
680307-30-24033265105-27414136
Current Liabilities
Current LiabilitiesCr
2,1382,5652,4511,7829851,0721,0171,058205164
Non Current Liabilities
Non Current LiabilitiesCr
2,3973,0252,4071,5272,0491,8501,9452,223156145
Total Liabilities
Total LiabilitiesCr
5,3336,1174,9703,2123,2323,4333,4353,376813655
Current Assets
Current AssetsCr
1,5261,5441,1975117599961,0541,144139111
Non Current Assets
Non Current AssetsCr
3,8074,5733,7732,7002,4732,4372,3812,233674544
Total Assets
Total AssetsCr
5,3336,1174,9703,2123,2323,4333,4353,376813655

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
79177775787259324131-7737
Investing Cash Flow
Investing Cash FlowCr
1,792-992575-445-150-6349757
Financing Cash Flow
Financing Cash FlowCr
-2,117662-1,823-218201-224-248-4-49
Net Cash Flow
Net Cash FlowCr
-246-153-47312330936-68-6-5
Free Cash Flow
Free Cash FlowCr
-277-48374475423328966-7940
CFO To PAT
CFO To PAT%
-32.7-30.6-772.0-419.5184.8-418.8-67.320.0-33.8
CFO To EBITDA
CFO To EBITDA%
-1,718.9-239.1266.3344.568.963.348.4-21.9-72.3

Ratios

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,6801,4951,0372621,1551,2761,8205,320140
Price To Earnings
Price To Earnings
0.00.00.0-1.48.30.00.00.00.0
Price To Sales
Price To Sales
0.40.40.40.10.40.30.420.00.5
Price To Book
Price To Book
2.13.49.2-2.75.82.54.4143.90.3
EV To EBITDA
EV To EBITDA
-1,024.3-72.613.710.18.25.913.521.1-6.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
63.766.086.486.186.589.588.687.653.8
OPM
OPM%
-0.1-1.910.08.614.214.27.28.8-20.0
NPM
NPM%
-6.3-14.9-3.5-7.15.3-2.1-5.1-9.6-42.7
ROCE
ROCE%
0.8-3.17.97.94.917.22.89.3-9.7
ROE
ROE%
-30.4-129.9-89.5192.871.0-15.2-46.8-1,040.0-24.5
ROA
ROA%
-4.5-9.4-2.0-5.84.3-2.3-5.7-11.4-13.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Following a landmark corporate restructuring in **2025**, the company has fundamentally altered its identity, transitioning from a diversified industrial conglomerate into a focused manufacturer of specialty fibers and chemicals. The defining moment of this transition was the demerger of the **Cement** division to **UltraTech Cement Limited (UTCL)**, effective **March 1, 2025** (with an appointed date of **April 1, 2024**). This move was designed to unlock shareholder value and aggressively deleverage the balance sheet. Consequently, the company has ceased standalone manufacturing and now functions as a holding entity for its industrial operations, primarily conducted through its wholly-owned subsidiary, **Cygnet Industries Limited**. The company is currently in the final stages of a management takeover by **Frontier Warehousing Limited** (the "Acquirer"), which entered into a **Share Purchase Agreement (SPA)** on **December 4, 2025**, to acquire a **42.80%** stake from the existing Promoter Group. --- ### **Core Operational Segments & Product Portfolio** The group now operates under a single reportable segment: **Rayon, Transparent Paper, and Chemicals**. While the cement business has been demerged, the company retains the legacy of its high-equity brands. #### **1. Rayon and Transparent Paper (Cygnet Industries)** * **Viscose Filament Rayon Yarn:** Marketed under the **Kesoram Rayon** brand, focusing primarily on yarn above **75 deniers** for the textile industry. * **Transparent Paper (Cellophane):** Marketed under the **Kesophane** brand. This is a non-toxic, bio-degradable film sourced from a mix of soft and hardwood pulp. It is positioned as a sustainable substitute for polythene, particularly for farm produce and firecrackers. * **Chemicals:** Production of specialty chemicals and by-products integrated with the rayon manufacturing process. #### **2. Legacy Cement Brand Equity** While the physical assets (totaling **10.75 MTPA** capacity) have moved to **UltraTech**, the company’s history is rooted in the **Birla Shakti** and **Kesoram Cement** brands. These brands remain approved for high-stakes government projects, including the **Ministry of Defence** and **Military Engineering Services**. | Product Category | Key Brands | Market Positioning | | :--- | :--- | :--- | | **Rayon Yarn** | **Kesoram Rayon** | Premium textile intermediates; protected by anti-dumping investigations against Chinese imports. | | **Cellophane** | **Kesophane** | Eco-friendly packaging; 100% bio-degradable. | | **Cement (Legacy)** | **Birla Shakti** | High-performance variants like **ConQUerete** and **Super Plast**. | --- ### **Manufacturing Infrastructure & Sustainability Standards** Operations are centralized at an integrated facility in **West Bengal**. * **Primary Location:** Kuntighat, Magra Road, Raghunathpur, West Bengal (**712513**). * **Operational Status:** Performance has been subdued post-Covid-19 due to a need for modernization and working capital. In **FY 2024-25**, the subsidiary reported a turnover of **₹258.76 crore** with a net loss of **₹56.35 crore**. * **Environmental Stewardship:** The units have achieved **Zero Liquid Discharge (ZLD)** status through Sewage Treatment Plants (**STP**) and rainwater harvesting. * **Safety & Compliance:** The company maintains **ISO 45001:2018** certification and is transitioning to the **New Labour Codes** effective **November 21, 2025**. * **Digital Security:** To protect customer and operational data, the company has deployed **Firewalls with Unified Threat Management** and AI-driven anti-ransomware suites. --- ### **Corporate Restructuring & Ownership Change** The company is undergoing a "Change in Control" process that will redefine its future governance. #### **The UltraTech Demerger (March 2025)** * **Equity Swap:** Shareholders received **1** share of UltraTech for every **52** shares held in Kesoram. * **Preference Shares:** **54,86,608** UltraTech Redeemable Preference Shares were issued in exchange for **90,00,000** Kesoram 5% NCRPS. * **Debt Transfer:** Listed **Non-Convertible Debentures (NCDs)** associated with the cement business were transferred to UltraTech. #### **The Frontier Warehousing Open Offer** Following the **SPA**, the Acquirer has launched a mandatory **Open Offer** to public shareholders: * **Target:** Up to **8,07,72,600** equity shares (**26.00%** of Voting Share Capital). * **Offer Price:** **₹5.48** per equity share in cash. * **Total Consideration:** **₹44.26 Crore**. * **Escrow:** **₹11.06 crore** (**25%** of the offer) has been deposited with **Axis Bank**. * **Strategic Intent:** The Acquirer intends to streamline operations and may diversify into new business lines, with no current plans to delist the company. --- ### **Financial Profile & Capital Management** The company has executed a massive cleanup of its balance sheet, though it remains impacted by impairment charges. #### **Debt Refinancing & Capital Reduction** * **NCD Repayment:** In **2024**, the company repaid **16,035** high-cost NCDs (book value **₹1,683.86 crore**) using lower-interest term loans from a consortium including **Tata Capital** and **Hero Fincorp**. * **New Funding:** Allotted **3,200** unlisted NCDs in **May 2024** totaling **₹320 crore**. * **Capital Structure:** Authorized capital stands at **₹1200 crore**; Paid-up equity capital is **₹310.66 crore**. The entire Preference Share Capital of **₹109.19 crore** was cancelled in **June 2025** as part of the demerger. #### **Impairments and Asset Disposals** The company has aggressively provided for underperforming assets: * **Cygnet Industries:** Total impairments and interest waivers exceeding **₹390 crore** across **FY25** and early **FY26**. * **Hindustan Heavy Chemicals (HHC):** Unit and land sold for **₹60 Crore** in **2023-24**. * **KSPF Unit:** Recognized a land remeasurement loss of **₹41.72 crore**; currently seeking disposition of the site. * **Gondkhari Coal Mining:** Investment fully provided for (**Nil** value) following the **2014** Supreme Court de-allocation. --- ### **Risk Factors & Contingent Liabilities** Investors should note significant legal and operational headwinds. #### **1. Major Litigation** * **JK Tyre & Industries:** A massive arbitration claim of **₹917.23 crore** plus interest regarding a **2015** SPA breach; the company has a counterclaim of **₹17.09 crore**. * **Mintech Global (MGPL):** An arbitration award dispute where the High Court recently set aside **₹127.12 crore** of a **₹174.88 crore** award, though interest remains at **14.50% p.a.** * **Tax & Land:** Pending indirect tax litigation of **₹106 crore** and a **Supreme Court** status quo order regarding West Bengal Government land resumption. #### **2. Operational & Transactional Risks** * **Subsidiary Debt:** The new Acquirer must resolve a **₹217 crore** loan from **WBIDFC** to Cygnet Industries, either through an NOC or refinancing. * **Import Pressure:** The Rayon business is highly sensitive to Chinese dumping; while anti-dumping duties provide a buffer, global trade shifts remain a threat. * **Regulatory Hurdles:** The **EPFO** exemption for the Rayon unit was revoked in **2024** due to the subsidiary's financial instability. * **Liquidity:** While the company has an asset cover of **1.71 times** for its secured debt, it remains reliant on successful asset disposals and the completion of the management takeover to stabilize cash flows.