Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Kiri Industries Ltd

KIRIINDUS
NSE
415.10
0.28%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Kiri Industries Ltd

KIRIINDUS
NSE
415.10
0.28%
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
2,705Cr
Close
Close Price
415.10
Industry
Industry
Dyes & Pigments
PE
Price To Earnings
0.51
PS
Price To Sales
3.41
Revenue
Revenue
794Cr
Rev Gr TTM
Revenue Growth TTM
-1.23%
PAT Gr TTM
PAT Growth TTM
-7,989.04%
Peer Comparison
How does KIRIINDUS stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
KIRIINDUS
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
222227231160269183173179205202213174
Growth YoY
Revenue Growth YoY%
-46.6-17.8-4.8-21.720.9-19.3-25.012.0-23.810.223.4-2.8
Expenses
ExpensesCr
227226240180264183178223210218227222
Operating Profit
Operating ProfitCr
-52-10-2150-5-44-5-16-14-49
OPM
OPM%
-2.10.8-4.3-13.01.90.1-2.7-24.9-2.5-8.0-6.4-28.0
Other Income
Other IncomeCr
312861439263515,956
Interest Expense
Interest ExpenseCr
245685185054606167
Depreciation
DepreciationCr
121212111211111111121212
PBT
PBTCr
-16-13-26-30-9-2-31-14-64-53-855,829
Tax
TaxCr
221-18-1-100-1-6817
PAT
PATCr
-18-15-27-29-16-1-30-14-64-51-795,012
Growth YoY
PAT Growth YoY%
-298.842.3-2.415.210.592.8-11.252.4-288.3-4,573.6-166.636,628.6
NPM
NPM%
-8.3-6.7-11.6-18.1-6.1-0.6-17.2-7.7-31.1-25.4-37.22,887.1
EPS
EPS
-11.8-0.53.624.4-2.015.115.528.5-15.41.9-4.7834.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
9311,0301,1251,1171,3941,3059571,497945709740794
Growth
Revenue Growth%
34.710.79.3-0.724.8-6.3-26.756.4-36.9-25.04.47.3
Expenses
ExpensesCr
8319179669361,1631,1198741,376983768794878
Operating Profit
Operating ProfitCr
10011315918123118683121-37-59-54-84
OPM
OPM%
10.711.014.116.216.614.38.68.1-4.0-8.4-7.3-10.5
Other Income
Other IncomeCr
21315923392652333382152944885,998
Interest Expense
Interest ExpenseCr
8674935545623127241
Depreciation
DepreciationCr
282729343844465049464546
PBT
PBTCr
-13302793761984022654041221662625,627
Tax
TaxCr
34141833261315160-2810
PAT
PATCr
-16262663581643762523891071662654,817
Growth
PAT Growth%
77.8259.3934.634.8-54.2128.8-32.854.0-72.655.959.31,719.6
NPM
NPM%
-1.72.523.632.011.828.826.426.011.323.535.8606.5
EPS
EPS
79.977.695.4125.052.3114.375.195.520.725.644.6816.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
232728303134345252525660
Reserves
ReservesCr
3695968381,2801,5091,8752,1252,5212,6272,7323,0123,219
Current Liabilities
Current LiabilitiesCr
343392238229319354403466475550243406
Non Current Liabilities
Non Current LiabilitiesCr
7653032021951731161133551321,2351,461
Total Liabilities
Total LiabilitiesCr
1,5561,3391,4731,8282,0582,4042,7003,0743,2053,3654,7255,146
Current Assets
Current AssetsCr
680418311412491512542579536237686589
Non Current Assets
Non Current AssetsCr
8769211,1621,4161,5671,8922,1582,4952,6683,1294,0404,557
Total Assets
Total AssetsCr
1,5561,3391,4731,8282,0582,4042,7003,0743,2053,3654,7255,146

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-8322620670141124729289-77-342
Investing Cash Flow
Investing Cash FlowCr
-247-212-105-71-119-104-70-29-1829-842
Financing Cash Flow
Financing Cash FlowCr
3251-1191-16-27-7-57-56501,194
Net Cash Flow
Net Cash FlowCr
-616-1907-7-561429
Free Cash Flow
Free Cash FlowCr
-133181133432611-55566-85-749
CFO To PAT
CFO To PAT%
517.5882.177.419.786.233.128.623.783.1-46.2-129.2
CFO To EBITDA
CFO To EBITDA%
-83.8200.6129.338.961.266.887.476.0-236.6129.3634.0

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3132947851,2581,5569061,4052,5381,4701,5733,475
Price To Earnings
Price To Earnings
1.71.53.03.59.52.45.66.513.89.513.1
Price To Sales
Price To Sales
0.30.30.71.11.10.71.51.71.62.24.7
Price To Book
Price To Book
0.80.50.91.01.00.50.71.00.60.61.1
EV To EBITDA
EV To EBITDA
11.04.96.07.77.35.318.721.6-37.9-28.4-85.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
29.327.430.336.734.837.736.631.926.921.530.9
OPM
OPM%
10.711.014.116.216.614.38.68.1-4.0-8.4-7.3
NPM
NPM%
-1.72.523.632.011.828.826.426.011.323.535.8
ROCE
ROCE%
6.211.427.525.912.020.311.715.34.76.59.3
ROE
ROE%
-4.14.130.727.310.719.711.715.14.06.08.6
ROA
ROA%
-1.01.918.019.68.015.69.312.73.34.95.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **1. Company Overview** Kiri Industries Limited (KIL), established in 1998 and headquartered in Ahmedabad, Gujarat, is one of India’s largest manufacturers and exporters of **dyes, dye intermediates, and basic chemicals**. The company operates five modern manufacturing facilities across Ahmedabad and Vadodara and serves over 50 countries in the Asia-Pacific, EU, and Americas. It is a certified Key Business Partner to major global dyestuff producers and holds international certifications including **ISO 9001:2015, ISO 14001:2015, ISO 45001:2018, GOTS, Bluesign®, and ZDHC**, reflecting its commitment to quality, sustainability, and environmental compliance. KIL was listed on the **BSE and NSE** following its IPO in 2008. Over the years, it has expanded through strategic backward integration and acquisitions, including the landmark acquisition of **DyStar Group in 2010**, which significantly enhanced its global footprint. However, due to protracted legal disputes, Kiri is now in the **final stages of exiting its investment in DyStar**, with a priority claim of **$603.8 million** from the en-bloc sale of DyStar, overseen by Deloitte. The resolution is expected by **December 31, 2025**, paving the way for reinvestment into high-growth ventures. --- ### **2. Core Business – Dyes & Chemicals Segment** Kiri Industries maintains a **fully integrated manufacturing model**, spanning basic chemicals → dye intermediates → finished dyes, enabling economies of scale and resilience against input cost volatility. #### **Key Facilities & Capacities (as of Nov 2025):** - **Dyes:** - 36,000 MTPA reactive dyes (including Lonsen Kiri JV) - 8,000 MTPA disperse dyes - **Dye Intermediates:** - Vinyl Sulfone: 18,000 MTPA - H-Acid: 7,200 MTPA (one of India’s largest producers; 49% capacity utilization in Q1 FY26) - Specialty intermediates: ~16,000 MTPA (used in agrochemicals, performance chemicals) - **Basic Chemicals:** - Sulphuric acid: 280 TPD - Oleum: 70 TPD - Chloro-sulphonic acid: 100 TPD - Thionyl chloride: 150 TPD - **Total basic chemicals capacity: 182,500 MTPA** - **Captive Power:** - 3.5 MW steam-based power plant at Vadodara plant (using process waste heat) #### **Revenue Breakdown (FY23 Estimate):** - 46% – Reactive Dyes - 48% – Dye Intermediates - 6% – Basic Chemicals #### **Competitive Strengths:** - Backward integration (produces ~60% of its intermediates in-house) - Global customer partnerships and ability to pass on cost increases - Flexible manufacturing (reactive, acid, wool reactive, disperse dyes) - Strong R&D focus on sustainable, eco-friendly products in response to global green regulations #### **Challenges in Dyes Segment:** - Weak post-pandemic demand and reduced global exports (e.g., India’s reactive dye exports down ~45%) - Geopolitical risks: **U.S. tariffs of up to 50%** on Indian dye exports - Intense competition from **Chinese producers** selling below cost - High legal expenses until Q4 FY25 related to DyStar litigation #### **Strategic Plan (FY26 and Beyond):** - Grow revenue in dyes/intermediates to **₹1,500 crores annually** using existing capacity - Target **80–90% capacity utilization** up from ~50% historically - Focus on **value-added products**, cost control, and inventory optimization - No new capex in core segment; minimal maintenance CAPEX as plants are fully depreciated --- ### **3. Strategic Diversification: Entry into Copper & Fertilizer via Indo Asia Copper Ltd. (IACL)** Kiri Industries is undergoing a transformational shift through its **wholly owned subsidiary, Indo Asia Copper Limited (IACL)**, to enter **integrated copper smelting and fertilizer production**, representing a major diversification beyond its core chemical business. #### **Project Highlights:** - **Total Project Cost:** ₹10,661 crore - **Funding Structure:** 70% debt / 30% equity - **Equity Deployed (as of Nov 2025):** ₹1,036 crore - **Projected IRR:** ~25% - **Execution Timeline:** 36 months from October 1, 2025 → **Commercial operations expected by Q4 2027** #### **Location & Infrastructure:** - **Site:** Jafrabad, Amreli District, Gujarat - **Adjacency:** Pipavav Port, NH-51, Diu Airport, gas pipeline, power grid, water - **Advantage:** Drastically reduced logistics costs and import-export efficiency --- ### **4. Integrated Copper Smelting Facility (IACL)** The project centers on a **world-scale, ESG-compliant copper smelter** with strong profitability drivers. #### **Capacity:** - **Copper Concentrate Processing:** 1.8–2.0 million tonnes/year - **Copper Cathode:** 350,000 – 500,000 MTPA - **Copper Wire Rod:** 225,000 MTPA - **Copper Tube:** 35,000 MTPA #### **Key Profitability & Competitive Advantages:** 1. **Value-Added Products:** Focus on rods, tubes, and foils rather than raw cathodes → insulation from commodity price volatility. 2. **Precious Metal Recovery:** By-product gold, silver, and selenium extraction enhances margins. 3. **Technology Excellence:** Advanced energy-efficient processes, ability to process lower-grade concentrates (20–25% Cu), and high recycling of scrap. 4. **Feedstock Security:** - 50% secured via off-take agreements (suppliers in Chile, Africa, Peru) - Targeting full supply coverage within 6–12 months 5. **Hedging Price Volatility:** Operational levers (e.g., product mix, recycling) over financial hedging; long-term bull outlook on copper demand (driven by EVs, renewables, grid infrastructure) --- ### **5. Integrated Fertilizer Plant – Closed-Loop Model** A key innovation of the project is the **circular economy integration**, transforming industrial by-products into fertilizer inputs. #### **Process Integration:** - **Sulfuric acid** (by-product of copper smelting) → **Phosphoric acid** → **NPK/DAP fertilizers** #### **Fertilizer Capacities:** - Phosphoric Acid: 325,000 MTPA - DAP Fertilizer: 350,000 MTPA - NPK Fertilizers: 500,000 MTPA (combined across two variants) - Phospho-gypsum (by-product) for industrial reuse #### **Strategic Rationale:** - **Reduces India’s import dependency:** India imports **7 million tonnes of DAP** and 1–2 million tonnes of NPK annually. - Supports national food security and **goes beyond profit** – fertilizer segment to consume >95% of sulfuric acid by-product, reducing waste and enabling subsidy eligibility. - **Environmental alignment:** Zero-Liquid Discharge (ZLD), effluent recycling, desalination, and sludge management systems. - **Not a standalone profit center:** Contributes <5% of group EBITDA, but **enables cost recovery and sustainability**. --- ### **6. Project Progress & Enablers (as of Nov 2025)** | **Milestone** | **Status** | |---------------|----------| | Land Acquisition | Complete | | Environmental Clearance | Secured | | Basic Engineering | Complete | | Detailed Engineering & Procurement | Ongoing | | Site Development & Foundation Work | Ongoing | | Financial Closure | In progress | | EPC Partnerships | Established with global leaders | | Offtake Agreements for By-products | In negotiation with international traders | --- ### **7. Market Opportunity & Strategic Alignment** #### **Copper Market:** - India is the **3rd largest copper consumer** globally (after China, USA), with demand projected to reach **2.4 million tonnes/year by 2027**. - Driven by **energy transition** (solar, wind, EVs, grid expansion), urbanization, and electronics growth. - High import dependency creates a strategic need for domestic smelting capacity. #### **Fertilizer Market:** - India is the **2nd largest consumer** and **3rd largest producer** of fertilizers globally. - Phosphatic fertilizer market: **USD 1.54 billion (2024)**, growing at **~5.7% CAGR to 2030**. - Long-term market CAGR projected at **15%** due to rising population and stagnant arable land. --- ### **9. Management & Governance** - Strategic shift supported by **experienced promoters** and strengthened by **former executives from Birla Corp** in CEO/CFO roles for new ventures. - **Dedicated project team** for copper/fertilizer, separate from dyes business to avoid operational overlap. - No plans to hive off or sell the core dyes business, which is now **EBITDA and profit positive** post-DyStar exit. --- ### **10. Risks & Mitigation** | **Risk** | **Mitigation Strategy** | |--------|------------------------| | High Entry Barriers (E, C, P) | Already secured clearances, tech partnerships, land | | Copper Concentrate Supply | 50% locked in; negotiations ongoing for balance | | Long-Term Commodity Volatility | Focus on value-addition and by-product recovery | | Execution & Delays | Global EPC partnerships, phased development | | Regulatory & ESG Compliance | ZLD design, advanced effluent systems in place |