Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹2,705Cr
Rev Gr TTM
Revenue Growth TTM
-1.23%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

KIRIINDUS
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -46.6 | -17.8 | -4.8 | -21.7 | 20.9 | -19.3 | -25.0 | 12.0 | -23.8 | 10.2 | 23.4 | -2.8 |
| 227 | 226 | 240 | 180 | 264 | 183 | 178 | 223 | 210 | 218 | 227 | 222 |
Operating Profit Operating ProfitCr |
| -2.1 | 0.8 | -4.3 | -13.0 | 1.9 | 0.1 | -2.7 | -24.9 | -2.5 | -8.0 | -6.4 | -28.0 |
Other Income Other IncomeCr | 3 | 1 | 2 | 8 | 6 | 14 | 3 | 92 | 6 | 35 | 1 | 5,956 |
Interest Expense Interest ExpenseCr | 2 | 4 | 5 | 6 | 8 | 5 | 18 | 50 | 54 | 60 | 61 | 67 |
Depreciation DepreciationCr | 12 | 12 | 12 | 11 | 12 | 11 | 11 | 11 | 11 | 12 | 12 | 12 |
| -16 | -13 | -26 | -30 | -9 | -2 | -31 | -14 | -64 | -53 | -85 | 5,829 |
| 2 | 2 | 1 | -1 | 8 | -1 | -1 | 0 | 0 | -1 | -6 | 817 |
|
Growth YoY PAT Growth YoY% | -298.8 | 42.3 | -2.4 | 15.2 | 10.5 | 92.8 | -11.2 | 52.4 | -288.3 | -4,573.6 | -166.6 | 36,628.6 |
| -8.3 | -6.7 | -11.6 | -18.1 | -6.1 | -0.6 | -17.2 | -7.7 | -31.1 | -25.4 | -37.2 | 2,887.1 |
| -11.8 | -0.5 | 3.6 | 24.4 | -2.0 | 15.1 | 15.5 | 28.5 | -15.4 | 1.9 | -4.7 | 834.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 34.7 | 10.7 | 9.3 | -0.7 | 24.8 | -6.3 | -26.7 | 56.4 | -36.9 | -25.0 | 4.4 | 7.3 |
| 831 | 917 | 966 | 936 | 1,163 | 1,119 | 874 | 1,376 | 983 | 768 | 794 | 878 |
Operating Profit Operating ProfitCr |
| 10.7 | 11.0 | 14.1 | 16.2 | 16.6 | 14.3 | 8.6 | 8.1 | -4.0 | -8.4 | -7.3 | -10.5 |
Other Income Other IncomeCr | 2 | 13 | 159 | 233 | 9 | 265 | 233 | 338 | 215 | 294 | 488 | 5,998 |
Interest Expense Interest ExpenseCr | 86 | 74 | 9 | 3 | 5 | 5 | 4 | 5 | 6 | 23 | 127 | 241 |
Depreciation DepreciationCr | 28 | 27 | 29 | 34 | 38 | 44 | 46 | 50 | 49 | 46 | 45 | 46 |
| -13 | 30 | 279 | 376 | 198 | 402 | 265 | 404 | 122 | 166 | 262 | 5,627 |
| 3 | 4 | 14 | 18 | 33 | 26 | 13 | 15 | 16 | 0 | -2 | 810 |
|
| 77.8 | 259.3 | 934.6 | 34.8 | -54.2 | 128.8 | -32.8 | 54.0 | -72.6 | 55.9 | 59.3 | 1,719.6 |
| -1.7 | 2.5 | 23.6 | 32.0 | 11.8 | 28.8 | 26.4 | 26.0 | 11.3 | 23.5 | 35.8 | 606.5 |
| 79.9 | 77.6 | 95.4 | 125.0 | 52.3 | 114.3 | 75.1 | 95.5 | 20.7 | 25.6 | 44.6 | 816.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 23 | 27 | 28 | 30 | 31 | 34 | 34 | 52 | 52 | 52 | 56 | 60 |
| 369 | 596 | 838 | 1,280 | 1,509 | 1,875 | 2,125 | 2,521 | 2,627 | 2,732 | 3,012 | 3,219 |
Current Liabilities Current LiabilitiesCr | 343 | 392 | 238 | 229 | 319 | 354 | 403 | 466 | 475 | 550 | 243 | 406 |
Non Current Liabilities Non Current LiabilitiesCr | 765 | 303 | 202 | 195 | 173 | 116 | 113 | 35 | 51 | 32 | 1,235 | 1,461 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 680 | 418 | 311 | 412 | 491 | 512 | 542 | 579 | 536 | 237 | 686 | 589 |
Non Current Assets Non Current AssetsCr | 876 | 921 | 1,162 | 1,416 | 1,567 | 1,892 | 2,158 | 2,495 | 2,668 | 3,129 | 4,040 | 4,557 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -83 | 226 | 206 | 70 | 141 | 124 | 72 | 92 | 89 | -77 | -342 |
Investing Cash Flow Investing Cash FlowCr | -247 | -212 | -105 | -71 | -119 | -104 | -70 | -29 | -18 | 29 | -842 |
Financing Cash Flow Financing Cash FlowCr | 325 | 1 | -119 | 1 | -16 | -27 | -7 | -57 | -56 | 50 | 1,194 |
|
Free Cash Flow Free Cash FlowCr | -133 | 181 | 133 | 43 | 26 | 11 | -5 | 55 | 66 | -85 | -749 |
| 517.5 | 882.1 | 77.4 | 19.7 | 86.2 | 33.1 | 28.6 | 23.7 | 83.1 | -46.2 | -129.2 |
CFO To EBITDA CFO To EBITDA% | -83.8 | 200.6 | 129.3 | 38.9 | 61.2 | 66.8 | 87.4 | 76.0 | -236.6 | 129.3 | 634.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 313 | 294 | 785 | 1,258 | 1,556 | 906 | 1,405 | 2,538 | 1,470 | 1,573 | 3,475 |
Price To Earnings Price To Earnings | 1.7 | 1.5 | 3.0 | 3.5 | 9.5 | 2.4 | 5.6 | 6.5 | 13.8 | 9.5 | 13.1 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.7 | 1.1 | 1.1 | 0.7 | 1.5 | 1.7 | 1.6 | 2.2 | 4.7 |
Price To Book Price To Book | 0.8 | 0.5 | 0.9 | 1.0 | 1.0 | 0.5 | 0.7 | 1.0 | 0.6 | 0.6 | 1.1 |
| 11.0 | 4.9 | 6.0 | 7.7 | 7.3 | 5.3 | 18.7 | 21.6 | -37.9 | -28.4 | -85.0 |
Profitability Ratios Profitability Ratios |
| 29.3 | 27.4 | 30.3 | 36.7 | 34.8 | 37.7 | 36.6 | 31.9 | 26.9 | 21.5 | 30.9 |
| 10.7 | 11.0 | 14.1 | 16.2 | 16.6 | 14.3 | 8.6 | 8.1 | -4.0 | -8.4 | -7.3 |
| -1.7 | 2.5 | 23.6 | 32.0 | 11.8 | 28.8 | 26.4 | 26.0 | 11.3 | 23.5 | 35.8 |
| 6.2 | 11.4 | 27.5 | 25.9 | 12.0 | 20.3 | 11.7 | 15.3 | 4.7 | 6.5 | 9.3 |
| -4.1 | 4.1 | 30.7 | 27.3 | 10.7 | 19.7 | 11.7 | 15.1 | 4.0 | 6.0 | 8.6 |
| -1.0 | 1.9 | 18.0 | 19.6 | 8.0 | 15.6 | 9.3 | 12.7 | 3.3 | 4.9 | 5.6 |
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 |