Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Kothari Products Ltd

KOTHARIPRO
NSE
73.05
0.60%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Kothari Products Ltd

KOTHARIPRO
NSE
73.05
0.60%
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
436Cr
Close
Close Price
73.05
Industry
Industry
Cigarettes & Tobacco Products
PE
Price To Earnings
10.39
PS
Price To Sales
0.48
Revenue
Revenue
916Cr
Rev Gr TTM
Revenue Growth TTM
-9.43%
PAT Gr TTM
PAT Growth TTM
-148.93%
Peer Comparison
How does KOTHARIPRO stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
KOTHARIPRO
VS

Quarterly Results

Upcoming Results on
29 May 2026
Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
323224266226276248266221223248283162
Growth YoY
Revenue Growth YoY%
-42.5-45.8-18.0-30.7-14.510.40.0-2.0-19.40.36.4-26.9
Expenses
ExpensesCr
344224268226278247394228221248302175
Operating Profit
Operating ProfitCr
-211-30-20-128-621-19-13
OPM
OPM%
-6.60.4-1.00.0-0.60.2-48.3-2.80.80.3-6.7-7.9
Other Income
Other IncomeCr
221551015791816262928
Interest Expense
Interest ExpenseCr
421111112342
Depreciation
DepreciationCr
100010101111
PBT
PBTCr
-31309116-121101523513
Tax
TaxCr
010001-105213
PAT
PATCr
-31209115-120111021410
Growth YoY
PAT Growth YoY%
-130.1455.0-53.272.5478.8-55.0-27,400.019.0-10.2303.2103.3-6.4
NPM
NPM%
-0.95.20.23.94.12.1-45.24.84.68.61.46.1
EPS
EPS
-0.52.00.11.51.90.9-20.11.81.53.00.81.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
6,6346,8666,3346,3675,7194,1133,1173,3971,387992958916
Growth
Revenue Growth%
15.43.5-7.70.5-10.2-28.1-24.29.0-59.2-28.4-3.5-4.4
Expenses
ExpensesCr
6,5026,7086,1526,2615,5764,1753,1883,3891,4079961,090945
Operating Profit
Operating ProfitCr
132158183106143-62-717-20-3-132-29
OPM
OPM%
2.02.32.91.72.5-1.5-2.30.2-1.5-0.3-13.8-3.2
Other Income
Other IncomeCr
9-2131082170634745455199
Interest Expense
Interest ExpenseCr
3047784559504332136611
Depreciation
DepreciationCr
233333332222
PBT
PBTCr
1091061156816255-5419933-8957
Tax
TaxCr
3539401339202541511
PAT
PATCr
7467765512435-5615532-9445
Growth
PAT Growth%
17.8-9.812.9-26.9123.3-71.9-262.1126.1-64.7526.0-389.3148.3
NPM
NPM%
1.11.01.20.92.20.8-1.80.40.43.3-9.85.0
EPS
EPS
8.311.212.79.320.75.8-9.42.50.95.5-15.97.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
203030303030303030306060
Reserves
ReservesCr
8408689289831,1001,1411,0301,0531,1241,1661,0361,062
Current Liabilities
Current LiabilitiesCr
4,2963,7872,8422,4131,6691,1341,08042917870246232
Non Current Liabilities
Non Current LiabilitiesCr
73838913848850340925514867126132
Total Liabilities
Total LiabilitiesCr
5,2294,7693,8893,5633,2882,8082,5491,7681,4791,3331,4971,530
Current Assets
Current AssetsCr
4,9664,4683,5242,9552,9422,5252,3031,5051,077885960973
Non Current Assets
Non Current AssetsCr
263301364608346283245263402448537558
Total Assets
Total AssetsCr
5,2294,7693,8893,5633,2882,8082,5491,7681,4791,3331,4971,530

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
295-22412-781-1,272-63120670241162100
Investing Cash Flow
Investing Cash FlowCr
-283232135550814597413-16835-127
Financing Cash Flow
Financing Cash FlowCr
-10357-190189548-89-138-714-81-19851
Net Cash Flow
Net Cash FlowCr
-9065-42-4190-9356-31-8-124
Free Cash Flow
Free Cash FlowCr
293-22720-790-1,289-6312366823918198
CFO To PAT
CFO To PAT%
397.1-334.316.2-1,411.1-1,029.2-182.2-213.64,561.04,635.8498.4-106.7
CFO To EBITDA
CFO To EBITDA%
222.9-141.66.7-740.0-891.6102.2-169.89,084.9-1,184.1-4,666.3-75.8

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
402478585450256105189380342343407
Price To Earnings
Price To Earnings
5.67.37.98.12.13.00.025.965.910.50.0
Price To Sales
Price To Sales
0.10.10.10.10.00.00.10.10.30.30.4
Price To Book
Price To Book
0.50.50.60.40.20.10.20.30.30.30.4
EV To EBITDA
EV To EBITDA
4.44.93.37.88.2-17.5-15.782.9-28.2-113.0-4.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
4.74.04.43.36.00.80.91.01.51.51.9
OPM
OPM%
2.02.32.91.72.5-1.5-2.30.2-1.5-0.3-13.8
NPM
NPM%
1.11.01.20.92.20.8-1.80.40.43.3-9.8
ROCE
ROCE%
12.411.915.67.39.74.6-0.53.61.63.1-6.1
ROE
ROE%
8.67.57.95.510.93.0-5.31.40.52.7-8.6
ROA
ROA%
1.41.41.91.63.81.2-2.20.80.32.4-6.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Incorporated in **1983**, **Kothari Products Limited (KPL)** is an Indian public limited company that has transitioned from its historical roots into a diversified entity focused on **International and Domestic Wholesale Trading** and **Real Estate Activities**. As a non-manufacturing entity, the company operates through a lean structure, leveraging its expertise in global supply chains and property development. The company is currently executing a fundamental **strategic pivot**. Citing a non-conducive global environment and trade uncertainties, KPL is shifting its "energies and resources" away from international markets toward **domestic trade** and **real estate**. This transformation includes a planned entry into the **manufacturing sector** to further diversify the business model and mitigate the inherent risks of pure-play trading. --- ### **Core Business Segments and Financial Performance** KPL’s operations are categorized into two primary segments. While the Trading division remains the volume driver, the Real Estate segment has emerged as a significant contributor to the bottom line. #### **Segmental Breakdown (FY 2023-24 vs. FY 2024-25)** | Segment | Revenue (FY24) | Revenue (FY25) | PBIT (FY24) | PBIT (FY25) | | :--- | :--- | :--- | :--- | :--- | | **Trading Division** | **Rs. 29,861 Lacs** | **Rs. 43,007 Lacs** | **Rs. 1,152 Lacs** | **Rs. 5,344 Lacs** | | **Real Estate etc.** | **Rs. 1,196 Lacs** | **Rs. 1,840 Lacs** | **Rs. 608 Lacs** | **Rs. 945 Lacs** | #### **Consolidated Financial Highlights** The company demonstrated a sharp recovery in profitability during the **FY 2024-25** period: * **Sales Turnover:** Increased **6.39%** to **Rs. 30,370 Lacs** (Standalone). * **Profit After Tax (PAT):** Surged by **338.40%** to **Rs. 5,331 Lacs**. * **Profit Before Depreciation & Tax:** Rose by **295.53%** to **Rs. 5,929 Lacs**. * **International Trade:** Export turnover remained **NIL** for the second consecutive year, reflecting the deliberate shift toward domestic markets. --- ### **Capital Structure and Shareholder Value Creation** In early **2025**, KPL undertook a significant capital restructuring to reward shareholders and strengthen its balance sheet for future expansion. * **Bonus Issue:** Successfully completed a **1:1 Bonus Issue** in **February 2025**, capitalizing **Rs. 29.84 Crores** from free reserves. * **Capital Expansion:** The **Authorized Capital** was increased from **Rs. 31.50 Crores** to **Rs. 61.50 Crores**, while the **Paid-up Capital** doubled to **Rs. 59.68 Crores**. * **Dividend Policy:** Despite high profitability, the Board recommended a **NIL dividend** for **FY 2024-25** to conserve liquidity for upcoming growth initiatives and manufacturing entry. --- ### **Subsidiary Ecosystem and Strategic Divestments** KPL manages a complex web of subsidiaries and associates, which it is actively streamlining to focus on high-growth domestic segments. | Entity Name | Relationship | Strategic Status | | :--- | :--- | :--- | | **Kothari Products Singapore Pvt. Ltd.** | **Material Subsidiary** | Active; Subject to **20% share buyback** at **USD 1.3679/share**. | | **Sai Veeran Agencies Pvt. Ltd.** | **Subsidiary** | **80% stake** acquired in **May 2025** to lead Real Estate expansion. | | **KPL Exports Ltd.** | **Former Subsidiary** | **100% stake** sold in **July 2024** for **Rs. 199.20 Crores**. | | **Associates** | **4 Entities** | Includes **Sankhya, Haraparvati, Subhadra, and SPPL Hotels**. | **Operational Note:** While the holding company showed strong standalone profits, the consolidated performance was impacted by its subsidiaries, which reported a combined net loss of **Rs. 5,865 Lacs** for the year ended **March 31, 2025**. --- ### **Asset Management and Liquidity Profile** The company maintains a conservative debt profile, primarily utilizing asset-backed financing and internal group loans. * **Debt Management:** A key liability is a loan against **Rent Receivables** from **HDFC**. Through aggressive part-payments, the company reduced the loan tenure from **180 months** to **90 months** as of **August 2025**. * **Unsecured Funding:** The Board has authorized unsecured loans from group companies, including **Rs. 50 Crores** from **Scaffold Properties** (**9.75% p.a.**) and **Rs. 29 Crores** from **Camelia Griha Nirman** (**8.5% p.a.**). * **Credit Rating:** As of **August 2025**, the company has **no credit rating**. The previous **'CARE BBB-'** rating was withdrawn in **2019** following the full repayment of rated debts. * **Working Capital:** Total financial liabilities stood at **Rs. 18,089 Lacs** as of **March 31, 2025**. --- ### **Risk Framework and Compliance Oversight** KPL operates a structured risk management framework overseen by the Managing Board, focusing on mitigating the volatility inherent in wholesale trading. * **Market & Forex Risk:** The company utilizes **natural hedging** and **forward covers/options** advised by external consultants. It strictly prohibits derivative use for **speculative purposes**. * **Credit Risk:** Management considers trade receivables in default only if they are more than **2 years past due**. As of **March 31, 2025**, **Rs. 5,389 Lacs** in receivables were in the **1-90 days** bucket. * **Audit Qualifications:** A recent interim review (October 2024) flagged a qualification regarding **Kothari Products Singapore Pvt. Ltd.** involving long-outstanding receivables of **$5,435,386 (~Rs. 4,533 lacs)** without impairment allowances. * **Regulatory Transition:** The company has assessed the impact of the **New Labour Codes (effective Nov 2025)** and deemed them **not material** for the parent company, though one associate is still evaluating the impact on its contract workforce. --- ### **Operational Infrastructure and ESG** * **Manufacturing & Energy:** Although KPL owns no industrial plants, it has demonstrated a commitment to sustainability by investing **Rs. 1.46 Crores** in a **290 KVA Grid Solar Roof Top Power Plant**. * **Human Capital:** The company employs **42 permanent staff**. The **median remuneration** increased by **9.05%** in **FY 2024-25** to **Rs. 6,33,082**. * **Governance:** **Sri Deepak Kothari** was re-appointed as **Chairman & Managing Director** for a **3-year term** starting **October 12, 2024**, ensuring leadership continuity during the current restructuring phase. The company reports **NIL** complaints regarding sexual harassment and maintains full **Ind-AS** compliance.