Login
Home
Charts
Search
Watchlist
Products

Kothari Products Ltd

KOTHARIPRO·NSE
69.64+9.38%Wed, 23 Sept '26 15:54

Kothari Products Ltd

KOTHARIPRO
NSE
69.64
+9.38%
|Wed, 23 Sept '26 15:54
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
415Cr
Close
Close Price
69.55
Industry
Industry
Cigarettes & Tobacco Products
PE
Price To Earnings
20.40
PS
Price To Sales
0.40
Revenue
Revenue
1,031Cr
Rev Gr TTM
Revenue Growth TTM
7.57%
PAT Gr TTM
PAT Growth TTM
124.93%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
266226276248266221223248283162317270
Growth YoY
Revenue Growth YoY%
-18.0-30.7-14.510.40.0-2.0-19.40.36.4-26.942.18.7
Expenses
ExpensesCr
268226278247394228221248302175333283
Operating Profit
Operating ProfitCr
-30-20-128-621-19-13-17-13
OPM
OPM%
-1.00.0-0.60.2-48.3-2.80.80.3-6.7-7.9-5.3-4.8
Other Income
Other IncomeCr
510157918162629281627
Interest Expense
Interest ExpenseCr
111111234212
Depreciation
DepreciationCr
001010111111
PBT
PBTCr
09116-121101523513-312
Tax
TaxCr
0001-105213-15
PAT
PATCr
09115-120111021410-28
Growth YoY
PAT Growth YoY%
-53.272.5478.8-55.0-27,400.019.0-10.2303.2103.3-6.4-119.0-64.7
NPM
NPM%
0.23.94.12.1-45.24.84.68.61.46.1-0.62.8
EPS
EPS
0.11.51.90.9-20.11.81.53.00.81.7-0.31.3
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
266226276248266221223248283162317270
Growth YoY
Revenue Growth YoY%
-18.0-30.7-14.510.40.0-2.0-19.40.36.4-26.942.18.7
Expenses
ExpensesCr
268226278247394228221248302175333283
Operating Profit
Operating ProfitCr
-30-20-128-621-19-13-17-13
OPM
OPM%
-1.00.0-0.60.2-48.3-2.80.80.3-6.7-7.9-5.3-4.8
Other Income
Other IncomeCr
510157918162629281627
Interest Expense
Interest ExpenseCr
111111234212
Depreciation
DepreciationCr
001010111111
PBT
PBTCr
09116-121101523513-312
Tax
TaxCr
0001-105213-15
PAT
PATCr
09115-120111021410-28
Growth YoY
PAT Growth YoY%
-53.272.5478.8-55.0-27,400.019.0-10.2303.2103.3-6.4-119.0-64.7
NPM
NPM%
0.23.94.12.1-45.24.84.68.61.46.1-0.62.8
EPS
EPS
0.11.51.90.9-20.11.81.53.00.81.7-0.31.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
6,8666,3346,3675,7194,1133,1173,3971,3879929581,0101,031
Growth
Revenue Growth%
3.5-7.70.5-10.2-28.1-24.29.0-59.2-28.4-3.55.47.6
Expenses
ExpensesCr
6,7086,1526,2615,5764,1753,1883,3891,4079961,0901,0571,092
Operating Profit
Operating ProfitCr
158183106143-62-717-20-3-132-48-61
OPM
OPM%
2.32.91.72.5-1.5-2.30.2-1.5-0.3-13.8-4.7-5.9
Other Income
Other IncomeCr
-2131082170634745455199100
Interest Expense
Interest ExpenseCr
477845595043321366108
Depreciation
DepreciationCr
333333322222
PBT
PBTCr
1061156816255-5419933-893928
Tax
TaxCr
39401339202541558
PAT
PATCr
67765512435-5615532-943319
Growth
PAT Growth%
-9.812.9-26.9123.3-71.9-262.1126.1-64.7526.0-389.3135.3124.9
NPM
NPM%
1.01.20.92.20.8-1.80.40.43.3-9.83.31.9
EPS
EPS
11.212.79.320.75.8-9.42.50.95.5-15.95.23.4
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
6,8666,3346,3675,7194,1133,1173,3971,3879929581,0101,031
Growth
Revenue Growth%
3.5-7.70.5-10.2-28.1-24.29.0-59.2-28.4-3.55.47.6
Expenses
ExpensesCr
6,7086,1526,2615,5764,1753,1883,3891,4079961,0901,0571,092
Operating Profit
Operating ProfitCr
158183106143-62-717-20-3-132-48-61
OPM
OPM%
2.32.91.72.5-1.5-2.30.2-1.5-0.3-13.8-4.7-5.9
Other Income
Other IncomeCr
-2131082170634745455199100
Interest Expense
Interest ExpenseCr
477845595043321366108
Depreciation
DepreciationCr
333333322222
PBT
PBTCr
1061156816255-5419933-893928
Tax
TaxCr
39401339202541558
PAT
PATCr
67765512435-5615532-943319
Growth
PAT Growth%
-9.812.9-26.9123.3-71.9-262.1126.1-64.7526.0-389.3135.3124.9
NPM
NPM%
1.01.20.92.20.8-1.80.40.43.3-9.83.31.9
EPS
EPS
11.212.79.320.75.8-9.42.50.95.5-15.95.23.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
3030303030303030306060
Reserves
ReservesCr
8689289831,1001,1411,0301,0531,1241,1661,0361,098
Current Liabilities
Current LiabilitiesCr
3,7872,8422,4131,6691,1341,08042917870246167
Non Current Liabilities
Non Current LiabilitiesCr
8389138488503409255148671268
Total Liabilities
Total LiabilitiesCr
4,7693,8893,5633,2882,8082,5491,7681,4791,3331,4971,333
Current Assets
Current AssetsCr
4,4683,5242,9552,9422,5252,3031,5051,077885960645
Non Current Assets
Non Current AssetsCr
301364608346283245263402448537687
Total Assets
Total AssetsCr
4,7693,8893,5633,2882,8082,5491,7681,4791,3331,4971,333
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
3030303030303030306060
Reserves
ReservesCr
8689289831,1001,1411,0301,0531,1241,1661,0361,098
Current Liabilities
Current LiabilitiesCr
3,7872,8422,4131,6691,1341,08042917870246167
Non Current Liabilities
Non Current LiabilitiesCr
8389138488503409255148671268
Total Liabilities
Total LiabilitiesCr
4,7693,8893,5633,2882,8082,5491,7681,4791,3331,4971,333
Current Assets
Current AssetsCr
4,4683,5242,9552,9422,5252,3031,5051,077885960645
Non Current Assets
Non Current AssetsCr
301364608346283245263402448537687
Total Assets
Total AssetsCr
4,7693,8893,5633,2882,8082,5491,7681,4791,3331,4971,333

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-22412-781-1,272-63120670241162100
Investing Cash Flow
Investing Cash FlowCr
232135550814597413-16835-127
Financing Cash Flow
Financing Cash FlowCr
57-190189548-89-138-714-81-19851
Net Cash Flow
Net Cash FlowCr
65-42-4190-9356-31-8-124
Free Cash Flow
Free Cash FlowCr
-22720-790-1,289-6312366823918198
CFO To PAT
CFO To PAT%
-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%
-141.66.7-740.0-891.6102.2-169.89,084.9-1,184.1-4,666.3-75.8
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-22412-781-1,272-63120670241162100
Investing Cash Flow
Investing Cash FlowCr
232135550814597413-16835-127
Financing Cash Flow
Financing Cash FlowCr
57-190189548-89-138-714-81-19851
Net Cash Flow
Net Cash FlowCr
65-42-4190-9356-31-8-124
Free Cash Flow
Free Cash FlowCr
-22720-790-1,289-6312366823918198
CFO To PAT
CFO To PAT%
-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%
-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 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
478585450256105189380342343407348415
Price To Earnings
Price To Earnings
7.37.98.12.13.025.965.910.510.520.4
Price To Sales
Price To Sales
0.10.10.10.00.00.10.10.30.30.40.30.4
Price To Book
Price To Book
0.50.60.40.20.10.20.30.30.30.40.30.4
EV To EBITDA
EV To EBITDA
4.93.37.88.2-17.5-15.782.9-28.2-113.0-4.4-8.7-7.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
4.04.43.26.00.70.90.91.41.41.7
OPM
OPM%
2.32.91.72.5-1.5-2.30.2-1.5-0.3-13.8-4.7-5.9
NPM
NPM%
1.01.20.92.20.8-1.80.40.43.3-9.83.31.9
ROCE
ROCE%
11.915.67.39.74.6-0.53.61.63.1-6.13.93.9
ROE
ROE%
7.57.95.510.93.0-5.31.40.52.7-8.62.92.9
ROA
ROA%
1.41.91.63.81.2-2.20.80.32.4-6.32.52.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
478585450256105189380342343407348415
Price To Earnings
Price To Earnings
7.37.98.12.13.025.965.910.510.520.4
Price To Sales
Price To Sales
0.10.10.10.00.00.10.10.30.30.40.30.4
Price To Book
Price To Book
0.50.60.40.20.10.20.30.30.30.40.30.4
EV To EBITDA
EV To EBITDA
4.93.37.88.2-17.5-15.782.9-28.2-113.0-4.4-8.7-7.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
4.04.43.26.00.70.90.91.41.41.7
OPM
OPM%
2.32.91.72.5-1.5-2.30.2-1.5-0.3-13.8-4.7-5.9
NPM
NPM%
1.01.20.92.20.8-1.80.40.43.3-9.83.31.9
ROCE
ROCE%
11.915.67.39.74.6-0.53.61.63.1-6.13.93.9
ROE
ROE%
7.57.95.510.93.0-5.31.40.52.7-8.62.92.9
ROA
ROA%
1.41.91.63.81.2-2.20.80.32.4-6.32.52.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Kothari Products is a trading house that has outlived its own origins. Born in 1983 as the maker of Pan Parag - a brand so dominant its name still hangs over the company’s Kanpur headquarters - the business today is a non-manufacturing chameleon that buys and sells commodities, develops property, and holds a portfolio of private-company stakes, all run by a 42-person team. The recurring approach is versatility without factories: it makes money on the spread between what it buys and what it sells, the rent on land it already owns, and the dividends and interest from companies it has backed, shifting its weight whenever one leg wobbles. # Business segments Three engines with no shared production line - a trading operation that has pivoted from global to domestic, a real estate business that collects rent and sells land, and an investment portfolio that earns from private-company stakes - each run with the cash flows and lean cost base of a family-held trader. ## 1. Wholesale trading: the commodity spread machine **It buys goods from one party and sells them to another, earning the difference - no factory, no processing, just the spread.** - **Pivoted from world to ward** - the division was built on international trade, with foreign-exchange earnings of Rs. 2,228.25 crore in FY20, but management has since steered it almost entirely toward the domestic market, citing an unfriendly environment abroad; by FY25, export earnings had fallen to zero while import spending continued at Rs. 302 crore, meaning it now buys overseas to sell at home. - **Machines and spares were the backbone** - in FY20, wholesale trading of machine and spares alone accounted for nearly 94% of total turnover, giving the business a concentrated anchor even as it diversified into other commodities and minerals. - **Currency risk is hedged, not gambled** - because it still imports heavily, the company runs an in-house treasury that uses forward cover and options to protect the spread, with a stated policy never to trade derivatives for speculation. - **Working capital is the real product** - management devotes considerable effort to shrinking the time between paying suppliers and collecting from customers, using bank credit lines that are reviewed regularly to handle peak cycles, because in a spread business the cost of money tied up in inventory and receivables is the difference between profit and pain. ## 2. Real estate: the patient land bank **It earns rental income from buildings it already owns and sells developed land - a slow-turn business that requires little ongoing spend.** - **Two ways to make money from the same dirt** - the division sells real estate inventory (land with development costs attached) and holds investment properties for rental income and capital appreciation; the investment properties alone carried a fair market value of Rs. 132 crore against a book cost of just Rs. 33 crore as of FY25. - **A 99-year leasehold is the anchor asset** - one of the key investment properties is leasehold land in Ghaziabad allotted by NOIDA in 1985 on a 99-year term, giving the company a long-dated right to earn rent with no re-purchase risk. - **Rent from related parties provides a steady floor** - the company collects lease income from entities including KPL Exports Ltd., creating a recurring stream that is partly internal to the promoter ecosystem. - **All leases are operating leases** - whether as landlord or tenant, the company keeps leases simple: rental income and expenses are recognised straight-line over the lease term, and its own leases are short-term or low-value premises used as staff housing, business offices, or godowns. ## 3. Strategic investments: the silent third engine **A portfolio of unquoted stakes in private companies - worth Rs. 675 crore - that throws off dividends, interest, and occasional blockbuster exits.** - **Bought, not built** - the company holds equity, preference shares, convertible debentures, and bonds across at least seven private limited companies spanning edible oil, jewellery, healthcare, land development, and construction, plus perpetual bonds issued by Canara Bank. - **The exit is the event** - the single largest value-unlocking move in recent years was the sale of wholly owned subsidiary KPL Exports Ltd. to a group company for Rs. 199.20 crore in July 2024, turning a subsidiary into cash without losing it from the promoter orbit. - **Dividends arrive when the investee decides** - dividend income is recognised only when the right to receive payment is established, making this stream lumpy and dependent on the performance and board decisions of unlisted companies the group does not control. # Group structure and partners **A tightly held family vehicle with a Singapore subsidiary, a web of real-estate associates, and a history of absorbing and divesting entities within the promoter circle.** - **Promoters own three-quarters** - as of March 2026, the promoter group held 74.99% of the equity, with Deepak Kothari alone controlling 59.27%, making it a founder-family-controlled public company with no debt and a single class of equity shares. - **Singapore is the offshore arm** - the material unlisted subsidiary Kothari Products Singapore Pte. Ltd. is held with an investment valued at Rs. 266.5 crore, down from Rs. 333 crore in FY22 after the divestment of its own step-down subsidiary Pinehills (Singapore) Pte Ltd in January 2022. - **Associates cluster around real estate and hotels** - the company holds stakes in Haraparvati Realtors (Rs. 16.2 crore), SPPL Hotels (Rs. 4.8 crore), and smaller positions in Shubhadra Realtors, Sankhya Realtors, and Viren Ventures, with SPPL Hotels backed by a Rs. 185 crore corporate guarantee to Federal Bank. - **Entities are regularly merged or sold within the group** - Adyashakti Realtors was amalgamated into the parent in 2021, while MK Web-Tech, Savitrimata Realtors, and KPL Exports were divested, showing a pattern of consolidating and reshuffling assets without them leaving the promoter ecosystem.

Documents — Kothari Products Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/alwjaj1vtfghp2s4055xr6k0.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/x4ai8w7h40xupt73iptmj74w.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/l0911w80gz1fjpdxbbntx1sx.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/e1sfmylccw0j1qch94a7j27h.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/fta6op9wd1qwrk6vctg4mldg.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/1kju08qemyb42pc5dl9nywdi.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/z4bzk123ytttdugt8id5f77p.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/qmxvfszmd08xbwwo247vm2x7.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/xchfvwskfehokalb8z5h4h2x.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/xm6klmfwxgv46eaoa9jaeif5.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/hrn1klj9rkn9dm4y7avq8b1s.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/pzdmhwd9iwe5a3hd4flsqluw.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/tzlhixu2zgekwvr5l24rhhx1.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/09n08r2hbduezd648g1wotv3.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/2s3k83dgadlgiasfq2nbjbd2.pdf