Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹871Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

KRISHIVAL
VS
| Quarter | Mar 2021 | Mar 2022 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 105.8 | | | | | 69.6 | 49.5 | 36.0 |
| 5 | 18 | 11 | 24 | 39 | 52 | 67 | 44 | 59 | 65 |
Operating Profit Operating ProfitCr |
| 18.5 | 11.8 | 14.4 | 18.8 | 13.5 | 5.5 | 9.1 | 10.9 | 11.1 | 12.2 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 2 | 0 | 2 | 2 | 2 | 2 |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| 0 | 2 | 1 | 5 | 7 | 2 | 7 | 6 | 7 | 8 |
| 0 | 0 | 0 | 1 | 2 | 2 | 2 | 1 | 2 | 2 |
|
Growth YoY PAT Growth YoY% | | | 1,316.7 | | | | | 31.3 | 17.4 | 12,720.0 |
| 1.0 | 7.3 | 6.9 | 11.5 | 11.1 | 0.1 | 7.3 | 8.9 | 8.7 | 8.6 |
| 0.0 | 1.0 | 0.6 | 1.5 | 2.1 | 0.0 | 2.3 | 1.9 | 2.5 | 2.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -12.1 | -36.0 | 84.0 | 35.3 | 46.5 | 97.1 | 30.7 |
| 47 | 40 | 25 | 45 | 60 | 90 | 181 | 236 |
Operating Profit Operating ProfitCr |
| 6.5 | 8.4 | 11.4 | 13.4 | 14.9 | 12.7 | 10.5 | 10.8 |
Other Income Other IncomeCr | 1 | 0 | 0 | 0 | 1 | 2 | 4 | 9 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 3 |
Depreciation DepreciationCr | 2 | 2 | 2 | 1 | 1 | 2 | 4 | 6 |
| 1 | 1 | 1 | 4 | 9 | 12 | 20 | 29 |
| 0 | 0 | 0 | 1 | 2 | 3 | 6 | 7 |
|
| | 47.2 | -30.2 | 397.3 | 100.8 | 40.4 | 44.8 | 62.2 |
| 1.3 | 2.2 | 2.4 | 6.4 | 9.5 | 9.1 | 6.7 | 8.3 |
| 0.5 | 0.7 | 0.5 | 2.2 | 3.4 | 4.2 | 5.8 | 9.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 15 | 15 | 15 | 20 | 20 | 22 | 22 | 22 |
| 3 | 5 | 5 | 22 | 29 | 100 | 113 | 122 |
Current Liabilities Current LiabilitiesCr | 7 | 2 | 7 | 4 | 5 | 4 | 19 | 31 |
Non Current Liabilities Non Current LiabilitiesCr | 9 | 11 | 10 | 8 | 7 | 6 | 12 | 17 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 16 | 16 | 22 | 40 | 61 | 108 | 107 | 118 |
Non Current Assets Non Current AssetsCr | 17 | 16 | 14 | 14 | 16 | 24 | 66 | 81 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 3 | 0 | 4 | -29 | -31 | 46 |
Investing Cash Flow Investing Cash FlowCr | 1 | 0 | -1 | -1 | -2 | -10 | -29 |
Financing Cash Flow Financing Cash FlowCr | -3 | -3 | 2 | 16 | 13 | 44 | -9 |
|
Free Cash Flow Free Cash FlowCr | 0 | 2 | 0 | 4 | -32 | -41 | 33 |
| -23.2 | 296.9 | 24.4 | 134.5 | -436.9 | -329.4 | 342.4 |
CFO To EBITDA CFO To EBITDA% | -4.6 | 77.0 | 5.1 | 64.2 | -279.4 | -235.7 | 219.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 87 | 536 | 560 | 513 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 26.3 | 80.4 | 59.9 | 37.9 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 1.7 | 7.7 | 5.5 | 2.5 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 2.1 | 11.0 | 4.6 | 3.8 |
| 2.5 | 2.8 | 3.8 | 11.0 | 52.1 | 42.9 | 24.1 |
Profitability Ratios Profitability Ratios |
| 19.4 | 35.0 | 31.3 | 30.0 | 29.9 | 28.4 | 30.1 |
| 6.5 | 8.4 | 11.4 | 13.4 | 14.9 | 12.7 | 10.5 |
| 1.3 | 2.2 | 2.4 | 6.4 | 9.5 | 9.1 | 6.7 |
| 7.4 | 7.8 | 6.0 | 11.2 | 17.4 | 10.2 | 14.1 |
| 3.8 | 4.9 | 3.4 | 7.9 | 13.7 | 7.7 | 10.0 |
| 2.0 | 3.0 | 1.9 | 6.1 | 8.7 | 7.1 | 7.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Krishival Foods Limited is a rapidly scaling Indian FMCG powerhouse specializing in the premium nuts, dry fruits, and dairy segments. Following its migration to the **NSE and BSE Main Boards** in **June 2025**, the company has transitioned from a specialized processor into a diversified consumer goods platform. With a vertically integrated value chain, a dual-brand strategy, and a robust presence in **Tier II, III, and IV** markets, Krishival is positioned to capture the "affordable premiumization" trend in the Indian food sector.
---
### Strategic Business Segments & Brand Architecture
The company operates a dual-brand model designed to capture both the health-conscious snacking market and the lifestyle indulgence segment.
| Segment | Brand | Focus & Product Range |
|:---|:---|:---|
| **Nuts & Dry Fruits** | **Krishival Nuts** | Premium cashews (salted, pepper, chilli), almonds, pistachios, figs, raisins, and exotic nuts (macadamia, Brazil nuts, hazelnuts). |
| **Ice Cream & Dairy** | **Melt N Mellow** | A comprehensive range of **148+ SKUs** including cups, cones, candies, party packs, tubs, and bakery items. |
**Product Innovation Pipeline:**
* **Kaju Katli:** Successfully pilot-tested in late 2025; scheduled for a **full-throttle national expansion** in the **2026 calendar year**.
* **R&D Capabilities:** A dedicated innovation team in **Chhatrapati Sambhaji Nagar** continuously develops niche nut variants and premium dessert novelties based on real-time feedback from a network of **200+ distributors**.
---
### Manufacturing Ecosystem & Capacity Expansion
Krishival maintains a high degree of control over its production through a vertically integrated manufacturing base in **Maharashtra**.
* **Current Nut Processing:** Operates **three** facilities in **Kolhapur** (**Halkarni** and **Shinoli**). The primary **50,000 sq. ft.** facility currently processes **10 Metric Tons (MT)** per day.
* **Dairy & Ice Cream Hub:** A state-of-the-art automated facility in **Chhatrapati Sambhaji Nagar** with a daily capacity of **1 lakh liters** of ice cream, **20 MT** of milk products, and **10 MT** of bakery products.
* **The "Mega Project" Expansion:** To meet surging demand, the company is constructing a new **2 lakh sq. ft.** processing unit on a **5-acre** plot in **Kolhapur**.
* **Target Completion:** **March 2026**.
* **Capacity Impact:** Quadrupling nut processing from **10 MT** to **40 MT** per day.
* **Land Bank:** Total holdings in Kolhapur recently increased to **7 acres** following the acquisition of an adjacent **2-acre** industrial plot.
---
### Omnichannel Distribution & Global Footprint
The company utilizes a multi-layered distribution strategy to penetrate deep into the Indian heartland while establishing a beachhead in international markets.
* **Domestic Reach:**
* **Nuts:** **10,000+** retail touchpoints.
* **Ice Cream:** **26,000+** retail touchpoints supported by **9,895** company-deployed freezers, **200+** distributors, and **25+** super stockists.
* **Modern Trade:** Presence in premium chains like **Nature’s Basket**, **Food Square**, and **Bombay Gourmet Stores**.
* **Digital & Quick Commerce:** Active on **Amazon, Flipkart, Blinkit, Zepto, Instamart,** and **Big Basket**.
* **International Markets:**
* **Singapore:** Achieving **US $100,000 monthly sales**; expanding from **75 to 300 stores**.
* **Future Targets:** Early-stage scaling in the **USA and Middle East**.
---
### Financial Performance & Growth Metrics
Krishival has demonstrated exceptional financial compounding, characterized by a **57% Revenue CAGR** and a **60% PAT CAGR** between **FY22-25**.
**Key Financial Trajectory:**
| Metric (₹ in Crore) | FY23 (Audited) | FY24 (Audited) | FY25 (Est.) | 9M FY26 (Unaudited) |
| :--- | :---: | :---: | :---: | :---: |
| **Revenue from Operations** | **70.03** | **102.62** | **~202.00** | **197.60** |
| **EBITDA Growth** | **11.63** | **15.29** | **3.4x vs FY22** | **-** |
**Q2 FY26 Performance Highlights:**
* **Revenue:** **₹66.67 crore** (**+50% YoY**).
* **EBITDA:** **₹9.65 crore** (**+26% YoY**), driven by operating leverage.
* **PAT:** **₹5.8 crore** (**+17% YoY**).
* **Segment Turnaround:** The **Melt N Mellow** acquisition (September 2024) is now contributing positively at the **PAT level**.
---
### Capital Allocation & Strategic Roadmap
The company is aggressively deploying capital to fund its next phase of growth, supported by a **₹99.99 Crore Rights Issue** completed in January 2026.
* **Working Capital:** **₹50 Crore** allocated to support intensive requirements for FY2026-27.
* **Subsidiary Strengthening:**
* **Melt ‘N’ Mellow:** Proposed **₹20 Crore** loan for working capital, with provisions to convert existing debt into equity.
* **BVK & Hamma Foods:** **₹28 Crore** directed toward modern production facilities.
* **Strategic Targets:**
* Achieve **100% capacity utilization** at the Sambhaji Nagar plant within three years.
* Projected **₹600 Cr** revenue from the ice cream segment at full scale.
* Expand ice cream distribution to **100%** of **Maharashtra, Telangana, and Karnataka** within 24 months.
---
### Risk Profile & Mitigation Strategies
Investors should consider the following operational and market-related risks:
**1. Supply Chain & Commodity Volatility:**
* **Seasonality:** Dependence on fresh cashew nuts and milk, which are subject to seasonal price swings.
* **Global Sourcing:** Procurement from **9 countries** (including Tanzania, Ghana, and Vietnam) mitigates local crop failure but introduces **Foreign Exchange Risk**. The company currently does **not hedge** its USD exposures.
**2. Operational Dependencies:**
* **Logistics:** Reliance on third-party transporters without long-term contracts poses a risk of disruption.
* **Concentration:** Most sales and procurement are on an **order-by-order basis**, lacking long-term contractual guarantees.
**3. Regulatory & Competitive Landscape:**
* **Compliance:** Strict adherence to **FSSAI** and **ISO** standards is mandatory; any lapse could result in severe penalties.
* **Competition:** Faces intense pressure from both large organized FMCG players and the price-aggressive unorganized sector.
**4. Financial Covenants:**
* Existing financing agreements contain restrictive covenants regarding shareholding changes and fund diversion, requiring prior lender consent.
---
### Investment Thesis Summary
Krishival Foods is successfully navigating the transition from a regional player to a national FMCG contender. The combination of **quadrupling processing capacity**, a **GST reduction to 5%** on key categories (effective Sept 2025), and a proven ability to scale in **Tier II-IV cities** provides a clear runway for margin expansion and revenue growth. The integration of the **Melt N Mellow** brand adds a high-frequency purchase category to its premium nut portfolio, creating a diversified, resilient consumer platform.