Nifty

:

26027.30

Sensex

:

85213.36

-19.65 (-0.08%)
-54.30 (-0.06%)

Login

Nifty
Sensex

:
:

26027.30
85213.36

-19.65 (-0.08%)
-54.30 (-0.06%)

Kaizen Agro Infrabuild Ltd.

Engineering - Construction

Rating :

49/99

BSE: 538833 | NSE: Not Listed

Watchlist

NSE BSE

13.00

12-Dec-2025

Open
High
Low
Previous Close

13.84
13.84
13
13.08

Volume
Traded Value (lacs)
52 Week High
52 Week Low

11676
157100
13.84
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

66.84
45.38
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

66.77
N/A
0.55

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-3.07
120.22
-3.91

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
82.96
-

PAT CAGR (%)

10 Years
5 Years
3 Years

10.03
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
47.09
83.56

P:BV (Average)

8 Years
5 Years
3 Years

0.42
0.46
0.61

EV:EBITDA (Average)

8 Years
5 Years
3 Years

54.35
26.17
152.22

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 12.34 5.54 122.74% 5.56 1.02 445.10% 3.31 16.22 -79.59% 10.78 6.03 78.77%
Expenses 11.28 5.04 123.81% 5.20 1.20 333.33% 2.92 16.06 -81.82% 10.96 5.53 98.19%
EBITDA 1.06 0.51 107.84% 0.36 -0.19 - 0.39 0.16 143.75% -0.18 0.50 -
EBIDTM 8.58% 9.13% 6.50% -18.27% 11.71% 1.02% -1.64% 8.24%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.02 0.02 0.00% 0.00 0.00 0
PBT 1.06 0.51 107.84% 0.36 -0.19 - 0.37 0.15 146.67% -0.18 0.50 -
Tax 0.00 0.01 -100.00% 0.00 -0.02 - 0.14 0.04 250.00% 0.00 0.00 0
PAT 1.06 0.50 112.00% 0.36 -0.16 - 0.23 0.11 109.09% -0.18 0.50 -
PATM 8.58% 9.04% 6.48% -16.21% 6.97% 0.69% -1.64% 8.24%
EPS 0.21 0.10 110.00% 0.07 -0.03 - 0.04 0.02 100.00% -0.03 0.10 -

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 31.99 19.68 32.51 22.18 0.26 0.38 0.42 0.53 0.68 21.92 26.87 Net Sales Growth 11.04% -39.46% 46.57% 8430.77% -31.58% -9.52% -20.75% -22.06% -96.90% -18.42% Cost Of Goods Sold 29.03 18.49 31.23 21.11 0.18 0.26 0.32 0.14 0.12 21.25 26.00 Gross Profit 2.96 1.19 1.28 1.08 0.08 0.12 0.10 0.39 0.56 0.67 0.87 GP Margin 9.26% 6.05% 3.94% 4.87% 30.77% 31.58% 23.81% 73.58% 82.35% 3.06% 3.24% Total Expenditure 30.36 20.09 32.49 21.69 0.49 0.40 0.51 0.51 0.63 21.84 26.70 Power & Fuel Cost - 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.01 % Of Sales - 0.05% 0% 0% 0% 0% 0% 1.89% 0% 0% 0.04% Employee Cost - 0.52 0.44 0.38 0.16 0.12 0.11 0.23 0.33 0.38 0.42 % Of Sales - 2.64% 1.35% 1.71% 61.54% 31.58% 26.19% 43.40% 48.53% 1.73% 1.56% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0.05% 0.04% General & Admin Exp. - 0.55 0.66 0.19 0.16 0.02 0.07 0.11 0.11 0.16 0.16 % Of Sales - 2.79% 2.03% 0.86% 61.54% 5.26% 16.67% 20.75% 16.18% 0.73% 0.60% Selling & Distn. Exp. - 0.49 0.16 0.01 0.00 0.00 0.00 0.03 0.06 0.03 0.10 % Of Sales - 2.49% 0.49% 0.05% 0% 0% 0% 5.66% 8.82% 0.14% 0.37% Miscellaneous Exp. - 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.10 % Of Sales - 0.20% 0% 0% 0% 0% 0% 0% 0% 0% 0% EBITDA 1.63 -0.41 0.02 0.49 -0.23 -0.02 -0.09 0.02 0.05 0.08 0.17 EBITDA Margin 5.10% -2.08% 0.06% 2.21% -88.46% -5.26% -21.43% 3.77% 7.35% 0.36% 0.63% Other Income 0.00 0.98 0.18 0.08 0.07 0.00 0.00 0.00 0.00 0.00 0.00 Interest 0.00 0.01 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 Depreciation 0.02 0.02 0.02 0.00 0.00 0.00 0.00 0.00 0.02 0.02 0.02 PBT 1.61 0.53 0.14 0.56 -0.17 -0.02 -0.10 0.01 0.02 0.04 0.14 Tax 0.14 0.14 0.04 0.17 0.00 0.00 0.00 0.00 0.01 0.01 -0.01 Tax Rate 8.70% 26.42% 28.57% 30.36% 0.00% 0.00% 0.00% 0.00% 50.00% 25.00% -7.14% PAT 1.47 0.39 0.10 0.39 -0.17 -0.02 -0.10 0.01 0.02 0.03 0.15 PAT before Minority Interest 1.47 0.39 0.10 0.39 -0.17 -0.02 -0.10 0.01 0.02 0.03 0.15 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.60% 1.98% 0.31% 1.76% -65.38% -5.26% -23.81% 1.89% 2.94% 0.14% 0.56% PAT Growth 54.74% 290.00% -74.36% - - - - -50.00% -33.33% -80.00% EPS 0.29 0.08 0.02 0.08 -0.03 0.00 -0.02 0.00 0.00 0.01 0.03

Description TTM Mar 17 Mar 16 Mar 15
Net Sales - 21.92 26.87 104.00 Net Sales Growth - -18.42% -74.16% Cost Of Goods Sold - 21.25 26.03 102.18 Gross Profit - 0.67 0.84 1.82 GP Margin - 3.06% 3.13% 1.75% Total Expenditure - 21.84 26.73 102.99 Power & Fuel Cost - 0.00 0.01 0.01 % Of Sales - 0% 0.04% 0.01% Employee Cost - 0.38 0.42 0.42 % Of Sales - 1.73% 1.56% 0.40% Manufacturing Exp. - 0.00 0.01 0.01 % Of Sales - 0% 0.04% 0.01% General & Admin Exp. - 0.16 0.16 0.35 % Of Sales - 0.73% 0.60% 0.34% Selling & Distn. Exp. - 0.04 0.10 0.02 % Of Sales - 0.18% 0.37% 0.02% Miscellaneous Exp. - 0.00 0.00 0.00 % Of Sales - 0% 0% 0% EBITDA - 0.08 0.14 1.01 EBITDA Margin - 0.36% 0.52% 0.97% Other Income - 0.00 0.00 0.00 Interest - 0.01 0.00 0.04 Depreciation - 0.02 0.02 0.08 PBT - 0.04 0.12 0.88 Tax - -0.01 -0.02 0.27 Tax Rate - -25.00% -16.67% 30.68% PAT - 0.05 0.13 0.61 PAT before Minority Interest - 0.05 0.13 0.61 Minority Interest - 0.00 0.00 0.00 PAT Margin - 0.23% 0.48% 0.59% PAT Growth - -61.54% -78.69% EPS - 0.01 0.03 0.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 115.33 114.94 69.84 69.45 69.62 69.64 69.74 69.73 69.71 69.68 Share Capital 51.41 51.41 21.41 21.41 21.41 21.41 21.41 21.41 21.41 21.41 Total Reserves 63.92 63.53 48.43 48.03 48.20 48.23 48.32 48.31 48.30 48.27 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 2.81 1.30 11.31 5.44 4.26 5.17 1.02 1.12 1.00 16.13 Trade Payables 2.00 1.22 11.07 4.73 4.25 4.26 0.10 0.11 0.10 15.24 Other Current Liabilities 0.67 0.05 0.00 0.00 0.00 0.00 0.00 0.09 0.00 0.01 Short Term Borrowings 0.00 0.00 0.00 0.71 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.14 0.03 0.23 0.00 0.00 0.90 0.92 0.91 0.90 0.88 Total Liabilities 118.14 116.24 81.15 74.89 73.88 74.81 70.76 70.85 70.71 85.82 Net Block 0.05 0.07 0.01 0.34 0.33 0.01 0.01 0.06 0.41 0.43 Gross Block 0.05 0.10 0.02 0.35 0.35 0.02 0.02 0.15 0.48 0.48 Accumulated Depreciation 0.00 0.03 0.01 0.01 0.02 0.01 0.01 0.09 0.07 0.04 Non Current Assets 69.59 57.18 0.01 0.34 0.33 0.01 0.01 0.06 0.41 0.43 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 32.21 50.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 37.32 7.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 48.56 59.07 81.14 74.55 73.55 74.80 70.74 70.78 70.30 85.38 Current Investments 0.00 23.60 50.00 69.83 67.03 67.58 59.56 56.75 55.14 44.53 Inventories 1.18 1.28 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 27.32 1.02 11.04 0.04 0.54 0.17 1.72 1.72 1.72 7.22 Cash & Bank 0.91 1.60 0.72 0.01 0.03 0.02 0.00 0.01 0.29 0.21 Other Current Assets 19.15 0.00 9.13 0.00 5.94 7.04 9.46 12.30 13.15 33.43 Short Term Loans & Adv. 19.15 31.57 10.20 4.66 5.94 7.04 9.46 12.30 13.15 33.43 Net Current Assets 45.75 57.77 69.83 69.11 69.29 69.63 69.72 69.67 69.30 69.25 Total Assets 118.15 116.25 81.15 74.89 73.88 74.81 70.75 70.84 70.71 85.81

Description Mar 17 Mar 16 Mar 15
Shareholder's Funds 69.71 69.66 69.53 Share Capital 21.41 21.41 21.41 Total Reserves 48.30 48.25 48.11 Non-Current Liabilities 0.00 0.01 0.05 Secured Loans 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 1.00 16.13 15.25 Trade Payables 0.10 15.24 14.40 Other Current Liabilities 0.01 0.02 0.00 Short Term Borrowings 0.00 0.00 0.00 Short Term Provisions 0.89 0.87 0.85 Total Liabilities 70.71 85.80 84.83 Net Block 0.41 0.43 1.12 Gross Block 0.48 0.48 1.39 Accumulated Depreciation 0.07 0.04 0.27 Non Current Assets 0.41 0.43 1.12 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 Current Assets 70.21 85.29 83.72 Current Investments 53.15 42.53 5.09 Inventories 1.90 1.80 0.00 Sundry Debtors 1.72 7.22 43.64 Cash & Bank 0.29 0.32 0.07 Other Current Assets 13.15 0.00 0.00 Short Term Loans & Adv. 13.15 33.43 34.93 Net Current Assets 69.21 69.16 68.47 Total Assets 70.71 85.79 84.84

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -24.47 8.31 -15.53 1.52 -1.30 5.61 -0.08 0.15 -9.58 37.42 PBT 0.53 0.14 0.56 -0.17 -0.02 -0.10 0.01 0.02 0.04 0.14 Adjustment 0.02 0.01 -0.02 0.00 0.00 0.00 0.00 0.02 0.02 0.02 Changes in Working Capital -24.88 8.19 -15.93 1.68 -1.29 5.70 -0.10 0.12 -9.63 37.30 Cash after chg. in Working capital -24.33 8.35 -15.38 1.52 -1.30 5.61 -0.08 0.16 -9.56 37.46 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.14 -0.03 -0.15 0.00 0.00 0.00 0.00 -0.01 -0.01 -0.04 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 23.74 -52.43 16.23 -1.53 1.31 -5.59 0.08 -0.44 9.66 -37.28 Net Fixed Assets 0.05 -0.08 0.33 0.00 -0.33 0.00 0.13 0.33 0.00 0.91 Net Investments 41.39 -23.60 19.83 -2.80 0.55 -8.02 -2.81 -1.61 -10.61 -39.44 Others -17.70 -28.75 -3.93 1.27 1.09 2.43 2.76 0.84 20.27 1.25 Cash from Financing Activity 0.04 45.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow -0.69 0.89 0.70 -0.01 0.01 0.01 0.00 -0.28 0.09 0.14 Opening Cash & Equivalents 1.60 0.72 0.01 0.03 0.02 0.00 0.01 0.29 0.21 0.07 Closing Cash & Equivalent 0.91 1.60 0.72 0.01 0.03 0.02 0.00 0.01 0.29 0.21

Description Mar 17 Mar 16 Mar 15
Cash From Operating Activity -9.67 35.53 -34.33 PBT 0.04 0.12 0.88 Adjustment 0.04 0.02 0.08 Changes in Working Capital -9.75 35.43 -35.03 Cash after chg. in Working capital -9.66 35.56 -34.07 Interest Paid 0.00 0.00 0.00 Tax Paid -0.01 -0.03 -0.26 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity 9.65 -35.28 34.32 Net Fixed Assets 0.00 0.91 Net Investments -10.61 -39.44 Others 20.26 3.25 Cash from Financing Activity 0.00 0.00 0.00 Net Cash Inflow / Outflow -0.02 0.25 -0.01 Opening Cash & Equivalents 0.32 0.07 0.07 Closing Cash & Equivalent 0.29 0.32 0.07

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 22.43 22.36 32.61 32.43 32.51 32.52 32.57 32.56 32.55 32.54 ROA 0.33% 0.10% 0.50% -0.23% -0.03% -0.13% 0.01% 0.03% 0.04% 0.18% ROE 0.34% 0.11% 0.56% -0.25% -0.03% -0.14% 0.01% 0.03% 0.04% 0.22% ROCE 0.47% 0.19% 0.81% -0.24% -0.03% -0.14% 0.02% 0.04% 0.08% 0.21% Fixed Asset Turnover 267.16 554.76 121.25 0.75 2.05 18.35 6.04 2.16 45.79 28.74 Receivable days 262.79 67.70 91.17 412.44 340.90 825.22 1178.57 919.54 74.42 345.45 Inventory Days 22.86 7.46 0.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 31.83 71.83 136.60 9275.79 6019.96 2484.86 91.96 70.13 129.02 203.69 Cash Conversion Cycle 253.82 3.32 -44.70 -8863.35 -5679.05 -1659.63 1086.61 849.40 -54.61 141.76 Total Debt/Equity 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 41.15 4.77 5649.00 -188.33 -55.25 -248.19 6.00 11.90 5.01 159.51

Description Mar 17 Mar 16 Mar 15
Book Value (Rs.) 32.51 32.50 32.47 ROA 0.06% 0.15% 0.72% ROE 0.07% 0.19% 0.88% ROCE 0.08% 0.17% 1.34% Fixed Asset Turnover 45.79 28.74 74.78 Receivable days 74.42 345.45 153.15 Inventory Days 30.77 24.45 0.00 Payable days 129.02 203.47 51.17 Cash Conversion Cycle -23.84 166.44 101.98 Total Debt/Equity 0.00 0.00 0.00 Interest Cover 5.01 127.56 20.67

Top Investors:

multitude growth funds limited

manimudra marketing private limited

baba bhoothnath nirman pvt. ltd.

maimeet investment

linkplan shoppers private limited

virat vintrade private limited

shivmangal commercial private limited

jalees commercial limited

saffron vinimay private limited

amardhan mercantile private lmited

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback