Kesar India, 543542, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,741.27
126.24
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,745.94
N/A
12.44

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
133.58
92.16

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
376.09
87.29

PAT CAGR (%)

10 Years
5 Years
3 Years

-
350.33
191.70

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

Earnings Forecasts:

(Updated: 23-05-2026)

Description 2024 2025 2026 2027
Adj EPS
P/E Ratio
Revenue
EBITDA
Net Income
ROA
P/B Ratio
ROE
FCFF
FCFF Yield
Net Debt
BVPS

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 25.12 14.38 74.69% 91.60 15.80 479.75% 0.00 0.00 0 0.00 0.00 0
Expenses 12.12 12.23 -0.90% 67.26 13.16 411.09% 0.00 0.00 0 0.00 0.00 0
EBITDA 13.00 2.14 507.48% 24.35 2.64 822.35% 0.00 0.00 0 0.00 0.00 0
EBIDTM 51.75% 14.90% 26.58% 16.69% 0.00% 0.00% 0.00% 0.00%
Other Income 2.99 0.30 896.67% 0.29 0.32 -9.38% 0.00 0.00 0 0.00 0.00 0
Interest 0.68 0.27 151.85% 0.55 0.23 139.13% 0.00 0.00 0 0.00 0.00 0
Depreciation 0.74 0.45 64.44% 0.81 0.42 92.86% 0.00 0.00 0 0.00 0.00 0
PBT 14.57 1.73 742.20% 23.28 2.30 912.17% 0.00 0.00 0 0.00 0.00 0
Tax 3.16 1.11 184.68% 6.50 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 11.41 0.61 1,770.49% 16.78 2.30 629.57% 0.00 0.00 0 0.00 0.00 0
PATM 45.41% 4.26% 18.32% 14.53% 0.00% 0.00% 0.00% 0.00%
EPS 3.99 0.21 1,800.00% 5.87 0.80 633.75% 0.00 0.00 0 0.00 0.00 0

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 84.80 40.65 108.61% 91.65 16.65 450.45% 0.00 0.00 0 0.00 0.00 0
Expenses 64.76 37.48 72.79% 68.48 14.13 384.64% 0.00 0.00 0 0.00 0.00 0
EBITDA 20.04 3.17 532.18% 23.17 2.51 823.11% 0.00 0.00 0 0.00 0.00 0
EBIDTM 23.63% 7.81% 25.28% 15.09% 0.00% 0.00% 0.00% 0.00%
Other Income 2.74 0.25 996.00% 0.29 0.32 -9.38% 0.00 0.00 0 0.00 0.00 0
Interest 2.92 0.27 981.48% 0.76 0.23 230.43% 0.00 0.00 0 0.00 0.00 0
Depreciation 2.22 0.45 393.33% 0.81 0.42 92.86% 0.00 0.00 0 0.00 0.00 0
PBT 17.64 2.71 550.92% 21.89 2.17 908.76% 0.00 0.00 0 0.00 0.00 0
Tax 3.04 1.11 173.87% 6.50 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 14.59 1.60 811.88% 15.39 2.17 609.22% 0.00 0.00 0 0.00 0.00 0
PATM 17.21% 3.93% 16.80% 13.05% 0.00% 0.00% 0.00% 0.00%
EPS 5.13 0.65 689.23% 5.48 0.88 522.73% 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales - 80.66 52.63 15.19 8.41 1.16 0.48 0.19 Net Sales Growth - 53.26% 246.48% 80.62% 625.00% 141.67% 152.63% Cost Of Goods Sold - 42.49 28.05 7.90 0.66 0.02 0.01 0.00 Gross Profit - 38.17 24.59 7.29 7.75 1.14 0.47 0.19 GP Margin - 47.32% 46.72% 47.99% 92.15% 98.28% 97.92% 100% Total Expenditure - 56.20 38.65 14.09 3.75 1.15 0.52 0.14 Power & Fuel Cost - 0.11 0.06 0.03 0.01 0.01 0.01 0.00 % Of Sales - 0.14% 0.11% 0.20% 0.12% 0.86% 2.08% 0% Employee Cost - 2.18 1.11 1.09 1.02 0.27 0.17 0.06 % Of Sales - 2.70% 2.11% 7.18% 12.13% 23.28% 35.42% 31.58% Manufacturing Exp. - 1.44 2.53 1.05 0.72 0.17 0.06 0.00 % Of Sales - 1.79% 4.81% 6.91% 8.56% 14.66% 12.50% 0% General & Admin Exp. - 6.01 3.53 2.38 1.24 0.46 0.21 0.07 % Of Sales - 7.45% 6.71% 15.67% 14.74% 39.66% 43.75% 36.84% Selling & Distn. Exp. - 3.10 3.16 1.56 0.08 0.22 0.05 0.00 % Of Sales - 3.84% 6.00% 10.27% 0.95% 18.97% 10.42% 0% Miscellaneous Exp. - 0.87 0.22 0.08 0.02 0.00 0.01 0.01 % Of Sales - 1.08% 0.42% 0.53% 0.24% 0% 2.08% 5.26% EBITDA - 24.46 13.98 1.10 4.66 0.01 -0.04 0.05 EBITDA Margin - 30.32% 26.56% 7.24% 55.41% 0.86% -8.33% 26.32% Other Income - 2.11 0.58 0.25 0.68 0.04 0.09 0.00 Interest - 0.98 0.14 0.08 0.09 0.00 0.00 0.00 Depreciation - 0.69 0.36 0.19 0.18 0.02 0.02 0.02 PBT - 24.90 14.06 1.07 5.07 0.02 0.04 0.02 Tax - 6.38 3.99 0.29 1.44 0.01 0.01 0.01 Tax Rate - 25.62% 28.38% 27.10% 28.40% 50.00% 25.00% 50.00% PAT - 18.52 10.07 0.78 3.63 0.01 0.04 0.01 PAT before Minority Interest - 18.52 10.07 0.78 3.63 0.01 0.04 0.01 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 22.96% 19.13% 5.13% 43.16% 0.86% 8.33% 5.26% PAT Growth - 83.91% 1,191.03% -78.51% 36,200.00% -75.00% 300.00% EPS - 6.48 3.52 0.27 1.27 0.00 0.01 0.00

Description TTM Mar 25 Mar 24 Mar 23
Net Sales - 107.79 53.42 15.19 Net Sales Growth - 101.78% 251.68% Cost Of Goods Sold - 66.07 28.05 7.90 Gross Profit - 41.72 25.37 7.29 GP Margin - 38.70% 47.49% 47.99% Total Expenditure - 82.44 38.67 14.09 Power & Fuel Cost - 0.11 0.06 0.03 % Of Sales - 0.10% 0.11% 0.20% Employee Cost - 2.18 1.11 1.09 % Of Sales - 2.02% 2.08% 7.18% Manufacturing Exp. - 1.44 2.53 1.05 % Of Sales - 1.34% 4.74% 6.91% General & Admin Exp. - 8.67 3.55 2.38 % Of Sales - 8.04% 6.65% 15.67% Selling & Distn. Exp. - 3.10 3.16 1.56 % Of Sales - 2.88% 5.92% 10.27% Miscellaneous Exp. - 0.87 0.22 0.08 % Of Sales - 0.81% 0.41% 0.53% EBITDA - 25.35 14.75 1.10 EBITDA Margin - 23.52% 27.61% 7.24% Other Income - 2.06 0.58 0.25 Interest - 0.98 0.14 0.08 Depreciation - 0.69 0.36 0.19 PBT - 25.74 14.82 1.07 Tax - 6.38 3.99 0.29 Tax Rate - 24.79% 26.92% 27.10% PAT - 19.36 10.84 0.78 PAT before Minority Interest - 19.36 10.84 0.78 Minority Interest - 0.00 0.00 0.00 PAT Margin - 17.96% 20.29% 5.13% PAT Growth - 78.60% 1,289.74% EPS - 6.77 3.79 0.27

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 47.84 29.24 19.17 2.85 -0.78 -0.80 -0.83 Share Capital 24.71 24.71 3.53 0.03 0.03 0.03 0.03 Total Reserves 23.13 4.53 15.64 2.82 -0.81 -0.82 -0.86 Non-Current Liabilities 1.78 1.50 3.68 3.35 3.64 2.61 2.68 Secured Loans 1.76 0.22 0.43 0.62 0.95 0.00 0.00 Unsecured Loans 0.00 1.11 1.53 1.53 1.69 1.98 2.11 Long Term Provisions 0.29 0.20 0.25 0.25 0.07 0.02 0.01 Current Liabilities 45.43 68.14 8.66 2.82 0.87 0.59 0.32 Trade Payables 2.63 29.05 0.00 0.01 0.00 0.00 0.00 Other Current Liabilities 11.39 14.94 8.37 1.35 0.86 0.59 0.31 Short Term Borrowings 24.81 20.18 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 6.60 3.98 0.29 1.47 0.00 0.00 0.00 Total Liabilities 95.05 98.88 31.51 9.02 3.73 2.40 2.17 Net Block 2.74 0.70 1.04 1.02 1.11 0.05 0.06 Gross Block 4.72 1.99 1.96 1.76 1.17 0.09 0.09 Accumulated Depreciation 1.98 1.29 0.92 0.73 0.06 0.04 0.02 Non Current Assets 5.62 0.81 1.11 1.08 1.20 0.25 0.16 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.05 0.17 0.00 Long Term Loans & Adv. 2.88 0.10 0.06 0.06 0.03 0.03 0.09 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 89.44 98.08 30.41 7.93 2.53 2.15 2.01 Current Investments 0.28 1.72 0.00 0.00 0.00 0.00 0.00 Inventories 44.42 56.19 9.49 0.94 1.60 1.62 1.63 Sundry Debtors 1.38 2.47 1.56 1.78 0.06 0.06 0.06 Cash & Bank 31.16 36.24 8.83 3.23 0.80 0.30 0.30 Other Current Assets 12.20 0.85 0.52 0.46 0.08 0.17 0.01 Short Term Loans & Adv. 11.00 0.62 10.00 1.52 0.01 0.00 0.01 Net Current Assets 44.00 29.94 21.75 5.11 1.67 1.56 1.69 Total Assets 95.06 98.89 31.52 9.01 3.73 2.40 2.17

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 49.16 30.00 19.17 Share Capital 24.71 24.71 3.53 Total Reserves 24.45 5.29 15.64 Non-Current Liabilities 1.78 1.50 3.68 Secured Loans 1.76 0.22 0.43 Unsecured Loans 0.00 1.11 1.53 Long Term Provisions 0.29 0.20 0.25 Current Liabilities 60.25 68.14 8.66 Trade Payables 17.13 29.05 0.00 Other Current Liabilities 11.41 14.94 8.37 Short Term Borrowings 25.11 20.18 0.00 Short Term Provisions 6.60 3.98 0.29 Total Liabilities 111.19 99.64 31.51 Net Block 2.74 0.70 1.04 Gross Block 4.72 1.99 1.96 Accumulated Depreciation 1.98 1.29 0.92 Non Current Assets 3.25 0.81 1.11 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 0.52 0.10 0.06 Other Non Current Assets 0.00 0.00 0.00 Current Assets 107.94 98.85 30.41 Current Investments 0.00 1.72 0.00 Inventories 45.57 56.19 9.49 Sundry Debtors 17.07 3.19 1.56 Cash & Bank 33.92 36.28 8.83 Other Current Assets 11.38 0.85 0.52 Short Term Loans & Adv. 9.91 0.62 10.00 Net Current Assets 47.69 30.70 21.75 Total Assets 111.19 99.66 31.52

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -9.99 9.17 -9.62 2.30 0.80 PBT 24.90 14.06 1.07 5.07 0.01 Adjustment -0.35 -0.12 0.02 -0.23 0.03 Changes in Working Capital -30.64 -4.48 -9.34 -2.48 0.76 Cash after chg. in Working capital -6.09 9.46 -8.24 2.36 0.80 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.90 -0.29 -1.38 -0.07 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.82 -1.17 0.04 0.58 -0.96 Net Fixed Assets -2.73 -0.03 -0.20 -0.59 Net Investments 1.44 -1.72 0.00 0.05 Others 2.11 0.58 0.24 1.12 Cash from Financing Activity 4.08 19.41 15.18 0.10 0.66 Net Cash Inflow / Outflow -5.08 27.41 5.60 2.98 0.49 Opening Cash & Equivalents 36.24 8.83 3.23 0.25 0.30 Closing Cash & Equivalent 31.16 36.24 8.83 3.23 0.80

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity -7.78 9.21 -9.62 PBT 25.74 14.82 1.07 Adjustment -0.30 -0.12 0.02 Changes in Working Capital -29.04 -5.20 -9.34 Cash after chg. in Working capital -3.60 9.50 -8.24 Interest Paid 0.00 0.00 0.00 Tax Paid -3.90 -0.29 -1.38 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items -0.28 0.00 0.00 Cash From Investing Activity 1.05 -1.17 0.04 Net Fixed Assets -2.73 -0.03 Net Investments 1.44 -1.72 Others 2.34 0.58 Cash from Financing Activity 4.37 19.41 15.18 Net Cash Inflow / Outflow -2.36 27.45 5.60 Opening Cash & Equivalents 36.28 8.83 3.23 Closing Cash & Equivalent 33.92 36.28 8.83

Financial Ratios

Standalone /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 19.36 11.83 7.76 10.95 -3.01 ROA 19.10% 15.45% 3.87% 56.95% 0.39% ROE 48.07% 41.61% 7.12% 351.66% 0.00% ROCE 41.15% 39.30% 8.68% 146.82% 1.41% Fixed Asset Turnover 24.06 26.63 8.16 5.75 1.85 Receivable days 8.71 13.97 40.18 39.86 18.37 Inventory Days 227.62 227.72 125.35 55.14 506.79 Payable days 136.05 378.02 0.00 1.47 0.00 Cash Conversion Cycle 100.28 -136.33 165.53 93.54 525.17 Total Debt/Equity 0.56 0.74 0.11 0.81 -3.37 Interest Cover 26.46 98.14 15.20 59.03 15.36

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 19.89 12.14 7.76 ROA 18.37% 16.52% 2.49% ROE 48.92% 44.07% 4.09% ROCE 41.70% 40.98% 5.39% Fixed Asset Turnover 32.16 27.03 7.73 Receivable days 34.31 16.24 37.56 Inventory Days 172.28 224.38 228.06 Payable days 127.55 378.02 0.00 Cash Conversion Cycle 79.04 -137.40 265.62 Total Debt/Equity 0.55 0.72 0.11 Interest Cover 27.22 103.43 15.20

Top Investors:

multitude growth funds limited

forbes emf

minerva ventures fund

shilpa rajesh kothari

gunjan sandip agarwal

Annual Reports:

News Update:

Kesar India’s arm bags order worth Rs 160 crore
22nd May 2026, 09:25 AM

The order is to be executed within 24 months
Read More
Kesar India acquires 4 acres land in Nagpur
21st Mar 2026, 16:30 PM

The consolidated land parcel has an estimated Gross Development Value potential of around Rs 600 crore
Read More
Kesar India’s arm incorporates subsidiary in UAE
11th Mar 2026, 10:08 AM

The object of incorporation of this subsidiary is to expand the Company’s Business
Read More

Kesar India Ltd.

Construction - Real Estate

BSE: 543542 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Kesar India Ltd.

Construction - Real Estate

BSE: 543542 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: