Nifty
Sensex
:
:
24741.00
80710.76
6.70 (0.03%)
-7.25 (-0.01%)

Dyes & Pigments

Rating :
56/99

BSE: 532967 | NSE: KIRIINDUS

523.35
05-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  529.5
  •  529.5
  •  521.2
  •  526.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  151808
  •  79415788.15
  •  740
  •  331.2

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,135.58
  • 17.16
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,244.35
  • N/A
  • 0.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.72%
  • 5.51%
  • 32.72%
  • FII
  • DII
  • Others
  • 23.79%
  • 0.00%
  • 6.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.20
  • -6.17
  • -14.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.76
  • 2.83
  • -30.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.57
  • 7.94
  • 12.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.88
  • 0.83
  • 0.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -8.65
  • -18.43
  • -44.80

Earnings Forecasts:

(Updated: 04-09-2025)
Description
2024
2025
2026
2027
Adj EPS
47.59
P/E Ratio
11.00
Revenue
740.03
EBITDA
-53.93
Net Income
264.74
ROA
6.51
P/B Ratio
0.90
ROE
8.74
FCFF
-761.12
FCFF Yield
-18.87
Net Debt
764.98
BVPS
583.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
202.12
183.38
10.22%
205.02
219.28
-6.50%
178.63
159.51
11.99%
272.23
230.53
18.09%
Expenses
218.32
183.22
19.16%
210.09
229.40
-8.42%
223.04
180.28
23.72%
255.18
240.44
6.13%
EBITDA
-16.20
0.16
-
-5.07
-10.12
-
-44.41
-20.77
-
17.05
-9.92
-
EBIDTM
-8.02%
0.09%
-2.48%
-4.61%
-24.86%
-13.02%
6.26%
-4.30%
Other Income
34.77
14.14
145.90%
6.17
2.91
112.03%
91.93
8.35
1,000.96%
4.89
1.97
148.22%
Interest
59.55
5.47
988.67%
53.93
7.62
607.74%
49.90
5.85
752.99%
17.84
5.38
231.60%
Depreciation
11.59
10.96
5.75%
11.24
11.26
-0.18%
11.25
11.44
-1.66%
11.84
12.25
-3.35%
PBT
-52.57
-2.13
-
-64.07
-26.08
-
-13.63
-29.71
-
-7.74
-25.58
-
Tax
-1.17
-1.03
-
-0.28
2.88
-
0.09
-0.86
-
4.96
1.22
306.56%
PAT
-51.41
-1.10
-
-63.80
-28.96
-
-13.72
-28.85
-
-12.70
-26.80
-
PATM
-25.43%
-0.60%
-31.12%
-13.21%
-7.68%
-18.09%
-4.66%
-11.62%
EPS
1.82
17.79
-89.77%
-15.21
-1.85
-
31.80
25.96
22.50%
15.49
3.63
326.72%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
858.00
949.21
945.07
1,496.91
957.03
1,305.39
1,393.83
1,116.93
1,125.27
1,029.92
930.79
Net Sales Growth
8.24%
0.44%
-36.87%
56.41%
-26.69%
-6.35%
24.79%
-0.74%
9.26%
10.65%
 
Cost Of Goods Sold
602.72
692.68
675.09
997.78
591.00
795.88
893.32
690.82
770.74
725.80
644.87
Gross Profit
255.28
256.53
269.98
499.13
366.03
509.51
500.51
426.11
354.53
304.12
285.91
GP Margin
29.75%
27.03%
28.57%
33.34%
38.25%
39.03%
35.91%
38.15%
31.51%
29.53%
30.72%
Total Expenditure
906.63
961.36
982.54
1,375.63
874.43
1,119.33
1,162.80
936.00
966.34
917.27
831.29
Power & Fuel Cost
-
104.21
118.43
151.55
94.27
111.51
101.65
92.41
74.04
63.18
59.31
% Of Sales
-
10.98%
12.53%
10.12%
9.85%
8.54%
7.29%
8.27%
6.58%
6.13%
6.37%
Employee Cost
-
48.22
50.98
60.18
48.80
48.84
41.71
38.22
31.41
39.16
42.07
% Of Sales
-
5.08%
5.39%
4.02%
5.10%
3.74%
2.99%
3.42%
2.79%
3.80%
4.52%
Manufacturing Exp.
-
61.37
69.33
88.11
73.02
89.15
72.37
67.26
56.52
44.87
36.98
% Of Sales
-
6.47%
7.34%
5.89%
7.63%
6.83%
5.19%
6.02%
5.02%
4.36%
3.97%
General & Admin Exp.
-
34.73
30.98
34.70
39.98
38.33
24.34
25.56
14.37
11.95
13.43
% Of Sales
-
3.66%
3.28%
2.32%
4.18%
2.94%
1.75%
2.29%
1.28%
1.16%
1.44%
Selling & Distn. Exp.
-
15.35
19.53
36.27
20.75
28.72
20.88
17.83
16.32
12.72
16.59
% Of Sales
-
1.62%
2.07%
2.42%
2.17%
2.20%
1.50%
1.60%
1.45%
1.24%
1.78%
Miscellaneous Exp.
-
4.80
18.20
7.03
6.63
6.91
8.53
3.89
2.94
19.58
16.59
% Of Sales
-
0.51%
1.93%
0.47%
0.69%
0.53%
0.61%
0.35%
0.26%
1.90%
1.94%
EBITDA
-48.63
-12.15
-37.47
121.28
82.60
186.06
231.03
180.93
158.93
112.65
99.50
EBITDA Margin
-5.67%
-1.28%
-3.96%
8.10%
8.63%
14.25%
16.58%
16.20%
14.12%
10.94%
10.69%
Other Income
137.76
8.67
3.34
1.98
2.24
5.29
2.68
1.59
2.48
12.82
1.97
Interest
181.22
22.82
6.31
4.78
4.01
4.84
5.08
3.48
9.12
73.80
86.31
Depreciation
45.92
48.64
48.88
50.17
46.13
44.40
37.56
34.07
29.11
26.86
28.36
PBT
-138.01
-74.94
-89.33
68.32
34.70
142.11
191.06
144.97
123.19
24.82
-13.19
Tax
3.60
12.96
15.63
15.41
12.92
26.41
33.43
18.30
13.70
3.84
2.93
Tax Rate
-2.61%
-17.29%
-17.50%
22.56%
37.23%
18.58%
17.50%
12.62%
11.12%
13.01%
-22.21%
PAT
-141.63
133.02
106.65
388.77
252.48
115.70
157.62
126.67
109.48
25.67
-16.12
PAT before Minority Interest
-141.63
133.02
106.64
388.77
252.48
115.70
157.62
126.67
109.48
25.67
-16.12
Minority Interest
0.00
0.00
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-16.51%
14.01%
11.28%
25.97%
26.38%
8.86%
11.31%
11.34%
9.73%
2.49%
-1.73%
PAT Growth
0.00%
24.73%
-72.57%
53.98%
118.22%
-26.60%
24.43%
15.70%
326.49%
-
 
EPS
-25.47
23.92
19.18
69.92
45.41
20.81
28.35
22.78
19.69
4.62
-2.90

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,811.72
2,679.29
2,572.64
2,184.45
1,933.43
1,567.33
1,404.70
1,032.48
644.51
447.44
Share Capital
51.83
51.83
51.83
33.62
33.62
31.34
30.24
27.84
30.88
27.06
Total Reserves
2,759.89
2,627.45
2,520.81
2,150.82
1,899.81
1,535.99
1,334.53
877.59
596.03
369.38
Non-Current Liabilities
13.41
35.50
21.82
105.31
116.40
172.51
204.14
202.47
302.78
765.21
Secured Loans
23.71
15.15
0.71
68.65
68.78
121.98
136.73
151.42
261.40
732.31
Unsecured Loans
0.00
26.00
26.00
26.50
27.18
26.78
19.62
6.50
7.46
2.30
Long Term Provisions
6.18
5.50
5.40
15.61
14.51
13.37
12.76
9.50
4.94
0.29
Current Liabilities
567.28
474.83
466.47
403.09
357.16
327.20
215.57
238.08
391.90
344.53
Trade Payables
398.82
394.37
324.84
256.28
218.26
197.55
168.07
183.97
195.63
153.80
Other Current Liabilities
160.35
74.13
137.38
143.80
123.23
88.63
35.70
25.42
179.89
131.51
Short Term Borrowings
6.16
4.07
0.55
0.55
0.57
0.57
3.17
23.52
14.60
52.38
Short Term Provisions
1.96
2.26
3.70
2.46
15.10
40.45
8.62
5.17
1.78
6.84
Total Liabilities
3,392.41
3,189.60
3,060.93
2,692.85
2,406.99
2,067.04
1,824.41
1,473.03
1,339.19
1,557.18
Net Block
469.91
509.53
545.87
563.31
511.77
483.94
411.75
376.34
332.83
367.52
Gross Block
807.96
799.09
786.57
754.17
656.62
584.52
474.81
405.44
518.16
540.45
Accumulated Depreciation
338.05
289.55
240.70
190.86
144.85
100.58
63.06
29.11
185.33
172.93
Non Current Assets
2,830.74
2,651.79
2,481.57
2,150.77
1,891.90
1,567.32
1,428.56
1,161.55
921.18
875.60
Capital Work in Progress
72.54
72.50
62.92
58.41
78.53
37.73
32.13
36.03
5.64
88.54
Non Current Investment
2,213.08
1,992.18
1,780.59
1,444.78
1,214.04
954.23
947.74
716.57
567.83
394.36
Long Term Loans & Adv.
75.19
77.58
92.20
84.26
87.57
91.42
36.95
32.61
14.87
23.86
Other Non Current Assets
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.32
Current Assets
558.70
536.48
579.35
542.08
515.09
499.72
395.85
311.48
417.93
681.48
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
202.44
194.78
245.10
169.04
142.70
168.55
119.07
82.50
85.78
101.54
Sundry Debtors
228.25
209.37
288.72
329.29
320.37
253.58
215.39
147.48
253.45
468.24
Cash & Bank
93.97
98.53
18.62
10.47
15.25
22.57
15.74
15.56
20.05
4.42
Other Current Assets
34.03
2.85
3.19
5.47
36.77
55.01
45.66
65.95
58.65
107.28
Short Term Loans & Adv.
29.46
30.95
23.72
27.81
32.33
49.11
40.41
52.04
57.17
105.73
Net Current Assets
-8.59
61.65
112.88
138.99
157.93
172.52
180.28
73.40
26.03
336.94
Total Assets
3,392.43
3,189.60
3,060.92
2,692.85
2,406.99
2,067.04
1,824.41
1,473.03
1,339.20
1,557.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-60.58
88.66
92.20
72.21
124.25
141.44
64.26
217.23
226.46
-83.40
PBT
-74.94
-89.33
68.32
34.70
142.11
191.06
144.97
123.20
29.51
-13.19
Adjustment
63.09
51.90
52.96
47.80
43.45
39.76
36.08
35.74
93.54
113.67
Changes in Working Capital
-34.79
146.86
-7.38
24.93
-14.79
-53.37
-103.89
59.25
233.68
-180.95
Cash after chg. in Working capital
-46.64
109.42
113.91
107.43
170.77
177.45
77.16
218.19
356.74
-80.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.94
-20.76
-21.71
-35.21
-46.52
-36.01
-12.90
-6.78
-3.84
-2.93
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
5.82
-126.44
0.00
Cash From Investing Activity
0.11
-17.95
-28.97
-70.16
-104.21
-119.12
-65.65
-105.10
-211.50
-246.79
Net Fixed Assets
-8.15
-19.97
-31.94
-75.53
-109.95
-114.55
-64.82
78.39
109.33
-43.51
Net Investments
-1.48
0.00
0.04
-0.03
0.00
28.00
0.17
5.98
-2.03
-2.64
Others
9.74
2.02
2.93
5.40
5.74
-32.57
-1.00
-189.47
-318.80
-200.64
Cash from Financing Activity
49.68
-56.47
-57.42
-7.00
-26.65
-15.82
1.70
-119.15
0.67
324.52
Net Cash Inflow / Outflow
-10.79
14.24
5.80
-4.95
-6.61
6.50
0.32
-7.01
15.63
-5.68
Opening Cash & Equivalents
27.48
13.24
7.43
12.39
19.00
12.50
12.18
19.20
4.42
10.09
Closing Cash & Equivalent
16.68
27.48
13.24
7.43
12.39
19.00
12.50
12.18
20.05
4.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
541.87
516.64
496.32
649.73
575.07
500.04
451.25
325.18
234.46
172.49
ROA
4.04%
3.41%
13.51%
9.90%
5.17%
8.10%
7.68%
7.79%
1.77%
-1.16%
ROE
4.85%
4.06%
16.35%
12.26%
6.61%
10.75%
11.16%
14.33%
5.06%
-5.67%
ROCE
5.97%
4.77%
16.35%
12.20%
7.70%
11.85%
10.62%
11.58%
8.97%
6.66%
Fixed Asset Turnover
1.18
1.19
1.94
1.36
2.10
2.63
2.58
2.59
2.08
1.97
Receivable days
84.14
96.19
75.35
123.89
80.24
61.40
58.34
61.06
119.58
147.14
Inventory Days
76.37
84.95
50.49
59.45
43.51
37.66
32.41
25.63
31.04
44.37
Payable days
208.98
194.43
106.29
146.54
67.75
56.61
66.73
70.27
69.87
59.58
Cash Conversion Cycle
-48.47
-13.30
19.55
36.79
56.01
42.45
24.01
16.42
80.75
131.93
Total Debt/Equity
0.04
0.02
0.04
0.07
0.08
0.10
0.13
0.20
0.68
1.99
Interest Cover
7.40
20.38
85.52
67.21
30.38
38.57
42.61
14.51
1.40
0.85

News Update:


  • Kiri Industries’ arm incorporates wholly owned subsidiary in China
    11th Aug 2025, 14:38 PM

    Shanghai Claronex Technology Co has become a step down wholly owned subsidiary of the company

    Read More
  • Kiri Industries - Quarterly Results
    11th Aug 2025, 12:43 PM

    Read More

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.