Nifty
Sensex
:
:
25114.00
81904.70
108.50 (0.43%)
355.97 (0.44%)

Agriculture

Rating :
63/99

BSE: 532899 | NSE: KSCL

1145.70
12-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1154
  •  1163.4
  •  1143.5
  •  1157.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  56422
  •  64967643.5
  •  1602
  •  804.1

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,886.69
  • 18.52
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,866.16
  • 0.44%
  • 3.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.51%
  • 1.52%
  • 12.23%
  • FII
  • DII
  • Others
  • 20.34%
  • 1.73%
  • 3.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.93
  • 3.06
  • 4.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.49
  • -0.48
  • 3.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.30
  • -1.95
  • 1.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.03
  • 13.16
  • 13.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.85
  • 2.71
  • 2.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.75
  • 11.94
  • 12.57

Earnings Forecasts:

(Updated: 08-09-2025)
Description
2024
2025
2026
2027
Adj EPS
55.1
65.9
72.88
81.41
P/E Ratio
20.79
17.39
15.72
14.07
Revenue
1204.97
1360.6
1491.5
1594.2
EBITDA
290.94
334.25
372.4
386.5
Net Income
281.33
339.45
375.35
419.7
ROA
11.96
P/B Ratio
3.93
3.65
3.35
3.03
ROE
20.6
21.16
20.61
22.63
FCFF
108.65
274.13
321.03
393.78
FCFF Yield
2.05
5.18
6.06
7.44
Net Debt
-629.84
-779.1
-973.25
-1018.9
BVPS
291.44
313.95
342.02
377.55

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
858.53
803.23
6.88%
90.25
98.35
-8.24%
174.05
142.63
22.03%
137.44
171.32
-19.78%
Expenses
520.36
507.99
2.44%
106.79
110.22
-3.11%
159.96
134.05
19.33%
139.30
160.05
-12.96%
EBITDA
338.18
295.24
14.54%
-16.54
-11.88
-
14.09
8.58
64.22%
-1.86
11.27
-
EBIDTM
39.39%
36.76%
-18.32%
-12.07%
8.10%
6.02%
-1.35%
6.58%
Other Income
9.87
9.13
8.11%
12.70
25.00
-49.20%
11.36
13.05
-12.95%
13.12
13.51
-2.89%
Interest
0.11
0.04
175.00%
0.09
0.06
50.00%
0.04
0.10
-60.00%
0.02
0.07
-71.43%
Depreciation
13.61
7.65
77.91%
15.68
9.65
62.49%
8.69
6.72
29.32%
7.82
5.98
30.77%
PBT
334.32
296.68
12.69%
-19.61
3.42
-
16.72
14.82
12.82%
3.42
18.73
-81.74%
Tax
7.16
5.50
30.18%
3.25
3.82
-14.92%
1.87
3.75
-50.13%
4.32
4.76
-9.24%
PAT
327.16
291.19
12.35%
-22.86
-0.40
-
14.85
11.07
34.15%
-0.90
13.97
-
PATM
38.11%
36.25%
-25.33%
-0.41%
8.53%
7.76%
-0.66%
8.15%
EPS
63.39
56.28
12.63%
-4.46
-0.05
-
3.00
2.11
42.18%
-0.13
2.45
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,260.27
1,204.97
1,148.41
1,070.36
969.98
1,036.31
930.35
809.42
819.23
704.99
744.88
Net Sales Growth
3.68%
4.93%
7.29%
10.35%
-6.40%
11.39%
14.94%
-1.20%
16.20%
-5.36%
 
Cost Of Goods Sold
608.72
475.08
450.65
452.07
432.37
445.89
405.10
355.97
358.93
359.37
337.71
Gross Profit
651.55
729.89
697.76
618.28
537.61
590.41
525.25
453.45
460.31
345.61
407.18
GP Margin
51.70%
60.57%
60.76%
57.76%
55.42%
56.97%
56.46%
56.02%
56.19%
49.02%
54.66%
Total Expenditure
926.41
914.09
862.59
825.95
767.45
738.29
677.14
597.89
597.86
565.44
557.36
Power & Fuel Cost
-
12.31
13.15
9.45
9.39
8.05
8.16
8.62
8.24
7.76
6.21
% Of Sales
-
1.02%
1.15%
0.88%
0.97%
0.78%
0.88%
1.06%
1.01%
1.10%
0.83%
Employee Cost
-
139.85
119.21
98.33
91.19
84.53
67.88
55.06
54.39
39.91
38.25
% Of Sales
-
11.61%
10.38%
9.19%
9.40%
8.16%
7.30%
6.80%
6.64%
5.66%
5.14%
Manufacturing Exp.
-
119.16
109.85
103.16
94.62
85.47
80.74
82.35
83.68
67.19
90.00
% Of Sales
-
9.89%
9.57%
9.64%
9.75%
8.25%
8.68%
10.17%
10.21%
9.53%
12.08%
General & Admin Exp.
-
64.78
59.86
49.78
40.63
36.17
36.08
32.44
28.76
27.05
27.26
% Of Sales
-
5.38%
5.21%
4.65%
4.19%
3.49%
3.88%
4.01%
3.51%
3.84%
3.66%
Selling & Distn. Exp.
-
95.42
93.76
93.13
82.50
68.93
69.53
56.94
52.24
40.64
40.92
% Of Sales
-
7.92%
8.16%
8.70%
8.51%
6.65%
7.47%
7.03%
6.38%
5.76%
5.49%
Miscellaneous Exp.
-
7.49
16.12
20.02
16.75
9.25
9.64
6.52
11.62
23.51
40.92
% Of Sales
-
0.62%
1.40%
1.87%
1.73%
0.89%
1.04%
0.81%
1.42%
3.33%
2.28%
EBITDA
333.87
290.88
285.82
244.41
202.53
298.02
253.21
211.53
221.37
139.55
187.52
EBITDA Margin
26.49%
24.14%
24.89%
22.83%
20.88%
28.76%
27.22%
26.13%
27.02%
19.79%
25.17%
Other Income
47.05
46.36
63.21
62.23
41.28
45.75
45.59
43.11
24.11
34.42
13.10
Interest
0.26
0.19
0.24
0.19
0.13
0.51
0.48
0.55
0.60
0.24
0.24
Depreciation
45.80
39.83
28.01
20.55
20.93
22.25
25.66
22.95
25.08
30.24
27.44
PBT
334.85
297.22
320.77
285.89
222.75
321.01
272.65
231.14
219.81
143.49
172.94
Tax
16.60
14.94
20.89
13.25
9.96
9.81
12.75
13.73
8.40
6.96
5.47
Tax Rate
4.96%
5.03%
6.51%
4.63%
4.47%
3.06%
4.68%
5.94%
3.82%
8.26%
3.16%
PAT
318.25
281.33
298.74
271.72
212.46
310.50
259.03
217.45
211.24
77.83
167.88
PAT before Minority Interest
317.90
282.28
299.88
272.64
212.80
311.21
259.90
217.40
211.41
77.29
167.47
Minority Interest
-0.35
-0.95
-1.14
-0.92
-0.34
-0.71
-0.87
0.05
-0.17
0.54
0.41
PAT Margin
25.25%
23.35%
26.01%
25.39%
21.90%
29.96%
27.84%
26.86%
25.79%
11.04%
22.54%
PAT Growth
0.77%
-5.83%
9.94%
27.89%
-31.57%
19.87%
19.12%
2.94%
171.41%
-53.64%
 
EPS
61.92
54.73
58.12
52.86
41.33
60.41
50.39
42.31
41.10
15.14
32.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,499.16
1,232.70
1,365.06
1,280.76
1,244.42
958.67
1,006.87
1,012.40
1,014.34
927.19
Share Capital
10.29
10.29
11.18
11.66
12.07
12.07
12.63
13.22
13.81
13.81
Total Reserves
1,488.87
1,222.41
1,353.87
1,269.10
1,232.36
946.60
994.24
999.18
1,000.53
913.38
Non-Current Liabilities
99.07
84.47
73.50
84.28
72.61
68.14
59.59
33.05
12.49
9.82
Secured Loans
0.00
0.00
0.13
0.61
1.08
5.79
6.78
2.88
4.64
1.64
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
65.72
57.54
49.10
54.24
43.79
33.38
23.30
4.87
0.45
1.07
Current Liabilities
1,093.44
781.15
653.11
551.45
677.31
578.85
514.62
419.89
500.85
423.53
Trade Payables
480.92
246.97
231.77
229.71
358.44
266.87
218.18
186.19
281.61
216.16
Other Current Liabilities
409.64
363.57
300.38
277.95
262.74
242.28
258.10
192.10
197.40
199.54
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
202.88
170.62
120.96
43.79
56.13
69.70
38.34
41.60
21.84
7.83
Total Liabilities
2,695.97
2,101.67
2,093.89
1,917.79
1,995.29
1,605.90
1,580.47
1,464.77
1,526.94
1,360.34
Net Block
416.91
297.27
260.93
242.39
245.65
249.70
240.13
189.48
200.23
201.54
Gross Block
730.70
573.59
510.38
473.11
456.55
443.96
412.52
340.59
329.21
302.59
Accumulated Depreciation
313.78
276.32
249.45
230.72
210.91
194.26
172.39
151.11
128.97
101.05
Non Current Assets
645.66
574.63
503.74
412.36
376.13
346.13
373.67
269.13
243.27
225.67
Capital Work in Progress
89.53
133.79
133.06
43.23
30.82
18.21
38.15
37.35
33.97
19.70
Non Current Investment
4.16
4.28
5.22
46.08
38.59
32.69
36.73
29.92
2.42
0.71
Long Term Loans & Adv.
134.65
138.84
104.54
80.66
61.08
45.53
58.65
12.38
6.65
3.72
Other Non Current Assets
0.40
0.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
2,050.15
1,526.88
1,589.98
1,471.58
1,619.17
1,259.77
1,206.80
1,195.62
1,283.66
1,134.68
Current Investments
609.31
471.88
556.72
470.52
560.40
351.17
472.83
592.68
654.47
505.67
Inventories
1,028.63
742.57
717.87
760.62
719.51
639.05
561.23
442.82
447.82
504.45
Sundry Debtors
92.44
111.83
133.35
110.71
105.68
118.02
84.62
85.93
85.40
80.36
Cash & Bank
20.53
24.21
21.61
20.14
14.09
8.05
8.70
13.91
20.97
9.49
Other Current Assets
299.25
128.36
123.93
85.81
219.49
143.47
79.43
60.28
75.01
34.72
Short Term Loans & Adv.
76.82
48.03
36.50
23.77
23.98
26.01
25.18
13.21
18.52
11.60
Net Current Assets
956.71
745.73
936.87
920.13
941.85
680.92
692.18
775.73
782.81
711.15
Total Assets
2,695.81
2,101.51
2,093.72
1,883.94
1,995.30
1,605.90
1,580.47
1,464.78
1,526.93
1,360.35

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
196.91
389.42
296.55
110.23
251.86
191.73
127.94
148.32
158.99
246.32
PBT
297.22
320.77
285.89
222.75
321.01
272.65
231.14
219.81
84.25
172.94
Adjustment
-3.40
-26.18
-26.53
-10.69
-17.93
-15.81
-17.89
2.26
-3.66
16.52
Changes in Working Capital
-71.77
110.24
64.49
-93.12
-40.60
-52.20
-74.25
-65.58
85.36
62.33
Cash after chg. in Working capital
222.05
404.84
323.86
118.94
262.47
204.64
138.99
156.49
165.95
251.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.14
-15.41
-27.31
-8.71
-10.61
-12.91
-11.05
-8.17
-6.96
-5.47
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
-182.53
37.79
-118.85
66.10
-217.34
112.48
82.40
70.84
-150.25
-201.96
Net Fixed Assets
-103.17
-58.52
-121.50
-32.87
-25.31
-11.47
-71.53
-12.64
-35.51
-24.79
Net Investments
-119.12
84.09
-47.60
87.01
-213.14
125.71
113.04
34.19
-158.26
-211.86
Others
39.76
12.22
50.25
11.96
21.11
-1.76
40.89
49.29
43.52
34.69
Cash from Financing Activity
-17.86
-424.62
-176.23
-169.77
-29.06
-301.43
-219.11
-226.23
2.76
-41.57
Net Cash Inflow / Outflow
-3.48
2.60
1.47
6.57
5.47
2.78
-8.77
-7.07
11.49
2.79
Opening Cash & Equivalents
23.89
21.29
19.82
13.25
7.79
5.01
13.77
20.84
9.35
6.56
Closing Cash & Equivalent
20.41
23.89
21.29
19.82
13.25
7.79
5.01
13.77
20.84
9.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
291.44
239.64
244.10
219.60
206.27
158.91
159.49
153.18
146.89
134.27
ROA
11.77%
14.30%
13.59%
10.88%
17.28%
16.31%
14.28%
14.13%
5.35%
13.30%
ROE
20.67%
23.09%
20.61%
16.85%
28.25%
26.45%
21.53%
20.86%
7.96%
19.93%
ROCE
21.77%
24.71%
21.61%
17.63%
29.08%
27.60%
22.83%
21.67%
8.68%
20.56%
Fixed Asset Turnover
1.85
2.12
2.18
2.09
2.30
2.17
2.15
2.45
2.24
2.77
Receivable days
30.94
38.96
41.61
40.71
39.39
39.75
38.45
38.16
42.83
48.58
Inventory Days
268.26
232.09
252.09
278.48
239.25
235.45
226.38
198.37
246.03
244.57
Payable days
279.62
193.88
186.30
248.25
255.93
115.97
109.61
159.33
168.67
121.51
Cash Conversion Cycle
19.58
77.17
107.40
70.94
22.71
159.23
155.22
77.20
120.19
171.64
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
0.00
Interest Cover
1565.31
1316.18
1518.49
1749.45
636.67
570.81
423.63
364.86
350.02
724.90

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.