Nifty
Sensex
:
:
25082.30
82253.46
-67.55 (-0.27%)
-247.01 (-0.30%)

Agriculture

Rating :
69/99

BSE: 532899 | NSE: KSCL

1123.20
14-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1136
  •  1136
  •  1109.9
  •  1136.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  130919
  •  146833610.5
  •  1602
  •  804.1

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,779.44
  • 20.77
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,758.91
  • N/A
  • 3.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.50%
  • 1.39%
  • 12.08%
  • FII
  • DII
  • Others
  • 20.41%
  • 1.68%
  • 3.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.11
  • 4.30
  • 5.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.80
  • 2.45
  • 7.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.07
  • 2.89
  • 12.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.01
  • 12.87
  • 12.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.86
  • 2.71
  • 2.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.85
  • 11.76
  • 12.24

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
54.58
55.1
65.57
72.5
P/E Ratio
20.58
20.38
17.13
15.49
Revenue
1148
1205
1398
1534
EBITDA
286
291
335
374
Net Income
299
281
338
373
ROA
14.6
12
P/B Ratio
4.69
3.85
4.09
3.72
ROE
23
20.6
22.69
22.03
FCFF
292
109
267
319
FCFF Yield
4.12
1.54
3.77
4.51
Net Debt
-496
-630
-726
-914
BVPS
239.6
291.44
274.73
302.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
90.25
98.35
-8.24%
174.05
142.63
22.03%
137.44
171.32
-19.78%
803.23
736.10
9.12%
Expenses
106.79
110.22
-3.11%
159.96
134.05
19.33%
139.30
160.05
-12.96%
507.99
458.26
10.85%
EBITDA
-16.54
-11.88
-
14.09
8.58
64.22%
-1.86
11.27
-
295.24
277.84
6.26%
EBIDTM
-18.32%
-12.07%
8.10%
6.02%
-1.35%
6.58%
36.76%
37.74%
Other Income
12.70
25.00
-49.20%
11.36
13.05
-12.95%
13.12
13.51
-2.89%
9.13
11.65
-21.63%
Interest
0.09
0.06
50.00%
0.04
0.10
-60.00%
0.02
0.07
-71.43%
0.04
0.02
100.00%
Depreciation
15.68
9.65
62.49%
8.69
6.72
29.32%
7.82
5.98
30.77%
7.65
5.67
34.92%
PBT
-19.61
3.42
-
16.72
14.82
12.82%
3.42
18.73
-81.74%
296.68
283.81
4.53%
Tax
3.25
3.82
-14.92%
1.87
3.75
-50.13%
4.32
4.76
-9.24%
5.50
8.55
-35.67%
PAT
-22.86
-0.40
-
14.85
11.07
34.15%
-0.90
13.97
-
291.19
275.25
5.79%
PATM
-25.33%
-0.41%
8.53%
7.76%
-0.66%
8.15%
36.25%
37.39%
EPS
-4.46
-0.05
-
3.00
2.11
42.18%
-0.13
2.45
-
56.28
48.91
15.07%

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
1,204.97
1,148.41
1,070.36
969.98
1,036.31
930.35
809.42
819.23
704.99
744.88
1,160.94
Net Sales Growth
4.93%
7.29%
10.35%
-6.40%
11.39%
14.94%
-1.20%
16.20%
-5.36%
-35.84%
 
Cost Of Goods Sold
612.96
450.65
452.07
432.37
445.89
405.10
355.97
358.93
359.37
337.71
345.05
Gross Profit
592.01
697.76
618.28
537.61
590.41
525.25
453.45
460.31
345.61
407.18
815.89
GP Margin
49.13%
60.76%
57.76%
55.42%
56.97%
56.46%
56.02%
56.19%
49.02%
54.66%
70.28%
Total Expenditure
914.04
862.59
825.95
767.45
738.29
677.14
597.89
597.86
565.44
557.36
851.25
Power & Fuel Cost
-
12.47
9.45
9.39
8.05
8.16
8.62
8.24
7.76
6.21
7.90
% Of Sales
-
1.09%
0.88%
0.97%
0.78%
0.88%
1.06%
1.01%
1.10%
0.83%
0.68%
Employee Cost
-
119.21
98.33
91.19
84.53
67.88
55.06
54.39
39.91
38.25
30.90
% Of Sales
-
10.38%
9.19%
9.40%
8.16%
7.30%
6.80%
6.64%
5.66%
5.14%
2.66%
Manufacturing Exp.
-
116.84
103.16
94.62
85.47
80.74
82.35
83.68
67.19
90.00
241.40
% Of Sales
-
10.17%
9.64%
9.75%
8.25%
8.68%
10.17%
10.21%
9.53%
12.08%
20.79%
General & Admin Exp.
-
53.55
49.78
40.63
36.17
36.08
32.44
28.76
27.05
27.26
22.85
% Of Sales
-
4.66%
4.65%
4.19%
3.49%
3.88%
4.01%
3.51%
3.84%
3.66%
1.97%
Selling & Distn. Exp.
-
93.76
93.13
82.50
68.93
69.53
56.94
52.24
40.64
40.92
198.31
% Of Sales
-
8.16%
8.70%
8.51%
6.65%
7.47%
7.03%
6.38%
5.76%
5.49%
17.08%
Miscellaneous Exp.
-
16.12
20.02
16.75
9.25
9.64
6.52
11.62
23.51
17.02
198.31
% Of Sales
-
1.40%
1.87%
1.73%
0.89%
1.04%
0.81%
1.42%
3.33%
2.28%
0.42%
EBITDA
290.93
285.82
244.41
202.53
298.02
253.21
211.53
221.37
139.55
187.52
309.69
EBITDA Margin
24.14%
24.89%
22.83%
20.88%
28.76%
27.22%
26.13%
27.02%
19.79%
25.17%
26.68%
Other Income
46.31
63.21
62.23
41.28
45.75
45.59
43.11
24.11
34.42
13.10
15.72
Interest
0.19
0.24
0.19
0.13
0.51
0.48
0.55
0.60
0.24
0.24
0.17
Depreciation
39.84
28.01
20.55
20.93
22.25
25.66
22.95
25.08
30.24
27.44
14.91
PBT
297.21
320.77
285.89
222.75
321.01
272.65
231.14
219.81
143.49
172.94
310.33
Tax
14.94
20.89
13.25
9.96
9.81
12.75
13.73
8.40
6.96
5.47
9.22
Tax Rate
5.03%
6.51%
4.63%
4.47%
3.06%
4.68%
5.94%
3.82%
8.26%
3.16%
2.97%
PAT
282.28
298.74
271.72
212.46
310.50
259.03
217.45
211.24
77.83
167.88
300.96
PAT before Minority Interest
281.33
299.88
272.64
212.80
311.21
259.90
217.40
211.41
77.29
167.47
300.78
Minority Interest
-0.95
-1.14
-0.92
-0.34
-0.71
-0.87
0.05
-0.17
0.54
0.41
0.18
PAT Margin
23.43%
26.01%
25.39%
21.90%
29.96%
27.84%
26.86%
25.79%
11.04%
22.54%
25.92%
PAT Growth
-5.87%
9.94%
27.89%
-31.57%
19.87%
19.12%
2.94%
171.41%
-53.64%
-44.22%
 
EPS
54.92
58.12
52.86
41.33
60.41
50.39
42.31
41.10
15.14
32.66
58.55

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
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
754.77
Share Capital
10.29
11.18
11.66
12.07
12.07
12.63
13.22
13.81
13.81
13.78
Total Reserves
1,222.41
1,353.87
1,269.10
1,232.36
946.60
994.24
999.18
1,000.53
913.38
740.20
Non-Current Liabilities
84.47
73.50
84.28
72.61
68.14
59.59
33.05
12.49
9.82
7.47
Secured Loans
0.00
0.13
0.61
1.08
5.79
6.78
2.88
4.64
1.64
1.41
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
57.54
49.10
54.24
43.79
33.38
23.30
4.87
0.45
1.07
0.00
Current Liabilities
781.15
653.11
551.45
677.31
578.85
514.62
419.89
500.85
423.53
395.61
Trade Payables
246.97
231.77
229.71
358.44
266.87
218.18
186.19
281.61
216.16
154.08
Other Current Liabilities
363.57
300.38
277.95
262.74
242.28
258.10
192.10
197.40
199.54
195.07
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
170.61
120.96
43.79
56.13
69.70
38.34
41.60
21.84
7.83
46.46
Total Liabilities
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
1,158.07
Net Block
297.27
260.93
242.39
245.65
249.70
240.13
189.48
200.23
201.54
160.84
Gross Block
573.59
510.38
473.11
456.55
443.96
412.52
340.59
329.21
302.59
235.15
Accumulated Depreciation
276.32
249.45
230.72
210.91
194.26
172.39
151.11
128.97
101.05
74.31
Non Current Assets
574.63
503.74
412.36
376.13
346.13
373.67
269.13
243.27
225.67
225.14
Capital Work in Progress
133.79
133.06
43.23
30.82
18.21
38.15
37.35
33.97
19.70
61.66
Non Current Investment
4.28
5.22
46.08
38.59
32.69
36.73
29.92
2.42
0.71
0.22
Long Term Loans & Adv.
138.84
104.54
80.66
61.08
45.53
58.65
12.38
6.65
3.72
2.43
Other Non Current Assets
0.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
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
932.66
Current Investments
471.88
556.72
470.52
560.40
351.17
472.83
592.68
654.47
505.67
294.77
Inventories
742.57
717.87
760.62
719.51
639.05
561.23
442.82
447.82
504.45
494.35
Sundry Debtors
111.83
133.35
110.71
105.68
118.02
84.62
85.93
85.40
80.36
118.06
Cash & Bank
24.21
21.61
20.14
14.09
8.05
8.70
13.91
20.97
9.49
6.56
Other Current Assets
176.39
123.93
85.81
195.51
143.47
79.43
60.28
75.01
34.72
18.92
Short Term Loans & Adv.
48.03
36.50
23.77
23.98
26.01
25.18
13.21
18.52
11.60
12.16
Net Current Assets
745.73
936.87
920.13
941.85
680.92
692.18
775.73
782.81
711.15
537.05
Total Assets
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
1,158.07

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
389.42
296.55
110.23
251.86
191.73
127.94
148.32
158.99
246.32
144.91
PBT
320.77
285.89
222.75
321.01
272.65
231.14
219.81
84.25
172.94
310.00
Adjustment
-26.18
-26.53
-10.69
-17.93
-15.81
-17.89
2.26
-3.66
16.52
0.00
Changes in Working Capital
110.24
64.49
-93.12
-40.60
-52.20
-74.25
-65.58
85.36
62.33
-155.80
Cash after chg. in Working capital
404.84
323.86
118.94
262.47
204.64
138.99
156.49
165.95
251.79
154.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.41
-27.31
-8.71
-10.61
-12.91
-11.05
-8.17
-6.96
-5.47
-9.30
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
37.79
-118.85
66.10
-217.34
112.48
82.40
70.84
-150.25
-201.96
-83.73
Net Fixed Assets
-58.52
-121.50
-32.87
-25.31
-11.47
-71.53
-12.64
-35.51
-24.79
-78.75
Net Investments
84.09
-47.60
87.01
-213.14
125.71
113.04
34.19
-158.26
-211.86
-38.20
Others
12.22
50.25
11.96
21.11
-1.76
40.89
49.29
43.52
34.69
33.22
Cash from Financing Activity
-424.62
-176.23
-169.77
-29.06
-301.43
-219.11
-226.23
2.76
-41.57
-61.28
Net Cash Inflow / Outflow
2.60
1.47
6.57
5.47
2.78
-8.77
-7.07
11.49
2.79
-0.10
Opening Cash & Equivalents
21.29
19.82
13.25
7.79
5.01
13.77
20.84
9.35
6.56
6.66
Closing Cash & Equivalent
23.89
21.29
19.82
13.25
7.79
5.01
13.77
20.84
9.35
6.56

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.)
239.64
244.10
219.60
206.27
158.91
159.49
153.18
146.89
134.27
109.40
ROA
14.30%
13.59%
10.88%
17.28%
16.31%
14.28%
14.13%
5.35%
13.30%
27.52%
ROE
23.09%
20.61%
16.85%
28.25%
26.45%
21.53%
20.86%
7.96%
19.93%
47.43%
ROCE
24.71%
21.61%
17.63%
29.08%
27.60%
22.83%
21.67%
8.68%
20.56%
48.76%
Fixed Asset Turnover
2.12
2.18
2.09
2.30
2.17
2.15
2.45
2.24
2.77
5.30
Receivable days
38.96
41.61
40.71
39.39
39.75
38.45
38.16
42.83
48.58
28.82
Inventory Days
232.09
252.09
278.48
239.25
235.45
226.38
198.37
246.03
244.57
155.82
Payable days
193.88
186.30
248.25
255.93
115.97
109.61
159.33
168.67
121.51
81.81
Cash Conversion Cycle
77.17
107.40
70.94
22.71
159.23
155.22
77.20
120.19
171.64
102.84
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
Interest Cover
1316.18
1518.49
1749.45
636.67
570.81
423.63
364.86
350.02
724.90
1817.86

News Update:


  • Kaveri Seed Company gets nod to acquire remaining 30% stake in Aditya Agritech
    19th May 2025, 17:39 PM

    Aditya Agritech will become a wholly owned subsidiary of the company

    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.