Nifty

:

26033.75

Sensex

:

85265.32

47.75 (0.18%)
158.51 (0.19%)

Login

Nifty
Sensex

:
:

26033.75
85265.32

47.75 (0.18%)
158.51 (0.19%)

Kshitij Polyline Ltd.

Plastic Products

Rating :

24/99

BSE: Not Listed | NSE: KSHITIJPOL

Watchlist

NSE BSE

2.38

04-Dec-2025

Open
High
Low
Previous Close

2.46
2.46
2.37
2.44

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

91872
222451.65
5.17
2.1

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

36.71
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

44.99
N/A
0.61

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.05
4.75
7.24

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

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

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 11.96 7.27 64.51% 9.10 6.37 42.86% 8.98 6.73 33.43% 7.97 8.23 -3.16%
Expenses 11.33 9.83 15.26% 8.32 5.83 42.71% 13.33 6.50 105.08% 8.96 11.01 -18.62%
EBITDA 0.64 -2.56 - 0.79 0.53 49.06% -4.35 0.22 - -1.00 -2.78 -
EBIDTM 5.32% -35.24% 8.66% 8.39% -48.39% 3.30% -12.52% -33.72%
Other Income 0.86 0.18 377.78% 0.50 0.07 614.29% 0.62 5.58 -88.89% 0.92 0.05 1,740.00%
Interest 0.47 0.92 -48.91% 0.46 0.08 475.00% 0.67 0.56 19.64% 0.57 0.30 90.00%
Depreciation 0.66 0.15 340.00% 0.50 0.22 127.27% 0.82 0.43 90.70% 0.36 0.26 38.46%
PBT 0.36 -3.45 - 0.33 0.31 6.45% -5.22 -0.72 - -1.01 2.25 -
Tax 0.00 -0.08 - 0.00 0.08 -100.00% -0.17 0.00 - 0.00 0.02 -100.00%
PAT 0.36 -3.37 - 0.33 0.23 43.48% -5.04 -0.72 - -1.01 2.24 -
PATM 3.02% -46.40% 3.66% 3.60% -56.17% -10.69% -12.64% 27.18%
EPS 0.02 -0.22 - 0.02 0.01 100.00% -0.33 -0.05 - -0.07 0.15 -

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 11.96 13.07 -8.49% 9.10 11.55 -21.21% 6.66 15.04 -55.72% 10.62 14.04 -24.36%
Expenses 11.33 16.07 -29.50% 8.32 10.67 -22.02% 10.99 12.49 -12.01% 11.64 16.79 -30.67%
EBITDA 0.63 -3.00 - 0.78 0.89 -12.36% -4.33 2.55 - -1.02 -2.74 -
EBIDTM 5.30% -22.92% 8.60% 7.70% -65.00% 16.97% -9.65% -19.53%
Other Income 0.86 0.23 273.91% 0.50 0.12 316.67% 0.62 5.63 -88.99% 0.95 0.48 97.92%
Interest 0.47 1.06 -55.66% 0.46 0.21 119.05% 0.95 0.02 4,650.00% 0.31 0.71 -56.34%
Depreciation 0.66 0.15 340.00% 0.50 0.22 127.27% 0.93 0.43 116.28% 0.36 0.26 38.46%
PBT 0.36 -3.98 - 0.33 0.58 -43.10% -5.59 2.20 - -0.75 2.29 -
Tax 0.00 -0.08 - 0.00 0.08 -100.00% -0.17 0.68 - 0.00 0.02 -100.00%
PAT 0.36 -3.90 - 0.33 0.50 -34.00% -5.42 1.52 - -0.75 2.28 -
PATM 2.99% -29.79% 3.60% 4.33% -81.27% 10.11% -7.05% 16.22%
EPS 0.03 -0.44 - 0.05 0.10 -50.00% -0.43 0.30 - -0.06 0.09 -

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 38.01 30.58 34.22 33.98 39.04 24.25 31.80 35.88 27.15 16.85 15.47 Net Sales Growth 32.90% -10.64% 0.71% -12.96% 60.99% -23.74% -11.37% 32.15% 61.13% 8.92% Cost Of Goods Sold 33.93 28.66 27.04 22.42 26.94 16.59 22.26 24.51 18.85 13.06 12.01 Gross Profit 4.08 1.92 7.18 11.56 12.10 7.66 9.54 11.38 8.30 3.79 3.46 GP Margin 10.73% 6.28% 20.98% 34.02% 30.99% 31.59% 30.0% 31.72% 30.57% 22.49% 22.37% Total Expenditure 41.94 37.95 37.55 30.59 35.28 21.32 28.34 31.62 23.57 14.49 13.14 Power & Fuel Cost - 1.09 1.27 1.09 0.98 0.79 0.80 0.79 0.74 0.00 0.00 % Of Sales - 3.56% 3.71% 3.21% 2.51% 3.26% 2.52% 2.20% 2.73% 0% 0% Employee Cost - 5.04 5.48 5.06 4.93 1.24 1.98 1.74 1.19 0.63 0.46 % Of Sales - 16.48% 16.01% 14.89% 12.63% 5.11% 6.23% 4.85% 4.38% 3.74% 2.97% Manufacturing Exp. - 0.99 1.47 0.48 1.06 1.04 0.66 2.08 1.11 0.00 0.00 % Of Sales - 3.24% 4.30% 1.41% 2.72% 4.29% 2.08% 5.80% 4.09% 0% 0% General & Admin Exp. - 1.30 1.69 0.93 0.93 1.36 2.09 2.06 1.21 0.79 0.67 % Of Sales - 4.25% 4.94% 2.74% 2.38% 5.61% 6.57% 5.74% 4.46% 4.69% 4.33% Selling & Distn. Exp. - 0.36 0.29 0.57 0.43 0.31 0.54 0.45 0.45 0.00 0.00 % Of Sales - 1.18% 0.85% 1.68% 1.10% 1.28% 1.70% 1.25% 1.66% 0% 0% Miscellaneous Exp. - 0.51 0.32 0.04 0.01 0.00 0.00 0.01 0.02 0.00 0.00 % Of Sales - 1.67% 0.94% 0.12% 0.03% 0% 0% 0.03% 0.07% 0% 0% EBITDA -3.92 -7.37 -3.33 3.39 3.76 2.93 3.46 4.26 3.58 2.36 2.33 EBITDA Margin -10.31% -24.10% -9.73% 9.98% 9.63% 12.08% 10.88% 11.87% 13.19% 14.01% 15.06% Other Income 2.90 1.80 5.77 0.12 0.04 0.01 0.10 0.37 0.28 0.16 0.10 Interest 2.17 2.25 1.78 1.63 2.08 1.75 1.83 2.14 1.56 1.37 1.46 Depreciation 2.34 1.66 1.17 1.27 1.10 1.04 0.99 0.92 0.80 0.76 0.66 PBT -5.54 -9.47 -0.51 0.60 0.62 0.15 0.74 1.57 1.50 0.39 0.30 Tax -0.17 -0.17 0.05 0.24 0.21 0.14 0.20 0.72 0.44 0.12 0.10 Tax Rate 3.07% 1.80% -9.80% 40.00% 33.87% 93.33% 27.03% 45.86% 29.33% 30.77% 33.33% PAT -5.36 -9.30 -0.56 0.37 0.42 0.00 0.54 0.86 1.06 0.28 0.20 PAT before Minority Interest -5.36 -9.30 -0.56 0.37 0.42 0.00 0.54 0.86 1.06 0.28 0.20 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 -14.10% -30.41% -1.64% 1.09% 1.08% 0% 1.70% 2.40% 3.90% 1.66% 1.29% PAT Growth 0.00% - - -11.90% 0 -100.00% -37.21% -18.87% 278.57% 40.00% EPS -0.35 -0.60 -0.04 0.02 0.03 0.00 0.04 0.06 0.07 0.02 0.01

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 38.34 41.91 59.40 33.98 39.04 Net Sales Growth -28.60% -29.44% 74.81% -12.96% Cost Of Goods Sold 34.34 38.74 49.40 22.43 26.94 Gross Profit 4.00 3.17 10.00 11.55 12.10 GP Margin 10.42% 7.56% 16.84% 33.99% 30.99% Total Expenditure 42.28 48.50 60.50 30.60 35.28 Power & Fuel Cost - 1.09 1.27 1.09 0.98 % Of Sales - 2.60% 2.14% 3.21% 2.51% Employee Cost - 5.19 5.56 5.06 4.93 % Of Sales - 12.38% 9.36% 14.89% 12.63% Manufacturing Exp. - 1.09 1.47 0.47 1.06 % Of Sales - 2.60% 2.47% 1.38% 2.72% General & Admin Exp. - 1.46 2.15 0.94 0.93 % Of Sales - 3.48% 3.62% 2.77% 2.38% Selling & Distn. Exp. - 0.42 0.32 0.57 0.43 % Of Sales - 1.00% 0.54% 1.68% 1.10% Miscellaneous Exp. - 0.51 0.32 0.04 0.01 % Of Sales - 1.22% 0.54% 0.12% 0.03% EBITDA -3.94 -6.59 -1.10 3.38 3.76 EBITDA Margin -10.28% -15.72% -1.85% 9.95% 9.63% Other Income 2.93 1.91 6.79 0.12 0.04 Interest 2.19 2.53 2.18 1.63 2.08 Depreciation 2.45 1.66 1.17 1.27 1.10 PBT -5.65 -8.87 2.35 0.60 0.62 Tax -0.17 -0.17 0.74 0.24 0.21 Tax Rate 3.01% 1.92% 31.49% 40.00% 33.87% PAT -5.48 -8.69 1.61 0.36 0.42 PAT before Minority Interest -5.48 -8.69 1.61 0.36 0.42 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin -14.29% -20.73% 2.71% 1.06% 1.08% PAT Growth -1,470.00% - 347.22% -14.29% EPS -0.36 -0.56 0.10 0.02 0.03

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 33.38 18.12 22.39 18.41 18.00 18.00 17.46 8.62 4.11 2.08 Share Capital 17.80 10.13 10.13 10.13 8.68 8.68 8.68 5.30 3.00 1.75 Total Reserves 15.58 7.99 8.54 8.28 9.32 9.31 8.78 3.32 1.11 0.33 Non-Current Liabilities 1.87 2.31 5.39 5.28 5.36 3.84 3.49 3.92 5.24 7.16 Secured Loans 0.01 1.34 4.24 3.79 3.39 1.20 0.31 2.03 1.96 2.45 Unsecured Loans 0.00 0.00 0.00 0.92 1.51 2.30 2.93 1.88 3.28 4.72 Long Term Provisions 0.28 0.32 0.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 17.53 30.00 21.47 16.90 15.30 13.39 14.64 12.24 7.84 5.59 Trade Payables 1.77 2.57 2.96 3.82 3.31 0.83 2.62 3.64 1.42 1.25 Other Current Liabilities 2.51 2.73 4.70 4.42 3.31 3.98 3.61 2.98 1.25 0.15 Short Term Borrowings 12.58 24.18 13.61 8.56 8.52 8.47 7.96 5.25 5.08 4.07 Short Term Provisions 0.68 0.51 0.20 0.10 0.16 0.11 0.44 0.38 0.09 0.12 Total Liabilities 52.78 50.43 49.25 40.59 38.66 35.23 35.59 24.78 17.19 14.83 Net Block 10.29 10.37 11.30 11.16 10.52 10.60 6.07 6.03 5.43 5.39 Gross Block 23.03 21.63 21.39 20.14 18.41 17.45 11.93 10.84 9.67 8.87 Accumulated Depreciation 12.74 11.26 10.09 8.98 7.89 6.85 5.86 4.81 4.24 3.48 Non Current Assets 17.86 18.41 17.28 13.66 12.40 11.66 9.88 7.17 5.78 5.72 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 1.20 0.00 0.00 0.21 Non Current Investment 2.22 2.22 0.10 0.00 0.00 0.00 0.00 0.01 0.01 0.00 Long Term Loans & Adv. 2.64 2.98 3.12 1.44 1.45 0.74 2.50 0.81 0.12 0.08 Other Non Current Assets 2.71 2.83 2.76 1.06 0.43 0.32 0.11 0.32 0.22 0.04 Current Assets 34.92 32.02 31.97 26.93 26.26 23.56 25.71 17.60 11.42 9.12 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 8.46 13.90 15.60 14.55 12.91 11.33 9.69 7.51 4.78 3.62 Sundry Debtors 4.94 2.44 5.82 6.07 9.53 9.00 9.76 8.69 5.26 4.61 Cash & Bank 0.22 0.10 3.24 0.26 0.83 0.47 0.47 0.08 0.08 0.12 Other Current Assets 21.31 5.00 5.60 0.63 2.99 2.76 5.80 1.33 1.29 0.77 Short Term Loans & Adv. 16.48 10.57 1.71 5.42 2.08 2.47 5.69 1.22 1.15 0.56 Net Current Assets 17.39 2.03 10.50 10.03 10.95 10.17 11.07 5.36 3.58 3.53 Total Assets 52.78 50.43 49.25 40.59 38.66 35.22 35.59 24.77 17.20 14.84

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 36.72 20.30 22.38 18.41 Share Capital 17.80 10.13 10.13 10.13 Total Reserves 18.92 10.16 8.54 8.28 Non-Current Liabilities 1.87 17.23 5.38 5.28 Secured Loans 0.01 16.26 4.24 3.79 Unsecured Loans 0.00 0.00 0.00 0.92 Long Term Provisions 0.28 0.32 0.27 0.00 Current Liabilities 18.11 36.83 21.46 16.90 Trade Payables 1.74 4.78 2.96 3.82 Other Current Liabilities 2.49 3.09 4.69 4.42 Short Term Borrowings 13.19 27.71 13.61 8.56 Short Term Provisions 0.68 1.26 0.20 0.10 Total Liabilities 56.70 74.36 49.22 40.59 Net Block 10.28 21.89 11.30 11.16 Gross Block 23.03 33.15 21.38 20.14 Accumulated Depreciation 12.74 11.26 10.08 8.98 Non Current Assets 21.09 30.03 17.17 13.66 Capital Work in Progress 0.00 1.00 0.00 0.00 Non Current Investment 5.46 0.00 0.00 0.00 Long Term Loans & Adv. 2.64 3.25 3.11 1.44 Other Non Current Assets 2.71 3.88 2.76 1.06 Current Assets 35.61 44.33 32.05 26.93 Current Investments 0.00 0.00 0.00 0.00 Inventories 8.46 13.90 15.59 14.55 Sundry Debtors 5.15 10.83 5.82 6.07 Cash & Bank 0.22 0.64 3.34 0.26 Other Current Assets 21.78 5.30 5.60 0.63 Short Term Loans & Adv. 16.50 13.66 1.70 5.42 Net Current Assets 17.50 7.50 10.59 10.03 Total Assets 56.70 74.36 49.22 40.59

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 -10.43 -3.20 -1.27 3.89 2.31 3.60 -4.51 0.48 2.32 1.70 PBT -9.47 -0.56 0.37 0.62 0.15 0.74 1.57 1.50 0.39 0.30 Adjustment 2.56 2.96 1.43 3.06 2.66 2.59 2.42 1.98 2.13 2.13 Changes in Working Capital -3.52 -5.55 -2.89 0.31 -0.47 0.39 -8.10 -2.85 -0.09 -0.62 Cash after chg. in Working capital -10.43 -3.15 -1.09 3.99 2.34 3.72 -4.11 0.63 2.43 1.81 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.05 -0.18 -0.10 -0.02 -0.12 -0.41 -0.15 -0.11 -0.10 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 -0.21 -2.12 -4.51 -2.55 -1.78 -2.77 -3.43 -1.34 -0.78 -0.91 Net Fixed Assets -1.40 -0.24 -1.25 -1.73 -0.96 -4.32 -2.29 -1.17 -0.59 -0.92 Net Investments 0.00 -2.12 -0.10 0.00 0.00 0.00 0.01 0.00 -0.01 0.00 Others 1.19 0.24 -3.16 -0.82 -0.82 1.55 -1.15 -0.17 -0.18 0.01 Cash from Financing Activity 10.75 2.18 8.76 -1.91 -0.18 -0.83 8.34 0.86 -1.59 -1.06 Net Cash Inflow / Outflow 0.12 -3.14 2.98 -0.57 0.36 0.00 0.39 0.00 -0.04 -0.27 Opening Cash & Equivalents 0.10 3.24 0.26 0.83 0.47 0.47 0.08 0.08 0.12 0.39 Closing Cash & Equivalent 0.22 0.10 3.24 0.26 0.83 0.47 0.47 0.08 0.08 0.12

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity -8.63 -7.97 -1.27 3.89 PBT -8.87 2.35 0.36 0.62 Adjustment 2.84 1.18 1.43 3.06 Changes in Working Capital -2.60 -11.45 -2.89 0.31 Cash after chg. in Working capital -8.63 -7.92 -1.10 3.99 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.05 -0.17 -0.10 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity 15.57 -12.32 -4.51 -2.55 Net Fixed Assets -1.40 -0.24 -1.25 Net Investments 0.00 -2.12 -0.10 Others 16.97 -9.96 -3.16 Cash from Financing Activity -7.36 17.68 8.86 -1.91 Net Cash Inflow / Outflow -0.41 -2.60 3.08 -0.57 Opening Cash & Equivalents 0.64 3.24 0.26 0.83 Closing Cash & Equivalent 0.22 0.64 3.34 0.26

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.) 3.75 3.58 3.69 3.64 3.55 17.76 20.11 16.26 13.70 11.91 ROA -18.02% -1.13% 0.81% 1.05% 0.01% 1.51% 2.84% 5.03% 1.73% 1.37% ROE -36.12% -3.06% 1.97% 2.28% 0.01% 3.02% 6.58% 16.60% 8.97% 10.05% ROCE -15.87% 2.87% 5.63% 7.70% 5.57% 7.87% 14.37% 17.57% 12.62% 13.56% Fixed Asset Turnover 1.37 1.59 1.64 2.03 1.35 2.17 3.15 2.65 1.82 1.82 Receivable days 44.04 44.08 63.89 72.92 139.44 107.66 93.83 93.76 106.83 104.70 Inventory Days 133.43 157.32 161.96 128.38 182.43 120.65 87.47 82.64 91.02 82.73 Payable days 27.61 37.34 55.18 48.30 45.54 28.29 33.76 39.00 31.92 32.56 Cash Conversion Cycle 149.86 164.05 170.67 153.00 276.33 200.03 147.55 137.39 165.94 154.87 Total Debt/Equity 0.38 1.49 1.14 0.94 0.91 0.87 0.81 1.33 2.57 5.39 Interest Cover -3.22 0.71 1.37 1.30 1.08 1.40 1.74 1.96 1.29 1.21

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 4.13 4.01 3.69 3.64 ROA -13.27% 2.61% 0.80% 1.02% ROE -30.50% 8.28% 1.94% 2.26% ROCE -10.97% 8.29% 5.62% 7.56% Fixed Asset Turnover 1.49 2.18 1.64 1.94 Receivable days 69.62 51.17 63.86 56.76 Inventory Days 97.36 90.60 161.90 136.09 Payable days 30.72 28.58 55.14 51.72 Cash Conversion Cycle 136.27 113.19 170.62 141.13 Total Debt/Equity 0.36 2.24 1.14 0.94 Interest Cover -2.51 2.08 1.37 1.30

Top Investors:

potential electrical & electronics pvt ltd

bhavishya ecommerce pvt. ltd.

paritosh electricals private limited

lalita devi naita

deep diamond india limited

rama shankar bajaj

raman chowdhury

kaushal chowdhury

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