Kaveri Seed

₹1249.6 -8.9 | 0.7%

WEBSITE BSE:532899 NSE : KAVERI SEED 20 Jun, 15:59

Market Cap ₹6428 Cr.

Stock P/E 21.4

P/B 4.3

Current Price ₹1249.6

Book Value ₹ 291.4

Face Value 2

52W High ₹1601.9

Dividend Yield 0%

52W Low ₹ 803.1

Edit Ratio

Kaveri Seed Research see more...

Overview Inc. Year: 1986Industry: Agriculture

Kaveri Seed Company Ltd is an totally India-based seed organisation. The Company is engaged within the production, processing and advertising of hybrid seeds. It owns over six hundred acres of farm land. It gives products in 2 classes: filed crops and vegetables. Its range of field vegetation consists of corn, paddy, cotton, sunflower, mustard, sorghum, pulses, bajra and wheat. Its range of vegetables consists of tomatoes, okra, chilies, watermelon, gourds and brinjal. Its range of corn seeds consists of Kaveri 225, Kaveri 2288 (Ekka), Kaveri 244+, Kaveri 50 and Kaveri 25K55. Its range of paddy seeds consists of Supreme Sona, Kaveri 9090, Kaveri 108 (Sampurna), KPH 412 and Chintu. Its variety of cotton seeds consists of Jaadoo, Jackpot, ATM and Singha. Its range of sunflower seeds includes Kaveri 7049 (Champ), KSFH 7032 (Sunkranti), Kaveri 9004 and Kaveri 678 (Leader), Kaveri 618 Extra. Its variety of mustard seeds consists of Kaveri AK47 and Kaveri 36.

Kaveri Seed Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Kaveri Seed Quarterly Results

#(Fig in Cr.)	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Net Sales	144	74	736	171	143	98	803	137	174	90
Other Income	32	8	12	14	13	25	9	13	11	13
Total Income	176	82	748	185	156	123	812	151	185	103
Total Expenditure	131	90	458	160	134	110	508	139	160	107
Operating Profit	45	-9	289	25	22	13	304	11	25	-4
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	5	5	6	6	7	10	8	8	9	16
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	40	-14	284	19	15	3	297	3	17	-20
Provision for Tax	2	2	9	5	4	4	5	4	2	3
Profit After Tax	38	-16	275	14	11	-0	291	-1	15	-23
Adjustments	-0	0	-2	-0	1	0	-2	0	1	-0
Profit After Adjustments	38	-15	274	14	12	-0	289	-1	15	-23
Adjusted Earnings Per Share	6.8	-2.8	48.9	2.5	2.1	-0.1	56.3	-0.1	3	-4.5

Kaveri Seed Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	1011	1161	745	705	819	809	930	1036	970	1070	1148	1204
Other Income	10	16	13	34	24	43	46	46	41	62	63	46
Total Income	1021	1177	758	739	843	853	976	1082	1011	1133	1212	1251
Total Expenditure	790	851	557	565	598	598	677	738	767	826	863	914
Operating Profit	231	325	201	174	245	255	299	344	244	307	349	336
Interest	0	0	0	0	1	1	0	1	0	0	0	0
Depreciation	16	15	27	30	25	23	26	22	21	21	28	41
Exceptional Income / Expenses	0	-0	0	-59	0	0	0	0	0	0	0	0
Profit Before Tax	214	310	173	84	220	231	273	321	223	286	321	297
Provision for Tax	5	9	5	7	8	14	13	10	10	13	21	14
Profit After Tax	209	301	167	77	211	217	260	311	213	273	300	282
Adjustments	-0	0	0	1	-0	0	-1	-1	-0	-1	-1	-1
Profit After Adjustments	209	301	168	78	211	217	259	310	212	272	299	280
Adjusted Earnings Per Share	30.4	43.7	24.3	11.3	32	34.4	42.9	51.5	36.4	48.6	58.1	54.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	7%	3%	7%	1%
Operating Profit CAGR	14%	0%	6%	4%
PAT CAGR	10%	-1%	7%	4%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	23%	37%	17%	5%
ROE Average	23%	20%	23%	26%
ROCE Average	25%	21%	24%	27%

Kaveri Seed Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	516	755	927	1014	1012	1007	959	1244	1281	1365	1233
Minority's Interest	0	0	-0	-1	-1	-1	0	1	1	2	3
Borrowings	1	1	2	5	3	7	6	1	1	0	0
Other Non-Current Liabilities	5	6	8	8	30	53	62	72	84	73	84
Total Current Liabilities	506	396	424	501	420	515	579	677	551	653	781
Total Liabilities	1028	1158	1360	1527	1465	1580	1606	1995	1918	2094	2102
Fixed Assets	144	161	202	200	189	240	250	246	242	261	297
Other Non-Current Assets	27	64	24	43	80	134	96	130	170	243	277
Total Current Assets	858	933	1135	1284	1196	1207	1233	1591	1472	1590	1527
Total Assets	1028	1158	1360	1527	1465	1580	1606	1995	1918	2094	2102

Kaveri Seed Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	14	7	7	9	21	14	5	8	13	20	21
Cash Flow from Operating Activities	193	145	246	159	148	128	192	252	110	297	389
Cash Flow from Investing Activities	-162	-84	-202	-150	71	82	112	-217	66	-119	38
Cash Flow from Financing Activities	-38	-61	-42	3	-226	-219	-301	-29	-170	-176	-425
Net Cash Inflow / Outflow	-8	-0	3	11	-7	-9	3	5	7	1	3
Closing Cash & Cash Equivalent	7	7	9	21	14	5	8	13	20	21	24

Kaveri Seed Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	30.4	43.68	24.31	11.27	31.96	34.45	42.94	51.47	36.43	48.59	58.08
CEPS(Rs)	32.82	45.82	28.23	15.57	35.78	38.07	47.34	55.27	40.08	52.43	63.74
DPS(Rs)	4.8	7.5	2.5	0	3	3	3	4	4	4	5
Book NAV/Share(Rs)	74.84	109.4	134.27	146.89	153.18	159.49	158.91	206.27	219.6	244.1	239.64
Core EBITDA Margin(%)	21.88	26.67	25.16	19.76	27.02	26.13	27.22	28.75	20.88	22.83	24.89
EBIT Margin(%)	21.22	26.71	23.24	11.96	26.9	28.62	29.36	31.03	22.98	26.73	27.95
Pre Tax Margin(%)	21.2	26.7	23.2	11.93	26.83	28.56	29.31	30.98	22.96	26.71	27.93
PAT Margin (%)	20.69	25.9	22.47	10.94	25.8	26.86	27.94	30.03	21.94	25.47	26.11
Cash Profit Margin (%)	22.31	27.18	26.15	15.22	28.86	29.69	30.69	32.18	24.1	27.39	28.55
ROA(%)	22.07	27.52	13.3	5.35	14.13	14.28	16.31	17.28	10.88	13.59	14.3
ROE(%)	48.77	47.43	19.93	7.96	20.86	21.53	26.45	28.25	16.85	20.61	23.09
ROCE(%)	49.65	48.76	20.56	8.68	21.67	22.83	27.6	29.08	17.63	21.61	24.71
Receivable days	24.17	28.82	48.58	42.83	38.16	38.45	39.75	39.39	40.71	41.61	38.96
Inventory Days	178.39	155.82	244.57	246.03	198.37	226.38	235.45	239.25	278.48	252.09	232.09
Payable days	289.68	202.88	200.09	252.78	237.86	207.32	218.52	255.93	248.25	186.3	193.88
PER(x)	21.03	22.56	15.48	49.01	15.17	13.33	7.94	9.98	15	9.81	10.73
Price/Book(x)	8.54	9.01	2.8	3.76	3.17	2.88	2.14	2.49	2.49	1.95	2.6
Dividend Yield(%)	0.75	0.76	0.66	0	0.62	0.65	0.88	0.78	0.73	0.84	0.8
EV/Net Sales(x)	4.34	5.84	3.48	5.39	3.9	3.58	2.21	2.98	3.26	2.47	2.77
EV/Core EBITDA(x)	18.99	20.85	12.91	21.83	13.01	11.38	6.88	8.98	12.99	8.63	9.12
Net Sales Growth(%)	42	14.82	-35.84	-5.36	16.21	-1.2	14.94	11.39	-6.4	10.35	7.29
EBIT Growth(%)	60.89	44.55	-44.17	-51.21	160.86	5.12	17.89	17.72	-30.68	28.36	12.21
PAT Growth(%)	63.32	43.8	-44.32	-53.85	173.53	2.84	19.55	19.74	-31.62	28.12	9.99
EPS Growth(%)	62.61	43.71	-44.34	-53.64	183.57	7.77	24.65	19.86	-29.22	33.39	19.52
Debt/Equity(x)	0	0	0	0	0	0.01	0.01	0	0	0	0
Current Ratio(x)	1.69	2.36	2.68	2.56	2.85	2.35	2.13	2.35	2.67	2.43	1.95
Quick Ratio(x)	0.71	1.11	1.49	1.67	1.79	1.25	1.03	1.29	1.29	1.34	1
Interest Cover(x)	878.72	1817.86	724.9	350.02	364.86	423.63	570.81	636.67	1749.45	1518.49	1316.18
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0

Kaveri Seed Shareholding Pattern

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	59.9	59.9	59.9	59.9	59.9	60.5	60.5	60.5	60.5	60.5
FII	16.44	16.55	16.29	16.29	17.69	17.22	18.97	19.83	19.5	20.41
DII	6.87	6.8	6.77	6.77	4.58	4.83	4.98	3.77	3.55	2.91
Public	16.79	16.75	17.05	17.05	17.83	17.45	15.55	15.89	16.44	16.18
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	3.35	3.35	3.35	3.35	3.35	3.11	3.11	3.11	3.11	3.11
FII	0.92	0.93	0.91	0.91	0.99	0.89	0.98	1.02	1	1.05
DII	0.38	0.38	0.38	0.38	0.26	0.25	0.26	0.19	0.18	0.15
Public	0.94	0.94	0.95	0.95	1	0.9	0.8	0.82	0.85	0.83
Others	0	0	0	0	0	0	0	0	0	0
Total	5.59	5.59	5.59	5.59	5.59	5.14	5.14	5.14	5.14	5.14

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 20%
Company is almost debt free.

Cons

Debtor days have increased from 186.3 to 193.88days.
Stock is trading at 4.3 times its book value.
The company has delivered a poor profit growth of 6% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Kaveri Seed News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 3600/-

Indian Potash

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Kaveri Seed

Add Watchlist

Kaveri Seed Research see more...

Overview Inc. Year: 1986Industry: Agriculture

Kaveri Seed Share Price

Alert Data

Quarterly Price

Peer Comparison

Kaveri Seed Quarterly Results

Kaveri Seed Profit & Loss

Growth Rates

Kaveri Seed Balance Sheet

Kaveri Seed Cash Flow

Kaveri Seed Ratios

Kaveri Seed Shareholding Pattern

Kaveri Seed News

Top Unlisted Companies & InstaBuy Companies

Indian Potash

IPO

Sharescart: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!

Enter Your Complaint