Textile - Weaving · Founded 1992 · www.kgdenim.com · BSE 500239 · NSE KG DENIM · ISIN INE104A01012
No Notes Added Yet
Business
KG Denim Ltd. is an Indian textile company primarily engaged in the manufacturing of denim fabric. Its core business involves the weaving of various types of denim fabrics, which are then supplied to garment manufacturers, fashion brands, and exporters. The company likely operates on a Business-to-Business (B2B) model, providing essential raw material (denim fabric) for the apparel industry. It makes money by selling these fabrics, potentially offering a range of denim types differentiated by weight, stretch, finish, and blend.
Revenue Mix
While specific breakdowns are not available, KG Denim's primary revenue driver is expected to be the sale of denim fabric. Potential internal segments could include:
Types of Denim: Different categories such as rigid denim, stretch denim, specialized denim (e.g., sustainable, performance, colored).
Yarn: Some integrated textile mills also produce and sell yarn.
Apparel/Garments: While primarily a fabric manufacturer, some textile companies vertically integrate into garment manufacturing.
Given its name, denim fabric manufacturing would constitute the overwhelming majority of its revenue.
Industry
KG Denim operates in the highly competitive Indian textile industry, specifically within the weaving sector focusing on denim. The Indian textile industry is one of the largest globally, benefiting from a strong domestic raw material base (cotton), skilled labor, and government support. The denim segment is driven by global fashion trends and demand for casual wear. KG Denim positions itself among other domestic and international denim manufacturers. Its standing would depend on its production capacity, technological capabilities, product innovation, and customer base within this fragmented yet significant industry.
MOAT
Scale & Cost Efficiency: As a specialized denim manufacturer, KG Denim may benefit from economies of scale in production, procurement of raw materials (like cotton), and optimized manufacturing processes, leading to competitive pricing.
Product Innovation & Quality: A focus on developing diverse denim qualities (e.g., stretch, eco-friendly, specialized washes/finishes) and maintaining consistent fabric quality can build a strong reputation among garment manufacturers.
Customer Relationships: Long-term relationships with domestic and international apparel brands or garment exporters can create a degree of stickiness due to established supply chains and trust.
Vertical Integration: Potential integration from yarn spinning to fabric weaving could offer better control over quality and costs.
Growth Drivers
Increasing Global Denim Demand: Continued demand for denim apparel, driven by fashion trends and casualization, especially in emerging markets.
Shift Towards Sustainable Textiles: Growing consumer and brand preference for sustainable, eco-friendly, and recycled denim fabrics, which can open new market opportunities.
Technological Advancements & Product Innovation: Development of new denim types (e.g., lightweight, ultra-stretch, performance denim) catering to evolving consumer preferences.
Government Support: Initiatives like 'Make in India' and textile parks, which aim to boost domestic manufacturing and exports.
Export Opportunities: Leveraging India's position as a major textile exporter to expand into new international markets.
Risks
Raw Material Price Volatility: Fluctuations in cotton prices (the primary raw material) can significantly impact profit margins.
Intense Competition: The textile industry is highly competitive, with numerous domestic and international players vying for market share, leading to pricing pressures.
Changing Fashion Trends: Rapid shifts in fashion preferences can render certain denim products obsolete or reduce demand, requiring constant adaptation and investment in new product development.
Foreign Exchange Fluctuations: Given potential import of machinery or export of products, adverse currency movements can impact profitability.
Labor Costs & Availability: Rising labor costs or skilled labor shortages can affect operational efficiency and profitability in India.
Environmental Regulations: Stricter environmental norms for dyeing and finishing processes could necessitate significant capital expenditure.
Management & Ownership
As is common with many Indian companies listed on exchanges, KG Denim Ltd. is likely promoter-driven, meaning the founding family or group holds a significant stake and plays an active role in management and strategic direction. While specific details on management quality are not available, promoter-led companies often exhibit long-term vision but can also face challenges related to professionalization and succession planning. The ownership structure would involve the promoter group holding a majority or substantial stake, alongside institutional investors and public shareholders.
Outlook
KG Denim operates in a resilient but dynamic industry. The bull case relies on its ability to innovate and adapt to evolving denim trends, particularly towards sustainable and performance-based fabrics, coupled with efficient cost management and leveraging India's competitive manufacturing advantages. Growth in global apparel consumption, especially in denim, and potential government support for the textile sector could provide tailwinds. The bear case factors in the inherent volatility of raw material prices (cotton), intense competition leading to pricing pressures, and the continuous need to invest in R&D to counter rapidly changing fashion cycles. A failure to innovate or maintain cost competitiveness in the face of global economic slowdowns affecting consumer spending could impact its performance. The company's performance will largely depend on its strategic agility in navigating these industry-specific challenges and opportunities.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 67 | 66 | 66 | 30 | 15 | 13 | 7 | 14 | 8 | 9 |
| Other Income | 1 | 1 | 2 | 0 | 0 | 0 | 8 | 4 | 0 | 5 |
| Total Income | 68 | 67 | 68 | 30 | 15 | 13 | 15 | 18 | 8 | 13 |
| Total Expenditure | 67 | 60 | 70 | 45 | 28 | 21 | 8 | 15 | -5 | 8 |
| Operating Profit | 1 | 6 | -2 | -15 | -13 | -8 | 7 | 3 | 13 | 6 |
| Interest | 5 | 6 | 9 | 6 | 0 | 2 | 22 | 5 | 8 | 7 |
| Depreciation | 4 | 4 | 3 | 4 | 4 | 4 | -2 | 2 | 2 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 3 | 20 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -8 | -3 | -12 | -4 | -16 | -13 | -13 | -4 | 2 | -6 |
| Provision for Tax | -2 | -1 | -4 | -1 | -4 | -3 | -4 | -1 | 1 | -1 |
| Profit After Tax | -6 | -2 | -8 | -3 | -12 | -10 | -10 | -3 | 2 | -4 |
| Adjustments | 1 | -0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 |
| Profit After Adjustments | -5 | -2 | -9 | -3 | -12 | -10 | -11 | -3 | 2 | -4 |
| Adjusted Earnings Per Share | -2 | -0.9 | -3.4 | -1 | -4.7 | -3.9 | -4.2 | -1.3 | 0.7 | -1.6 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 619 | 716 | 694 | 714 | 725 | 509 | 436 | 612 | 533 | 264 | 65 | 38 |
| Other Income | 3 | 6 | 4 | 5 | 4 | 3 | 3 | 6 | 5 | 3 | 8 | 17 |
| Total Income | 622 | 722 | 699 | 720 | 729 | 512 | 438 | 618 | 537 | 268 | 73 | 54 |
| Total Expenditure | 570 | 633 | 618 | 678 | 672 | 495 | 412 | 585 | 535 | 266 | 101 | 26 |
| Operating Profit | 52 | 88 | 81 | 42 | 57 | 18 | 26 | 33 | 2 | 2 | -28 | 29 |
| Interest | 29 | 34 | 28 | 26 | 26 | 24 | 23 | 25 | 23 | 26 | 30 | 42 |
| Depreciation | 21 | 21 | 15 | 14 | 17 | 19 | 15 | 16 | 16 | 15 | 9 | 6 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 3 | 20 | 0 |
| Profit Before Tax | 2 | 34 | 39 | 2 | 12 | -25 | -12 | -7 | -37 | -36 | -47 | -21 |
| Provision for Tax | 2 | 14 | 15 | 1 | 4 | -9 | -5 | 1 | -9 | -10 | -11 | -5 |
| Profit After Tax | 0 | 20 | 23 | 1 | 9 | -16 | -7 | -8 | -28 | -26 | -36 | -15 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 5 | -1 |
| Profit After Adjustments | 0 | 20 | 23 | 1 | 9 | -16 | -7 | -8 | -28 | -26 | -31 | -16 |
| Adjusted Earnings Per Share | 0.1 | 8 | 9.1 | 0.4 | 3.3 | -6.4 | -2.6 | -3.1 | -10.9 | -10 | -12.2 | -6.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -75% | -53% | -34% | -20% |
| Operating Profit CAGR | -1500% | NAN% | NAN% | NAN% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -12% | -16% | -17% | -16% |
| ROE Average | -495% | -205% | -127% | -53% |
| ROCE Average | -7% | -6% | -1% | 9% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 57 | 75 | 94 | 93 | 99 | 82 | 76 | 73 | 46 | 23 | -8 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -4 | -4 | -4 |
| Borrowings | 64 | 51 | 33 | 51 | 69 | 64 | 84 | 71 | 46 | 34 | 157 |
| Other Non-Current Liabilities | 15 | 27 | 31 | 36 | 34 | 24 | 17 | 20 | 6 | -7 | -2 |
| Total Current Liabilities | 243 | 233 | 233 | 295 | 262 | 280 | 279 | 320 | 302 | 342 | 169 |
| Total Liabilities | 379 | 387 | 391 | 475 | 464 | 449 | 455 | 480 | 397 | 388 | 311 |
| Fixed Assets | 98 | 137 | 136 | 168 | 167 | 186 | 173 | 165 | 152 | 138 | 129 |
| Other Non-Current Assets | 66 | 18 | 16 | 12 | 39 | 8 | 7 | 6 | 6 | 6 | 6 |
| Total Current Assets | 214 | 232 | 240 | 294 | 259 | 256 | 275 | 310 | 239 | 244 | 176 |
| Total Assets | 379 | 387 | 391 | 475 | 464 | 449 | 455 | 480 | 397 | 388 | 311 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 10 | 9 | 3 | 3 | 5 | 6 | 4 | 5 | 1 | 1 | 1 |
| Cash Flow from Operating Activities | 51 | 61 | 71 | 37 | 26 | 32 | 0 | 21 | 50 | 8 | -2 |
| Cash Flow from Investing Activities | -54 | -9 | -15 | -44 | -34 | -8 | -4 | -3 | -3 | -1 | 7 |
| Cash Flow from Financing Activities | 2 | -50 | -56 | 9 | 9 | -26 | 4 | -22 | -48 | -7 | -3 |
| Net Cash Inflow / Outflow | -1 | 2 | 0 | 2 | 0 | -2 | 1 | -4 | -0 | 0 | 2 |
| Closing Cash & Cash Equivalent | 9 | 11 | 3 | 5 | 6 | 4 | 5 | 1 | 1 | 1 | 4 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.14 | 7.96 | 9.11 | 0.36 | 3.33 | -6.4 | -2.57 | -3.14 | -10.92 | -9.99 | -12.2 |
| CEPS(Rs) | 8.4 | 16.04 | 14.76 | 5.99 | 9.93 | 1.13 | 3.47 | 2.86 | -4.74 | -4.3 | -10.46 |
| DPS(Rs) | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 22.27 | 29.32 | 36.79 | 36.37 | 38.62 | 31.82 | 29.79 | 28.6 | 18.1 | 8.92 | -3.28 |
| Core EBITDA Margin(%) | 7.95 | 11.49 | 11.03 | 5.12 | 7.36 | 2.87 | 5.5 | 4.42 | -0.53 | -0.5 | -54.9 |
| EBIT Margin(%) | 4.99 | 9.47 | 9.53 | 3.86 | 5.29 | -0.32 | 2.52 | 2.88 | -2.64 | -3.85 | -25.46 |
| Pre Tax Margin(%) | 0.34 | 4.78 | 5.57 | 0.24 | 1.71 | -4.95 | -2.71 | -1.22 | -7 | -13.52 | -71.51 |
| PAT Margin (%) | 0.06 | 2.85 | 3.36 | 0.13 | 1.18 | -3.22 | -1.51 | -1.37 | -5.25 | -9.73 | -54.67 |
| Cash Profit Margin (%) | 3.48 | 5.75 | 5.45 | 2.15 | 3.51 | 0.57 | 2.04 | 1.2 | -2.28 | -4.17 | -40.95 |
| ROA(%) | 0.1 | 5.33 | 6 | 0.21 | 1.82 | -3.59 | -1.46 | -1.79 | -6.38 | -6.56 | -10.24 |
| ROE(%) | 0.61 | 30.86 | 27.55 | 0.97 | 8.87 | -18.18 | -8.35 | -11.21 | -46.72 | -74.28 | -495.4 |
| ROCE(%) | 15.11 | 30.81 | 30.18 | 11.84 | 14.06 | -0.57 | 3.83 | 5.91 | -5.19 | -4.18 | -7.29 |
| Receivable days | 22.01 | 24.23 | 28.22 | 31.56 | 34.74 | 41.93 | 52.46 | 44.7 | 51.17 | 96.82 | 297.37 |
| Inventory Days | 75.43 | 68.14 | 74.96 | 81.29 | 78.22 | 103.36 | 118.71 | 92.67 | 95.52 | 150.41 | 521.04 |
| Payable days | 123.35 | 109.3 | 117.48 | 120.52 | 127.84 | 185.38 | 208.88 | 145.68 | 164.7 | 421.28 | 915.98 |
| PER(x) | 146.96 | 9.41 | 9.94 | 128.02 | 14.7 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0.94 | 2.56 | 2.46 | 1.25 | 1.27 | 0.54 | 0.93 | 1.54 | 1.27 | 2.83 | -4.57 |
| Dividend Yield(%) | 3.57 | 1 | 0.83 | 1.65 | 1.53 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.33 | 0.46 | 0.49 | 0.36 | 0.43 | 0.45 | 0.65 | 0.54 | 0.48 | 1.05 | 3.96 |
| EV/Core EBITDA(x) | 3.92 | 3.73 | 4.22 | 6.13 | 5.47 | 13.07 | 10.74 | 9.98 | 146.04 | 142.21 | -9.23 |
| Net Sales Growth(%) | -1.94 | 15.63 | -2.94 | 2.87 | 1.52 | -29.79 | -14.4 | 40.3 | -12.92 | -50.34 | -75.25 |
| EBIT Growth(%) | -21.96 | 119.57 | -2.33 | -58.34 | 39.19 | -104.25 | 774.94 | 59.9 | -180.04 | 27.71 | -63.71 |
| PAT Growth(%) | -94.56 | 5472.82 | 14.38 | -96.1 | 835.06 | -292.49 | 59.81 | -27.23 | -233.34 | 8.02 | -39.12 |
| EPS Growth(%) | -94.56 | 5471.38 | 14.38 | -96.1 | 835.65 | -292.49 | 59.82 | -21.95 | -247.96 | 8.48 | -22.14 |
| Debt/Equity(x) | 2.77 | 1.98 | 1.27 | 1.69 | 1.97 | 2.39 | 2.91 | 3.05 | 4.3 | 9.54 | -26.7 |
| Current Ratio(x) | 0.88 | 1 | 1.03 | 1 | 0.99 | 0.91 | 0.99 | 0.97 | 0.79 | 0.71 | 1.04 |
| Quick Ratio(x) | 0.33 | 0.43 | 0.38 | 0.44 | 0.43 | 0.4 | 0.48 | 0.44 | 0.44 | 0.4 | 0.6 |
| Interest Cover(x) | 1.07 | 2.02 | 2.41 | 1.07 | 1.48 | -0.07 | 0.48 | 0.7 | -0.61 | -0.4 | -0.55 |
| Total Debt/Mcap(x) | 2.94 | 0.77 | 0.52 | 1.35 | 1.56 | 4.44 | 3.13 | 1.98 | 3.38 | 3.37 | 5.83 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.29 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 41.25 | 41.25 | 41.25 | 41.25 | 40.97 | 41.25 | 41.25 | 41.25 | 41.25 | 41.25 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.06 | 1.06 | 1.06 | 1.06 | 1.05 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.56 | 2.56 | 2.56 | 2.56 | 2.56 | 2.56 | 2.56 | 2.56 | 2.56 | 2.56 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -75% | -53% | -34% | -20% |
| Operating Profit CAGR | -1500% | 0% | 0% | 0% |
| PAT CAGR | — | — | — | — |
| Share Price CAGR | -12% | -16% | -17% | -16% |
| ROE Average | -495% | -205% | -127% | -53% |
| ROCE Average | -7% | -6% | -1% | +9% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.29 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 41.26 | 41.26 | 41.26 | 41.26 | 41.26 | 41.26 | 41.26 | 41.26 | 41.26 | 41.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.56 | 2.56 | 2.56 | 2.56 | 2.56 | 2.56 | 2.56 | 2.56 | 2.56 | 2.56 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.