Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹41 Cr.
Stock P/E
-1.1
P/B
-2.9
Current Price
₹15.9
Book Value
₹ -5.5
Face Value
10
52W High
₹24.8
52W Low
₹ 12.5
Dividend Yield
0%

KG Denim Overview

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.

KG Denim Share Price

Live · BSE / NSE · Inception: 1992
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

KG Denim Quarterly Results

#(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

KG Denim Profit & Loss

#(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

KG Denim Balance Sheet

#(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

KG Denim Cash Flow

#(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

KG Denim Ratios

# 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

Growth Rates

Compounded annual
# 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%

KG Denim Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 58.74 %
FII 0 %
DII (MF + Insurance) 0.01 %
Public (retail) 41.26 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 58.7458.7458.7458.7458.7458.7458.7458.7458.7458.74
FII 0000000000
DII 0.010.010.010.010.290.010.010.010.010.01
Public 41.2641.2641.2641.2641.2641.2641.2641.2641.2641.26
Others 0000000000
Total 100100100100100100100100100100

KG Denim Peer Comparison

Textile - Weaving Edit Columns

KG Denim Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

KG Denim Pros & Cons

Pros

  • Stock is trading at -2.9 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -205% over the last 3 years.
  • Debtor days have increased from 421.28 to 915.98days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp