Consumer Food · Founded 1990 · www.kothariyeast.in · BSE 507474 · · ISIN INE991B01010
No Notes Added Yet
1. Business Overview
Kothari Fermentation & Biochem Ltd. is primarily engaged in the manufacturing of fermentation-based products. Its core business involves producing various grades of alcohol, including Extra Neutral Alcohol (ENA) for alcoholic beverages, Rectified Spirit, and Industrial Alcohol (Ethanol) which is increasingly utilized for fuel blending. The company utilizes molasses, a byproduct of the sugar industry, as its primary raw material. It also produces by-products such as Carbon Dioxide (CO2) and Fusel Oil. The company generates revenue by processing these raw materials into higher-value alcohol and by-products, which are then sold to various industrial customers, including beverage manufacturers, chemical industries, and oil marketing companies for fuel blending.
2. Key Segments / Revenue Mix
While specific segmental revenue breakdown is not readily available in general public information, the vast majority of Kothari Fermentation & Biochem Ltd.'s revenue is derived from the sale of:
Ethanol/Industrial Alcohol: Used in government-mandated fuel blending programs and other industrial applications.
Extra Neutral Alcohol (ENA): A key ingredient for potable alcoholic beverages.
Rectified Spirit: An intermediate alcohol product used in various industries.
By-products: Including Carbon Dioxide (CO2) and Fusel Oil.
The primary revenue stream is from the distillation of molasses into these alcohol products.
3. Industry & Positioning
Kothari Fermentation & Biochem Ltd. operates within the Indian distillery industry, which forms a part of the broader Consumer Food and Agri-processing sector. This industry is characterized by:
Molasses-based operations: Heavily reliant on the sugar industry for raw materials.
Heavy regulation: Subject to significant control by both central and state governments regarding production, pricing, and distribution, particularly for potable alcohol and ethanol.
Demand drivers: Strong demand from the government's Ethanol Blending Program (EBP) and the growing Indian alcoholic beverage market.
Kothari Fermentation is one of several players in this competitive landscape. Its positioning is likely as a mid-sized regional player, competing with larger integrated sugar and distillery groups, as well as other standalone distilleries, based on factors like production capacity, operational efficiency, and raw material sourcing capabilities.
4. Competitive Advantage (Moat)
Kothari Fermentation & Biochem Ltd. appears to have limited durable competitive advantages (moats) beyond operational efficiency and potential regional strengths:
Cost Advantage: May possess a cost advantage due to efficient manufacturing processes, proximity to molasses sources, or favorable long-term supply contracts, but this is often replicable by competitors.
Regulatory Barriers: While obtaining licenses for distilleries is a barrier to entry for new players, it does not provide a unique competitive advantage over existing, licensed competitors.
Scale: While benefiting from some economies of scale compared to very small players, it likely does not have overwhelming scale advantages over major integrated sugar complexes with large distillery operations.
Brand/Switching Costs: Not relevant as the company primarily sells bulk industrial and beverage-grade alcohol, not branded consumer products, leading to low switching costs for buyers.
5. Growth Drivers
Key factors that can drive growth for Kothari Fermentation & Biochem Ltd. over the next 3-5 years include:
Ethanol Blending Program (EBP): The Indian government's aggressive targets for increasing ethanol blending in petrol provide a significant, sustained, and growing demand for industrial alcohol.
Growing Indian Alcoholic Beverage Market: Increasing disposable incomes and changing lifestyles in India are driving consumption of alcoholic beverages, leading to higher demand for Extra Neutral Alcohol (ENA).
Capacity Utilization & Expansion: Maximizing existing capacity utilization and strategic investments in increasing production capacity, especially for ethanol, could lead to higher volumes and revenue.
Operational Efficiency: Continuous improvements in process efficiency, energy conservation, and better utilization of by-products can boost profitability and contribute to organic growth.
6. Risks
Key business risks for Kothari Fermentation & Biochem Ltd. include:
Raw Material Price & Availability Volatility: The price and supply of molasses are subject to agricultural output (sugar cane crop), government sugar policies, and market dynamics, leading to significant fluctuations that can impact profitability.
Regulatory & Policy Changes: The distillery industry is highly regulated. Changes in central or state excise policies, environmental norms, ethanol pricing, or molasses allocation policies can significantly affect operations and financial performance.
Environmental Compliance: Distilleries generate significant effluent (spent wash). Stringent environmental regulations and the high cost of treatment and disposal of spent wash pose ongoing operational and financial risks.
Competition: Intense competition from numerous other standalone distilleries and large integrated sugar complexes can exert pressure on pricing and market share.
Dependence on Sugar Industry: Being reliant on molasses means its fortunes are closely tied to the performance and policies impacting the Indian sugar industry.
7. Management & Ownership
Kothari Fermentation & Biochem Ltd. appears to be a promoter-led company. The Kothari family, with individuals like Mr. B. M. Kothari (Chairman) and Mr. Rakesh Kothari (Managing Director), constitutes the promoter group. They likely hold a significant portion of the company's equity, a common ownership structure in many Indian businesses. The management team's experience in the distillery and biochemical sector would be crucial for navigating industry-specific challenges and opportunities.
8. Outlook
Kothari Fermentation & Biochem Ltd. operates in a crucial segment of the Indian economy, benefiting from the robust government push for ethanol blending and the growth of the domestic alcoholic beverage market. These factors provide a structural tailwind for consistent demand for its core products. However, the company faces inherent risks associated with raw material price volatility (molasses), significant regulatory oversight, and the high costs of environmental compliance. While the long-term demand drivers are favorable, the company's performance will largely depend on its ability to manage operational efficiencies, secure stable raw material supplies, and effectively navigate the complex and evolving regulatory landscape of the Indian distillery sector. Its growth will likely be steady, underpinned by domestic consumption and policy support, but tempered by commodity price cycles and regulatory uncertainties.
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 | 23 | 29 | 32 | 26 | 25 | 31 | 32 | 24 | 24 | 32 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 23 | 29 | 32 | 26 | 25 | 31 | 32 | 24 | 24 | 32 |
| Total Expenditure | 24 | 26 | 28 | 23 | 24 | 27 | 28 | 22 | 24 | 30 |
| Operating Profit | -1 | 3 | 4 | 3 | 1 | 3 | 4 | 2 | -0 | 2 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -4 | 0 | 2 | 1 | -2 | 1 | 2 | -1 | -3 | -0 |
| Provision for Tax | -0 | 0 | 1 | -0 | 0 | 0 | 1 | 0 | -0 | 0 |
| Profit After Tax | -3 | 0 | 1 | 1 | -2 | 0 | 1 | -1 | -3 | -0 |
| Adjustments | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | -3 | 0 | 1 | 1 | -2 | 0 | 1 | -1 | -3 | -0 |
| Adjusted Earnings Per Share | -2.3 | 0.3 | 0.6 | 0.7 | -1.2 | 0.3 | 0.7 | -0.8 | -2.1 | -0.3 |
| #(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 | 64 | 77 | 79 | 88 | 96 | 97 | 96 | 97 | 110 | 109 | 114 | 112 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 65 | 77 | 79 | 88 | 96 | 100 | 96 | 97 | 110 | 109 | 114 | 112 |
| Total Expenditure | 60 | 71 | 70 | 76 | 78 | 82 | 81 | 87 | 101 | 104 | 102 | 104 |
| Operating Profit | 5 | 6 | 9 | 12 | 18 | 18 | 15 | 10 | 9 | 5 | 12 | 8 |
| Interest | 2 | 1 | 2 | 2 | 2 | 2 | 4 | 3 | 3 | 3 | 4 | 4 |
| Depreciation | 2 | 2 | 3 | 3 | 4 | 4 | 5 | 6 | 6 | 6 | 6 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 3 | 5 | 7 | 12 | 11 | 6 | 2 | 0 | -4 | 2 | -2 |
| Provision for Tax | 1 | 1 | 2 | 2 | 4 | 3 | 1 | 1 | 0 | 1 | 1 | 1 |
| Profit After Tax | 1 | 2 | 3 | 5 | 9 | 8 | 5 | 0 | 0 | -5 | 1 | -3 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 2 | 3 | 5 | 9 | 8 | 5 | 0 | 0 | -5 | 1 | -3 |
| Adjusted Earnings Per Share | 0.6 | 1.3 | 2.1 | 3.6 | 5.8 | 5.1 | 3.2 | 0.2 | 0.1 | -3.3 | 0.5 | -2.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 5% | 6% | 3% | 6% |
| Operating Profit CAGR | 140% | 6% | -8% | 9% |
| PAT CAGR | 0% | 0% | -34% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -49% | -7% | -11% | 7% |
| ROE Average | 1% | -2% | 0% | 6% |
| ROCE Average | 5% | 3% | 4% | 10% |
| #(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 | 29 | 31 | 34 | 39 | 48 | 56 | 60 | 61 | 61 | 56 | 57 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 4 | 6 | 10 | 10 | 16 | 20 | 24 | 28 | 28 | 29 | 27 |
| Other Non-Current Liabilities | 2 | 3 | 3 | 4 | 5 | 7 | 7 | 9 | 9 | 11 | 12 |
| Total Current Liabilities | 13 | 17 | 18 | 13 | 17 | 23 | 25 | 31 | 33 | 37 | 33 |
| Total Liabilities | 49 | 57 | 65 | 67 | 86 | 106 | 116 | 129 | 131 | 132 | 128 |
| Fixed Assets | 24 | 34 | 43 | 52 | 52 | 74 | 82 | 80 | 74 | 87 | 92 |
| Other Non-Current Assets | 8 | 8 | 7 | 2 | 16 | 4 | 9 | 17 | 21 | 9 | 1 |
| Total Current Assets | 17 | 14 | 16 | 14 | 19 | 27 | 26 | 32 | 37 | 37 | 35 |
| Total Assets | 49 | 57 | 65 | 67 | 86 | 106 | 116 | 129 | 131 | 132 | 128 |
| #(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 | 1 | 2 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | 5 | 9 | 10 | 11 | 12 | 7 | 15 | 10 | 6 | 9 | 11 |
| Cash Flow from Investing Activities | -5 | -13 | -10 | -7 | -17 | -16 | -17 | -13 | -3 | -7 | -4 |
| Cash Flow from Financing Activities | -0 | 3 | 0 | -4 | 5 | 8 | 2 | 3 | -3 | -1 | -7 |
| Net Cash Inflow / Outflow | 0 | -1 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 |
| Closing Cash & Cash Equivalent | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | 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) | 0.57 | 1.26 | 2.14 | 3.56 | 5.81 | 5.11 | 3.2 | 0.2 | 0.13 | -3.27 | 0.54 |
| CEPS(Rs) | 1.72 | 2.57 | 3.87 | 5.64 | 8.24 | 8.07 | 6.64 | 4.08 | 4 | 0.47 | 4.83 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 19.25 | 20.51 | 22.61 | 26.18 | 32.02 | 37.03 | 40.19 | 40.38 | 40.56 | 37.27 | 37.71 |
| Core EBITDA Margin(%) | 6.82 | 7.76 | 11.23 | 13.55 | 18.45 | 14.99 | 15 | 10.51 | 8 | 4.73 | 10.39 |
| EBIT Margin(%) | 4.59 | 5.57 | 8.1 | 10.08 | 14.75 | 13.67 | 9.78 | 4.67 | 2.9 | -0.39 | 4.84 |
| Pre Tax Margin(%) | 2.18 | 3.69 | 6.17 | 8.19 | 12.99 | 11.25 | 6.05 | 1.55 | 0.26 | -3.61 | 1.7 |
| PAT Margin (%) | 1.34 | 2.45 | 4.06 | 6.08 | 9.06 | 7.93 | 5.03 | 0.32 | 0.17 | -4.51 | 0.71 |
| Cash Profit Margin (%) | 4.02 | 5 | 7.34 | 9.65 | 12.85 | 12.51 | 10.43 | 6.31 | 5.44 | 0.65 | 6.35 |
| ROA(%) | 1.84 | 3.58 | 5.27 | 8.08 | 11.4 | 8 | 4.32 | 0.25 | 0.15 | -3.73 | 0.62 |
| ROE(%) | 3.02 | 6.33 | 9.94 | 14.58 | 19.96 | 14.81 | 8.3 | 0.51 | 0.32 | -8.41 | 1.44 |
| ROCE(%) | 7.44 | 9.78 | 12.87 | 16.4 | 22.39 | 16.44 | 9.89 | 4.41 | 3.02 | -0.41 | 5.45 |
| Receivable days | 25.45 | 20.57 | 22.7 | 22.18 | 23.26 | 27.28 | 26.23 | 22.26 | 22.29 | 28.28 | 29.61 |
| Inventory Days | 26.12 | 27.23 | 29 | 24.21 | 25.05 | 44.53 | 57.26 | 61.49 | 67.32 | 72.92 | 71.23 |
| Payable days | 31.82 | 25.33 | 31.05 | 37.08 | 44.95 | 47.13 | 47.46 | 56.59 | 69.29 | 73.78 | 72.44 |
| PER(x) | 15.73 | 16.68 | 25.25 | 14.06 | 11.57 | 6.26 | 16.01 | 380.27 | 311.03 | 0 | 113.35 |
| Price/Book(x) | 0.47 | 1.02 | 2.39 | 1.91 | 2.1 | 0.86 | 1.28 | 1.92 | 0.98 | 1.94 | 1.62 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.37 | 0.61 | 1.25 | 1.03 | 1.28 | 0.84 | 1.21 | 1.66 | 0.94 | 1.42 | 1.18 |
| EV/Core EBITDA(x) | 5.07 | 7.54 | 10.98 | 7.54 | 6.9 | 4.61 | 7.96 | 15.56 | 11.56 | 29.86 | 11.26 |
| Net Sales Growth(%) | 27.07 | 19.98 | 2.48 | 10.88 | 9.7 | 0.56 | -1.23 | 1.54 | 13.65 | -1.26 | 4.91 |
| EBIT Growth(%) | 61.86 | 45.55 | 49.1 | 37.96 | 60.54 | -6.78 | -29.37 | -51.54 | -29.35 | -113.43 | 1386.63 |
| PAT Growth(%) | 126.73 | 119.62 | 70.17 | 65.97 | 63.3 | -11.95 | -37.35 | -93.64 | -37.29 | -2662.08 | 116.49 |
| EPS Growth(%) | 126.69 | 119.62 | 70.18 | 65.97 | 63.3 | -11.95 | -37.35 | -93.64 | -37.29 | -2662.05 | 116.49 |
| Debt/Equity(x) | 0.41 | 0.54 | 0.54 | 0.41 | 0.48 | 0.61 | 0.65 | 0.75 | 0.74 | 0.84 | 0.77 |
| Current Ratio(x) | 1.3 | 0.86 | 0.85 | 1.02 | 1.12 | 1.17 | 1.03 | 1.03 | 1.12 | 0.99 | 1.08 |
| Quick Ratio(x) | 0.88 | 0.5 | 0.49 | 0.64 | 0.64 | 0.51 | 0.45 | 0.44 | 0.43 | 0.42 | 0.35 |
| Interest Cover(x) | 1.9 | 2.96 | 4.19 | 5.34 | 8.38 | 5.65 | 2.62 | 1.5 | 1.1 | -0.12 | 1.54 |
| Total Debt/Mcap(x) | 0.87 | 0.52 | 0.23 | 0.22 | 0.23 | 0.71 | 0.51 | 0.39 | 0.75 | 0.43 | 0.47 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.91 | 74.91 | 74.91 | 74.91 | 72.36 | 71.66 | 70.14 | 68.87 | 68.87 | 68.87 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.08 | 25.08 | 25.08 | 25.08 | 27.64 | 28.34 | 29.86 | 31.13 | 31.13 | 31.13 |
| 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 | 1.12 | 1.12 | 1.12 | 1.12 | 1.09 | 1.07 | 1.05 | 1.03 | 1.03 | 1.03 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.38 | 0.38 | 0.38 | 0.38 | 0.41 | 0.43 | 0.45 | 0.47 | 0.47 | 0.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.91 | 74.91 | 74.91 | 74.91 | 72.36 | 71.66 | 70.14 | 68.87 | 68.87 | 68.87 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.09 | 25.09 | 25.09 | 25.09 | 27.64 | 28.34 | 29.86 | 31.13 | 31.13 | 31.13 |
| 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 | 1.12 | 1.12 | 1.12 | 1.12 | 1.09 | 1.07 | 1.05 | 1.03 | 1.03 | 1.03 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.38 | 0.38 | 0.38 | 0.38 | 0.41 | 0.43 | 0.45 | 0.47 | 0.47 | 0.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +5% | +6% | +3% | +6% |
| Operating Profit CAGR | +140% | +6% | -8% | +9% |
| PAT CAGR | — | — | -34% | 0% |
| Share Price CAGR | -49% | -7% | -11% | +7% |
| ROE Average | +1% | -2% | 0% | +6% |
| ROCE Average | +5% | +3% | +4% | +10% |
* 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.