Diversified · Founded 1970 · www.kotharis.in · BSE 509732 · NSE KOTHARI IND · ISIN INE972A01020
No Notes Added Yet
Business
Kothari Industrial Corporation Ltd. (KOTIC) is a diversified Indian company with a history spanning several decades. Its core business operations primarily encompass two main segments: plantations (cultivation and processing of tea and coffee) and textiles (primarily manufacturing yarn through a spinning mill). Additionally, the company manages an investment portfolio, making strategic investments in various assets and securities. The company generates revenue through the sale of processed tea and coffee, textile products, and returns from its investment activities.
Revenue Mix
KOTIC's major business segments include:
Plantations: Involves the cultivation, processing, and sale of tea and coffee.
Textiles: Operates a spinning mill, producing various types of yarn.
Investments: Manages a portfolio of investments.
Specific revenue contribution percentages for each segment are not readily available in public domain reports without detailed financial filings.
Industry
KOTIC operates in mature and competitive industries within India.
Plantations (Tea & Coffee): This sector is characterized by fragmented competition from numerous domestic players, large corporate groups, and smaller growers. It's also susceptible to weather patterns and global commodity price fluctuations. KOTIC is a participant in this segment, not a dominant market leader.
Textiles: The Indian textile industry is highly competitive, comprising large integrated players, mid-sized mills, and numerous unorganized units. Competition is driven by cost efficiency, product quality, and market access. KOTIC's textile operations likely position it as a regional or niche player in specific yarn categories rather than a national leader.
Given its diversified nature, KOTIC competes with different sets of players in each of its operational areas.
MOAT
KOTIC's competitive advantages are generally moderate and stem more from its historical presence and asset base rather than significant structural moats:
Established Asset Base: Long-standing presence in plantations means ownership of valuable agricultural land and established processing facilities.
Experience & Management: Decades of operational experience in its core sectors provide institutional knowledge and established supply chains.
Diversification (Limited): Operating across multiple sectors can provide some stability against downturns in any single industry, though it also dilutes focus.
The company does not exhibit strong brand moats in consumer segments or significant economies of scale compared to industry leaders in either textiles or plantations. Switching costs for its industrial products are typically low.
Growth Drivers
Key factors that could drive KOTIC's growth over the next 3-5 years include:
Commodity Price Trends: Favorable global and domestic prices for tea and coffee.
Demand for Textiles: Growth in domestic and export demand for yarn, driven by apparel and other textile applications.
Operational Efficiency: Improvements in agricultural yields, processing efficiency in plantations, and modernization of textile manufacturing can boost profitability.
Asset Monetization: Potential for unlocking value from its land assets, particularly in plantations, through development or strategic partnerships.
Strategic Investments: Prudent management of its investment portfolio could contribute to financial gains.
Risks
Commodity Price Volatility: Prices of tea and coffee are subject to global supply-demand dynamics, weather events, and geopolitical factors, directly impacting plantation segment revenues and profitability.
Weather Dependency: Agricultural operations are highly dependent on favorable monsoon and climatic conditions.
Competition: Intense competition in both the plantation and textile sectors can put pressure on pricing and margins.
Regulatory Risks: Changes in agricultural policies, labor laws, environmental regulations, or land use policies could impact operations, especially in plantations.
Economic Slowdown: A general economic downturn in India could reduce consumer spending on textiles and impact industrial demand.
Financial Market Volatility: Its investment portfolio is exposed to fluctuations in capital markets.
Management & Ownership
Kothari Industrial Corporation Ltd. is part of the long-standing Kothari Group, an established business family in South India. The company is promoter-led, with the Kothari family holding a significant ownership stake and playing a key role in the management and strategic direction of the company. As is common with many older Indian conglomerates, management often balances traditional business practices with evolving market demands. Specific details on individual management effectiveness would require deeper analysis of their past performance and strategic decisions.
Outlook
Kothari Industrial Corporation Ltd. benefits from a diversified revenue base and an established asset footprint in traditional Indian industries. Its long operational history provides a degree of stability and experience. The company could see upside from favorable commodity cycles for tea and coffee, as well as potential value unlocking from its land holdings or an upturn in the textile sector. However, the company faces inherent challenges typical of diversified players in mature industries, including intense competition, susceptibility to commodity price volatility and weather conditions, and the need for continuous investment in modernization to remain competitive. Its performance will largely hinge on the effective management of its diverse segments and its ability to navigate cyclical industry trends and regulatory changes.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2 | 4 | 13 | 22 | 25 | 26 | 49 | 51 | 45 | 52 |
| Other Income | 1 | 62 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -0 |
| Total Income | 3 | 65 | 14 | 22 | 25 | 27 | 50 | 51 | 46 | 52 |
| Total Expenditure | 7 | 16 | 13 | 21 | 26 | 41 | 54 | 44 | 51 | 62 |
| Operating Profit | -4 | 49 | 1 | 1 | -1 | -14 | -4 | 7 | -5 | -10 |
| Interest | 0 | 3 | 0 | 0 | 2 | 0 | 0 | 0 | 3 | 5 |
| Depreciation | 0 | 0 | 0 | 1 | 1 | -1 | 2 | 2 | 6 | 2 |
| Exceptional Income / Expenses | 0 | -62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -4 | -16 | 0 | 0 | -4 | -13 | -6 | 4 | -14 | -16 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -4 | -16 | 0 | 0 | -4 | -13 | -6 | 4 | -14 | -16 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | -1 | -23 | -18 | -13 |
| Profit After Adjustments | -4 | -16 | 0 | 0 | -4 | -13 | -7 | -19 | -32 | -29 |
| Adjusted Earnings Per Share | -3.3 | -12.4 | 0.2 | 0 | -0.8 | -1.4 | -0.6 | -1.7 | -3 | -2.7 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 18 | 18 | 12 | 9 | 10 | 14 | 87 | 178 | 197 |
| Other Income | 1 | 1 | 1 | 1 | 1 | 14 | 1 | 3 | 1 |
| Total Income | 19 | 18 | 12 | 10 | 10 | 27 | 88 | 182 | 199 |
| Total Expenditure | 21 | 20 | 13 | 13 | 16 | 34 | 102 | 198 | 211 |
| Operating Profit | -2 | -2 | -1 | -3 | -6 | -6 | -14 | -16 | -12 |
| Interest | 0 | 0 | 0 | 10 | 11 | 3 | 2 | 4 | 8 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 12 | 12 |
| Exceptional Income / Expenses | 3 | -5 | 0 | 2 | -2 | 50 | 0 | 0 | 0 |
| Profit Before Tax | 1 | -7 | -1 | -11 | -20 | 40 | -17 | -31 | -32 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 9 | -1 | 0 | 0 |
| Profit After Tax | 1 | -7 | -1 | -11 | -20 | 32 | -16 | -31 | -32 |
| Adjustments | 1 | -0 | 0 | 0 | -0 | 1 | 0 | -41 | -55 |
| Profit After Adjustments | 1 | -7 | -1 | -11 | -20 | 33 | -16 | -72 | -87 |
| Adjusted Earnings Per Share | 0.6 | -3.8 | -0.4 | -5.8 | -10.4 | 26.3 | -1.7 | -6.7 | -8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 105% | 161% | 71% | 0% |
| Operating Profit CAGR | 0% | 0% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -73% | NA% | NA% | NA% |
| ROE Average | -17% | -13% | -8% | -5% |
| ROCE Average | -13% | 115% | 49% | 31% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 13 | 6 | 5 | -28 | -48 | 8 | 181 | 231 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 13 | 13 | 13 | 63 | 73 | 0 | 0 | 3 |
| Other Non-Current Liabilities | -8 | -8 | -8 | -8 | -8 | -0 | -0 | 0 |
| Total Current Liabilities | 56 | 44 | 45 | 11 | 23 | 43 | 19 | 76 |
| Total Liabilities | 74 | 55 | 56 | 39 | 40 | 51 | 200 | 311 |
| Fixed Assets | 59 | 42 | 42 | 27 | 28 | 30 | 39 | 70 |
| Other Non-Current Assets | 3 | 1 | 2 | 1 | 1 | 10 | 11 | 121 |
| Total Current Assets | 12 | 12 | 12 | 10 | 12 | 12 | 149 | 120 |
| Total Assets | 74 | 55 | 56 | 39 | 40 | 51 | 200 | 311 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 21 |
| Cash Flow from Operating Activities | 1 | -26 | 1 | -22 | 1 | -35 | -154 | 40 |
| Cash Flow from Investing Activities | -0 | 24 | 0 | 4 | -0 | 111 | -13 | -173 |
| Cash Flow from Financing Activities | -1 | 2 | -1 | 18 | -1 | -75 | 187 | 122 |
| Net Cash Inflow / Outflow | -0 | -0 | -0 | -0 | 0 | 1 | 20 | -11 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 1 | 21 | 10 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.61 | -3.77 | -0.36 | -5.75 | -10.42 | 26.27 | -1.74 | -6.68 |
| CEPS(Rs) | 0.57 | -3.58 | -0.31 | -5.69 | -10.29 | 25.58 | -1.62 | -1.82 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -17.9 | -14.6 | -14.9 | -25.78 | -36.2 | -11.1 | 17.14 | 19.41 |
| Core EBITDA Margin(%) | -14.46 | -14.86 | -9.46 | -38.36 | -70.26 | -143.96 | -17.69 | -10.84 |
| EBIT Margin(%) | 3.36 | -39.9 | -5.54 | -12.47 | -87.78 | 311.26 | -17.88 | -15.38 |
| Pre Tax Margin(%) | 3.33 | -39.96 | -5.74 | -115.49 | -206.46 | 291.66 | -20.11 | -17.49 |
| PAT Margin (%) | 3.33 | -39.96 | -5.74 | -116.21 | -206.46 | 229.23 | -18.66 | -17.49 |
| Cash Profit Margin (%) | 5.9 | -38.85 | -4.94 | -115.07 | -205.29 | 231.03 | -17.36 | -11.02 |
| ROA(%) | 0.82 | -10.86 | -1.23 | -23.3 | -50.17 | 69.42 | -12.9 | -12.23 |
| ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | -22.29 | -16.92 |
| ROCE(%) | 0 | 0 | 0 | 0 | -100.5 | 375.36 | -16.89 | -12.57 |
| Receivable days | 99.48 | 112.72 | 167.22 | 139.86 | 94.66 | 38.37 | 12.04 | 40.7 |
| Inventory Days | 34.39 | 31.92 | 43.72 | 71.66 | 74.35 | 40.47 | 19.15 | 25.31 |
| Payable days | 319.08 | 255.53 | 283.99 | 244.07 | 127.35 | 32.02 | 21.75 | 27.33 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 11.31 | 8.15 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.2 | 1.26 | 1.88 | 7.6 | 8.55 | 2.82 | 20.55 | 9.76 |
| EV/Core EBITDA(x) | -12.78 | -12.53 | -39.62 | -25.98 | -13.65 | -6.01 | -123.95 | -109.56 |
| Net Sales Growth(%) | 0 | -3.86 | -32.61 | -20.42 | 1.25 | 42.38 | 535.38 | 105.81 |
| EBIT Growth(%) | 0 | -1240.68 | 90.65 | -79.33 | -612.48 | 611.91 | -136 | -77.08 |
| PAT Growth(%) | 0 | -1252.99 | 90.32 | -1511.5 | -79.9 | 260.28 | -151.02 | -92.91 |
| EPS Growth(%) | 0 | -720.92 | 90.52 | -1511.35 | -81.17 | 352.09 | -106.62 | -284.31 |
| Debt/Equity(x) | -0.38 | -0.46 | -0.45 | -1.27 | -1.05 | -2.4 | 0.03 | 0.3 |
| Current Ratio(x) | 0.22 | 0.28 | 0.26 | 0.87 | 0.52 | 0.27 | 7.89 | 1.58 |
| Quick Ratio(x) | 0.19 | 0.25 | 0.23 | 0.68 | 0.45 | 0.24 | 7.49 | 1.36 |
| Interest Cover(x) | 110.14 | -633.85 | -27.3 | -0.12 | -0.74 | 15.88 | -8.02 | -7.3 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 21.45 | 21.45 | 53.38 | 53.38 | 47.75 | 47.25 | 47.85 | 47.38 | 47.38 | 47.32 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 |
| DII | 22.26 | 20.9 | 5.99 | 5.36 | 2.53 | 2.49 | 2.19 | 2.14 | 2.05 | 2.05 |
| Public | 56.29 | 57.65 | 40.63 | 41.26 | 49.73 | 50.25 | 49.96 | 50.48 | 50.54 | 50.61 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.27 | 0.27 | 2.27 | 2.27 | 4.43 | 4.43 | 5.11 | 5.12 | 5.12 | 5.11 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.28 | 0.26 | 0.25 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 |
| Public | 0.7 | 0.72 | 1.73 | 1.75 | 4.61 | 4.71 | 5.34 | 5.45 | 5.46 | 5.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.25 | 1.25 | 4.25 | 4.25 | 9.27 | 9.37 | 10.69 | 10.8 | 10.8 | 10.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +105% | +161% | +71% | — |
| Operating Profit CAGR | — | — | — | — |
| PAT CAGR | — | — | — | — |
| Share Price CAGR | -73% | — | — | — |
| ROE Average | -17% | -13% | -8% | -5% |
| ROCE Average | -13% | +115% | +49% | +31% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 21.45 | 21.45 | 53.38 | 53.38 | 47.75 | 47.25 | 47.85 | 47.38 | 47.38 | 47.32 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 |
| DII | 22.26 | 20.9 | 5.99 | 5.36 | 2.53 | 2.49 | 2.19 | 2.14 | 2.05 | 2.05 |
| Public | 56.29 | 57.65 | 40.63 | 41.26 | 49.73 | 50.25 | 49.96 | 50.48 | 50.54 | 50.61 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.27 | 0.27 | 2.27 | 2.27 | 4.43 | 4.43 | 5.11 | 5.12 | 5.12 | 5.11 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.28 | 0.26 | 0.25 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 |
| Public | 0.7 | 0.72 | 1.73 | 1.75 | 4.61 | 4.71 | 5.34 | 5.45 | 5.46 | 5.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.25 | 1.25 | 4.25 | 4.25 | 9.27 | 9.37 | 10.69 | 10.8 | 10.8 | 10.8 |
* 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.
Your relationship manager will connect with you shortly.