Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹372 Cr.
Stock P/E
11.2
P/B
0.3
Current Price
₹62.4
Book Value
₹ 194
Face Value
10
52W High
₹96.5
52W Low
₹ 55.3
Dividend Yield
0%

Kothari Products Overview

Business

Kothari Products Ltd. is primarily engaged in the manufacturing and trading of tobacco products, notably smokeless tobacco categories such as pan masala and chewing tobacco. Its flagship brand "Pan Vilas" is a significant player in the Indian pan masala market. The company also has diversified interests in other sectors including real estate development, generation of wind power, and education. The core business model involves manufacturing these products, building brand loyalty, and leveraging an extensive distribution network across India. Revenue is generated through the sale of its manufactured tobacco products, and to a lesser extent, from its diversified operations.

Revenue Mix

While specific revenue contributions are not publicly detailed here, the primary revenue driver for Kothari Products Ltd. is its Tobacco Products segment (Pan Masala, Chewing Tobacco). Other segments, which generally contribute a smaller portion of the overall revenue, include:

Real Estate: Development and sale of properties.

Wind Power: Generation and sale of electricity from wind farms.

Education: Operating educational institutions.

Industry

Kothari Products operates predominantly in the Indian smokeless tobacco industry, which is characterized by significant regulation, high taxation, and a mix of organized and unorganized players. Despite these challenges, it remains a large market driven by traditional consumption patterns. The company holds a notable position in the pan masala segment with its "Pan Vilas" brand, competing against other established regional and national brands. In its diversified segments like real estate, renewable energy, and education, the company typically operates as a smaller player compared to industry leaders.

MOAT

Kothari Products' primary competitive advantages stem from its core tobacco business:

Brand Loyalty: Established brands like "Pan Vilas" enjoy a degree of consumer loyalty built over years, which is critical in the FMCG and tobacco space.

Distribution Network: A wide and entrenched distribution network, essential for reaching consumers across diverse geographies in India.

Manufacturing Scale: The company possesses the manufacturing capabilities and operational efficiency to produce its products at scale.

Regulatory Barriers: The highly regulated nature of the tobacco industry can act as a barrier to entry for new players, benefiting established incumbents.

Growth Drivers

Key factors that could drive growth over the next 3-5 years include:

Brand Expansion & Penetration: Deepening market penetration for "Pan Vilas" in existing and new geographies.

Product Innovation: Introduction of new variants or products within permissible regulatory frameworks to cater to evolving consumer preferences.

Cost Efficiencies: Streamlining manufacturing and supply chain operations to improve margins.

Diversification Growth: Potential upside from its real estate, wind power, or education ventures, depending on specific market conditions and strategic investments in these areas.

Demographic Factors: Steady population growth and rising disposable incomes in target markets could support consumption, despite health awareness.

Risks

Regulatory & Taxation Risks: The tobacco industry faces continuous threats from increased taxation, stricter advertising and sales regulations, and potential bans on certain products, significantly impacting revenue and profitability.

Health Awareness & Declining Consumption: Growing public health consciousness and anti-tobacco campaigns could lead to a long-term decline in tobacco consumption.

Intense Competition: Competition from both organized and unorganized players in the smokeless tobacco market can pressure pricing and market share.

Raw Material Price Volatility: Fluctuations in the prices of key raw materials like tobacco leaves can impact manufacturing costs and margins.

Diversification Execution Risk: Successful execution and profitability in diverse sectors like real estate, wind power, and education can be challenging and capital-intensive.

Reputational Risk: Being in the tobacco business carries inherent reputational risks from a social and environmental perspective.

Management & Ownership

Kothari Products Ltd. is a promoter-driven company, with the Kothari family holding a significant ownership stake and playing a crucial role in its management and strategic direction. Like many Indian enterprises, the promoter group typically exerts strong control over the company's operations and long-term vision. The remaining ownership is distributed among institutional investors and the public.

Outlook

Kothari Products operates in a challenging yet established industry. The core tobacco business, particularly smokeless tobacco, provides stable cash flows due to its established brand and distribution network. However, it faces persistent headwinds from increasing regulatory scrutiny, taxation, and growing health consciousness, which may limit long-term growth potential and introduce operational risks. The company's diversification into real estate, wind power, and education offers avenues for growth and reduces sole reliance on the tobacco sector, but these segments are generally smaller and may not yet provide significant scale or competitive advantage. The company's future performance will largely depend on its ability to navigate the evolving regulatory landscape for tobacco, effectively manage its established brands, and strategically grow its diversified businesses.

Kothari Products Share Price

Live · BSE / NSE · Inception: 1983
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Kothari Products Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 276 248 266 221 223 248 283 162 317 270
Other Income 11 6 6 24 15 26 13 16 0 20
Total Income 287 253 272 245 238 275 296 177 317 290
Total Expenditure 278 247 394 228 221 248 302 175 333 283
Operating Profit 9 6 -122 18 17 27 -6 3 -16 7
Interest 1 1 1 1 2 3 4 2 1 2
Depreciation 1 0 1 0 1 1 1 1 1 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 14 0 0
Profit Before Tax 7 5 -124 16 15 23 -11 14 -18 5
Provision for Tax -0 1 -1 -0 5 2 1 3 -1 5
Profit After Tax 7 4 -123 16 10 22 -12 11 -17 0
Adjustments 4 2 3 -5 -1 -4 17 -1 15 7
Profit After Adjustments 11 5 -120 11 9 18 5 10 -2 8
Adjusted Earnings Per Share 1.9 0.9 -20.1 1.8 1.5 3 0.8 1.7 -0.3 1.3

Kothari Products Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 6866 6334 6367 5719 4113 3117 1079 1387 992 958 1010 1032
Other Income 11 21 13 79 171 76 35 43 32 51 55 49
Total Income 6877 6355 6380 5798 4284 3193 1114 1430 1024 1009 1065 1080
Total Expenditure 6680 6152 6261 5576 4175 3188 1079 1407 996 1090 1057 1093
Operating Profit 197 204 118 222 109 5 35 23 28 -81 7 -12
Interest 75 78 45 59 50 43 23 13 6 6 10 9
Depreciation 3 3 3 3 3 3 2 2 2 2 2 4
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 14 14
Profit Before Tax 119 123 68 160 55 -54 10 9 33 -89 39 -10
Provision for Tax 39 40 13 39 20 2 5 4 1 5 5 8
Profit After Tax 80 84 55 121 35 -56 5 5 32 -94 33 -18
Adjustments -13 -8 0 2 -0 0 0 32 0 -1 -2 38
Profit After Adjustments 67 76 55 124 35 -56 5 37 32 -95 31 21
Adjusted Earnings Per Share 11.2 12.7 9.3 20.7 5.8 -9.4 0.9 6.2 5.4 -16 5.2 3.5

Kothari Products Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 898 958 1013 1130 1171 1060 949 1154 1196 1096 1158
Minority's Interest 0 0 0 0 0 0 0 0 0 29 0
Borrowings 81 88 131 485 501 408 25 146 65 113 4
Other Non-Current Liabilities -4 -0 -0 -12 -1 1 2 1 1 18 4
Total Current Liabilities 3884 2945 2500 1714 1139 1080 81 180 71 249 171
Total Liabilities 4860 3991 3643 3317 2811 2548 1057 1480 1333 1505 1336
Fixed Assets 35 26 83 97 94 27 11 25 9 28 16
Other Non-Current Assets 260 337 518 234 187 218 618 376 438 509 672
Total Current Assets 4565 3627 3042 2986 2530 2304 429 1079 886 968 648
Total Assets 4860 3991 3643 3317 2811 2548 1057 1480 1333 1505 1336

Kothari Products Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 37 102 60 18 109 15 29 40 33 31 84
Cash Flow from Operating Activities -224 12 -781 -1272 -63 120 915 241 162 100 -63
Cash Flow from Investing Activities 232 135 550 814 59 74 -545 -168 35 -127 27
Cash Flow from Financing Activities 57 -190 189 548 -89 -138 -385 -81 -198 51 -21
Net Cash Inflow / Outflow 65 -42 -41 90 -93 56 -16 -8 -1 24 -57
Closing Cash & Cash Equivalent 102 60 18 109 15 72 13 33 31 84 26

Kothari Products Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 11.24 12.69 9.27 20.71 5.82 -9.44 0.86 6.2 5.44 -15.95 5.17
CEPS(Rs) 13.89 14.46 9.76 20.88 6.44 -8.93 1.25 1.27 5.76 -15.43 5.97
DPS(Rs) 1.5 1.5 0.75 0.5 0 0 0 0 0 0 0
Book NAV/Share(Rs) 150.5 160.49 169.67 189.36 196.26 177.55 158.97 193.39 200.43 183.55 193.96
Core EBITDA Margin(%) 2.72 2.88 1.66 2.49 -1.51 -2.27 -0.02 -1.47 -0.35 -13.81 -4.71
EBIT Margin(%) 2.84 3.17 1.77 3.83 2.56 -0.34 3.03 1.6 3.98 -8.68 4.8
Pre Tax Margin(%) 1.74 1.95 1.07 2.8 1.34 -1.73 0.9 0.67 3.37 -9.27 3.82
PAT Margin (%) 1.17 1.32 0.87 2.12 0.86 -1.81 0.47 0.37 3.27 -9.81 3.29
Cash Profit Margin (%) 1.21 1.36 0.92 2.18 0.93 -1.71 0.69 0.55 3.47 -9.62 3.53
ROA(%) 1.59 1.89 1.45 3.49 1.15 -2.1 0.28 0.41 2.31 -6.62 2.34
ROE(%) 9.14 9.01 5.62 11.33 3.06 -5.05 0.51 0.49 2.76 -8.2 2.95
ROCE(%) 16.1 15.85 8.12 11.49 4.64 -0.49 2.1 1.8 2.92 -6.3 3.71
Receivable days 128.78 115.51 101.5 134.24 197.33 243.17 379.19 132.67 276.23 216.8 162.8
Inventory Days 11.14 11.37 11.2 11.43 12.6 8.48 1.77 2.03 2.53 14.93 13.59
Payable days 170.87 173.56 135.38 99.96 65.14 54 74.25 6.7 15.86 22.31 25.69
PER(x) 7.12 7.73 8.13 2.07 3.01 0 74.39 9.24 10.54 0 11.29
Price/Book(x) 0.53 0.61 0.44 0.23 0.09 0.18 0.4 0.3 0.29 0.37 0.3
Dividend Yield(%) 1.88 1.53 1 1.17 0 0 0 0 0 0 0
EV/Net Sales(x) 0.11 0.09 0.13 0.2 0.26 0.36 0.41 0.41 0.39 0.61 0.41
EV/Core EBITDA(x) 3.9 2.92 6.98 5.25 9.97 225.4 12.54 25.27 13.89 -7.2 56.37
Net Sales Growth(%) 3.49 -7.74 0.51 -10.18 -28.07 -24.22 -65.38 28.54 -28.45 -3.48 5.42
EBIT Growth(%) 19.31 3.15 -43.75 89.49 -51.84 -110.06 408.48 -32.08 77.87 -310.22 158.35
PAT Growth(%) 8.02 4.11 -33.8 109.6 -70.99 -259.88 109.07 1.57 526.01 -389.29 135.32
EPS Growth(%) -9.76 12.9 -26.9 123.25 -71.89 -262.09 109.08 623.82 -12.17 -393 132.4
Debt/Equity(x) 0.44 0.3 0.52 1.01 0.94 0.97 0.09 0.24 0.07 0.24 0.09
Current Ratio(x) 1.18 1.23 1.22 1.74 2.22 2.13 5.3 6.01 12.51 3.88 3.8
Quick Ratio(x) 1.12 1.17 1.13 1.66 2.1 2.13 5.2 5.96 12.43 3.59 3.78
Interest Cover(x) 2.58 2.59 2.51 3.73 2.1 -0.24 1.42 1.72 6.44 -14.69 4.9
Total Debt/Mcap(x) 0.83 0.48 1.17 4.46 10.55 5.41 0.23 0.8 0.24 0.65 0.28

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +5% -10% -20% -17%
Operating Profit CAGR — -33% +7% -28%
PAT CAGR — +88% — -8%
Share Price CAGR -32% 0% +4% -3%
ROE Average +3% -1% 0% +3%
ROCE Average +4% 0% +1% +5%

Kothari Products Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 74.99 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 25.01 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 74.9974.9974.9974.9974.9974.9974.9974.9974.9974.99
FII 0.01000000000
DII 0000000000
Public 2525.0125.0125.0125.0125.0125.0125.0125.0125.01
Others 0000000000
Total 100100100100100100100100100100

Kothari Products Peer Comparison

Kothari Products Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Kothari Products Pros & Cons

Pros

  • Stock is trading at 0.3 times its book value
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -1% over the last 3 years.
  • Debtor days have increased from 22.31 to 25.69days.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp