Trading · Founded 1983 · www.kothariproducts.in · BSE 530299 · NSE KOTHARI PROD · ISIN INE823A01017
No Notes Added Yet
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.
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 5% | -10% | -20% | -17% |
| Operating Profit CAGR | 0% | -33% | 7% | -28% |
| PAT CAGR | 0% | 88% | 0% | -8% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -32% | -0% | 4% | -3% |
| ROE Average | 3% | -1% | -0% | 3% |
| ROCE Average | 4% | 0% | 1% | 5% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 |
| FII | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 |
| 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 | 2.24 | 2.24 | 2.24 | 2.24 | 4.48 | 4.48 | 4.48 | 4.48 | 4.48 | 4.48 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.75 | 0.75 | 0.75 | 0.75 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.98 | 2.98 | 2.98 | 2.98 | 5.97 | 5.97 | 5.97 | 5.97 | 5.97 | 5.97 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 |
| FII | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 |
| 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 | 2.24 | 2.24 | 2.24 | 2.24 | 4.48 | 4.48 | 4.48 | 4.48 | 4.48 | 4.48 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.75 | 0.75 | 0.75 | 0.75 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.98 | 2.98 | 2.98 | 2.98 | 5.97 | 5.97 | 5.97 | 5.97 | 5.97 | 5.97 |
* 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.