Kaizen Agro Infrabuild Ltd

Kaizen Agro Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Kaizen Agro Infrabuild Ltd

₹ 16.0 1.91%
21 Apr 4:01 p.m.
anubhavinfrastructure.com BSE: 538833
About

Incorporated in 2006, Kaizen Agro Infrabuild
Ltd is in the business trading of agricultural products[1]

Key Points

Business Overview:[1]
KAIL used to be a wholesaler/trader of consumer goods. Later, it got involved in construction and civil works and has completed 1231+ Projects with 499+ Clients. Currently, the company is into new line of Agriculture Business by manufacturing and trading of Agro products

Website BSE
  • Market Cap ₹ 82.3 Cr.
  • Current Price ₹ 16.0
  • High / Low ₹ 24.9 / 13.7
  • Stock P/E 305
  • Book Value ₹ 22.4
  • Dividend Yield 0.00 %
  • ROCE 0.19 %
  • ROE 0.11 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.70 times its book value
  • Company is expected to give good quarter

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 37.5%
  • Company has a low return on equity of 0.14% over last 3 years.
  • Promoter holding has decreased over last 3 years: -34.5%
  • Working capital days have increased from 217 days to 366 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Trading Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
0.00 0.33 0.00 0.39 10.56 11.31 2.45 7.98 6.03 16.23 1.02 5.54 10.78
0.09 0.29 0.07 0.31 10.18 11.13 2.81 8.01 5.53 16.07 1.21 5.03 10.96
Operating Profit -0.09 0.04 -0.07 0.08 0.38 0.18 -0.36 -0.03 0.50 0.16 -0.19 0.51 -0.18
OPM % 12.12% 20.51% 3.60% 1.59% -14.69% -0.38% 8.29% 0.99% -18.63% 9.21% -1.67%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.00
Profit before tax -0.09 0.04 -0.07 0.08 0.38 0.18 -0.36 -0.03 0.50 0.14 -0.19 0.51 -0.18
Tax % 0.00% 0.00% 0.00% 0.00% 26.32% 94.44% 0.00% 0.00% 0.00% 21.43% -10.53% 0.00% 0.00%
-0.09 0.03 -0.07 0.08 0.28 0.01 -0.36 -0.03 0.50 0.11 -0.16 0.50 -0.18
EPS in Rs -0.04 0.01 -0.03 0.04 0.13 0.00 -0.17 -0.01 0.23 0.02 -0.03 0.10 -0.04
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
114.06 141.63 104.00 26.87 21.92 0.68 0.53 0.42 0.38 0.26 22.18 32.48 33.57
113.24 140.65 103.00 26.70 21.84 0.63 0.51 0.51 0.40 0.50 21.69 32.46 33.27
Operating Profit 0.82 0.98 1.00 0.17 0.08 0.05 0.02 -0.09 -0.02 -0.24 0.49 0.02 0.30
OPM % 0.72% 0.69% 0.96% 0.63% 0.36% 7.35% 3.77% -21.43% -5.26% -92.31% 2.21% 0.06% 0.89%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.07 0.08 0.18 0.00
Interest 0.00 0.00 0.04 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.00
Depreciation 0.03 0.08 0.08 0.02 0.02 0.02 0.00 0.00 0.00 0.00 0.00 0.02 0.02
Profit before tax 0.79 0.90 0.88 0.15 0.05 0.03 0.02 -0.09 -0.02 -0.17 0.57 0.14 0.28
Tax % 31.65% 31.11% 30.68% -6.67% 20.00% 33.33% 0.00% 0.00% 0.00% 0.00% 29.82% 28.57%
0.54 0.63 0.61 0.15 0.03 0.02 0.01 -0.10 -0.02 -0.17 0.39 0.10 0.27
EPS in Rs 0.25 0.29 0.28 0.07 0.01 0.01 0.00 -0.05 -0.01 -0.08 0.18 0.02 0.05
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -14%
5 Years: 128%
3 Years: 341%
TTM: 21%
Compounded Profit Growth
10 Years: -17%
5 Years: 58%
3 Years: 91%
TTM: 125%
Stock Price CAGR
10 Years: 1%
5 Years: 11%
3 Years: 80%
1 Year: -14%
Return on Equity
10 Years: 0%
5 Years: 0%
3 Years: 0%
Last Year: 0%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 21.41 21.41 21.41 21.41 21.41 21.41 21.41 21.41 21.41 21.41 21.41 51.41 51.41
Reserves 46.88 47.50 48.11 48.27 48.30 48.31 48.32 48.23 48.20 48.03 48.43 63.53 63.87
0.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.71 0.00 0.00 0.00
187.75 15.31 15.32 16.13 1.00 1.13 1.03 5.17 4.27 4.73 11.31 1.30 4.85
Total Liabilities 256.49 84.22 84.84 85.81 70.71 70.85 70.76 74.81 73.88 74.88 81.15 116.24 120.13
1.16 1.20 1.12 0.43 0.41 0.06 0.01 0.01 0.33 0.34 0.01 0.07 0.07
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 5.00 5.00 5.09 44.53 55.14 56.75 59.56 67.58 67.03 69.84 50.00 73.60 72.56
250.33 78.02 78.63 40.85 15.16 14.04 11.19 7.22 6.52 4.70 31.14 42.57 47.50
Total Assets 256.49 84.22 84.84 85.81 70.71 70.85 70.76 74.81 73.88 74.88 81.15 116.24 120.13

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-21.33 0.14 -34.33 37.42 -9.58 0.15 -0.08 5.61 -1.30 1.52 -15.53 8.31
20.89 -0.11 34.32 -37.28 9.66 -0.44 0.08 -5.59 1.31 -1.53 16.23 -52.43
0.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 45.00
Net Cash Flow 0.01 0.03 -0.01 0.14 0.09 -0.28 0.00 0.01 0.01 -0.01 0.70 0.89

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 198.66 22.19 153.16 98.08 28.64 923.24 1,184.53 147.74 518.68 56.15 181.68 11.46
Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.69 15.08
Days Payable 191.40 14.26
Cash Conversion Cycle 198.66 22.19 153.16 98.08 28.64 923.24 1,184.53 147.74 518.68 56.15 -9.04 12.28
Working Capital Days 200.13 161.56 222.19 332.94 231.12 6,924.26 7,003.87 1,764.17 2,132.37 -28.08 314.48 366.01
ROCE % 1.16% 1.31% 1.33% 0.22% 0.09% 0.04% 0.03% -0.13% -0.03% -0.24% 0.81% 0.19%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
71.98% 71.99% 45.73% 45.73% 45.73% 45.73% 45.73% 37.53% 37.53% 37.53% 37.53% 37.44%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 9.72% 9.72% 9.72% 9.72% 9.72%
28.02% 28.01% 54.26% 54.27% 54.27% 54.27% 54.27% 52.75% 52.74% 52.75% 52.75% 52.83%
No. of Shareholders 1,1931,2271,3721,3931,3501,3491,5051,7412,3582,5592,7384,792

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP