Kakatiya Textiles (BSE 521054)₹8.440.00%Other Textile Products
In the Dec 2025 quarter (standalone), Kakatiya Textiles reported sales of ₹8.22 Cr, up 2.2% from Dec 2024, and net profit of −₹2.08 Cr. For the year to Mar 2025, sales were ₹33.86 Cr and net profit ₹1.33 Cr.
Company filings, standalone accounts; latest reported quarter Dec 2025
| Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1.06 | 0.22 | 0.19 | 0.20 | 0.22 | 2.38 | 0.60 | 8.04 | 22.84 | 7.04 | 4.27 | 8.22 |
| Expenses | 0.56 | 0.50 | 0.45 | 0.48 | 0.56 | 2.30 | 0.92 | 8.18 | 20.42 | 7.73 | 4.80 | 10.27 |
| Operating Profit | 0.47 | −0.29 | −0.27 | −0.29 | −0.35 | 0.05 | −0.33 | −0.18 | 2.27 | −0.73 | −0.54 | −2.10 |
| OPM % | 45.7% | −142.9% | −155.6% | −157.9% | −171.5% | 2.5% | −57.7% | −2.4% | 10.0% | −10.6% | −12.9% | −25.8% |
| Other Income | 0.20 | 0.09 | 0.12 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.03 | 0.31 | 0.00 | 0.21 |
| 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 |
| Depreciation | 0.13 | 0.11 | 0.12 | 0.14 | 0.13 | 0.13 | 0.13 | 0.12 | 0.21 | 0.19 | 0.19 | 0.21 |
| Profit before tax | 0.54 | −0.31 | −0.27 | −0.41 | −0.44 | −0.04 | −0.46 | −0.30 | 2.11 | −0.61 | −0.75 | −2.08 |
| Tax % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | 0.54 | −0.31 | −0.27 | −0.41 | −0.44 | −0.04 | −0.44 | −0.28 | 2.11 | −0.61 | −0.73 | −2.08 |
| EPS (Rs) | 0.94 | −0.54 | −0.47 | −0.71 | −0.76 | −0.08 | −0.76 | −0.49 | 3.64 | −1.06 | −1.26 | −3.59 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 10.67 | 21.69 | 29.64 | 36.92 | 40.53 | 24.28 | 18.16 | 42.41 | 7.51 | 0.79 | 33.86 | 42.37 |
| Expenses | 11.77 | 23.03 | 32.71 | 37.92 | 40.53 | 26.19 | 18.18 | 38.53 | 6.11 | 2.02 | 31.84 | 43.22 |
| Operating Profit | −1.14 | −1.44 | −3.24 | −1.23 | −0.19 | −2.02 | −0.12 | 3.68 | 1.35 | −1.24 | 1.80 | −1.10 |
| OPM % | −10.9% | −6.7% | −11.0% | −3.4% | −0.5% | −8.4% | −0.7% | 8.7% | 18.1% | −160.3% | 5.3% | −2.6% |
| Other Income | 0.04 | 1.92 | 0.08 | 0.10 | 0.28 | 0.03 | 0.12 | 0.21 | 0.75 | 0.26 | 0.06 | 0.55 |
| Interest | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.96 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.21 | 0.32 | 0.56 | 0.52 | 0.56 | 0.55 | 0.54 | 0.57 | 0.57 | 0.50 | 0.56 | 0.80 |
| Profit before tax | −1.31 | 0.13 | −3.74 | −1.65 | −0.46 | −2.52 | −0.54 | 3.34 | 0.56 | −1.46 | 1.32 | −1.33 |
| Tax % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Exceptional items | 0.00 | 2.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 0.00 | 0.00 | 0.00 |
| Net Profit | −1.29 | 0.12 | −3.74 | −1.65 | −0.46 | −2.52 | −0.54 | 3.34 | 0.55 | −1.47 | 1.33 | −1.31 |
| EPS (Rs) | −2.23 | 0.21 | −6.43 | −2.85 | −0.80 | −4.34 | −0.94 | 5.75 | 0.95 | −2.54 | 2.30 | −2.27 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5.80 | 5.78 | 5.78 | 5.78 | 5.78 | 5.78 | 5.78 | 5.78 | 5.78 | 5.80 | 5.78 | 5.78 |
| Reserves | −12.20 | −13.59 | −13.45 | −17.22 | −18.87 | −19.34 | −21.88 | −22.45 | −19.07 | −18.65 | −20.07 | −18.70 |
| Borrowings | 5.92 | 6.54 | 23.57 | 28.97 | 25.70 | 26.87 | 26.10 | 26.11 | 23.53 | 18.65 | 20.76 | 20.38 |
| Other Liabilities | 8.79 | 9.39 | 4.23 | 3.57 | 7.93 | 9.58 | 11.54 | 13.67 | 14.82 | 16.14 | 20.44 | 31.61 |
| Total Liabilities | 8.31 | 8.12 | 20.13 | 21.10 | 20.54 | 22.89 | 21.54 | 23.11 | 25.06 | 21.94 | 26.91 | 39.07 |
| Fixed Assets | 2.78 | 2.50 | 8.07 | 10.42 | 11.65 | 11.47 | 11.04 | 10.93 | 11.00 | 10.43 | 10.08 | 18.66 |
| CWIP | 0.00 | 0.00 | 1.40 | 1.81 | 0.49 | 0.51 | 0.58 | 0.43 | 1.19 | 1.68 | 6.52 | 4.39 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 5.53 | 5.62 | 10.66 | 8.87 | 8.40 | 10.91 | 9.92 | 11.75 | 12.87 | 9.83 | 10.31 | 16.02 |
| Inventories | 1.42 | 1.56 | 3.58 | 2.43 | 2.06 | 3.52 | 2.92 | 5.43 | 4.13 | 1.18 | 1.48 | 2.43 |
| Trade receivables | 0.39 | 0.15 | 1.71 | 0.97 | 0.63 | 1.71 | 0.65 | 0.72 | 0.22 | 0.24 | 0.29 | 2.31 |
| Cash & equivalents | 0.03 | 0.32 | 0.30 | 0.13 | 0.11 | 0.07 | 0.15 | 0.10 | 0.24 | 0.17 | 0.08 | 0.41 |
| Total Assets | 8.31 | 8.12 | 20.13 | 21.10 | 20.54 | 22.89 | 21.54 | 23.11 | 25.06 | 21.94 | 26.91 | 39.07 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 0.13 | −0.39 | −11.48 | −2.06 | 3.74 | −1.01 | 1.03 | −0.03 | 6.54 | 5.49 | 2.60 | 7.68 |
| Cash from investing activity | −0.15 | 0.04 | −7.02 | −3.47 | −0.47 | −0.18 | −0.27 | −0.02 | −3.84 | 0.32 | −4.78 | −6.94 |
| Cash from financing activity | 0.00 | 0.62 | 18.44 | 5.33 | −3.30 | 1.15 | −0.69 | 0.00 | −2.56 | −5.86 | 2.11 | −0.37 |
| Net cash flow | −0.05 | 0.31 | −0.03 | −0.18 | −0.03 | −0.03 | 0.07 | −0.06 | 0.15 | −0.08 | −0.09 | 0.35 |
| Capex | 0.23 | 0.00 | 7.34 | 3.36 | 0.41 | 0.39 | 0.35 | 0.31 | 1.42 | 0.49 | 5.01 | 7.05 |
| Free cash flow | −0.11 | −0.39 | −18.45 | −5.37 | 3.38 | −1.27 | 0.82 | −0.31 | 5.31 | 5.72 | −2.21 | 0.66 |
| CFO / OP % | −48.0% | 33.1% | 791.0% | 63.1% | −301.0% | 500.0% | −50.0% | 15.0% | 178.0% | 401.0% | −209.0% | 424.0% |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 6 | 5 | 29 | 12 | 6 | 16 | 10 | 15 | 2 | 11 | 131 | 25 |
| Inventory days | 36 | 92 | 97 | 41 | 29 | 44 | 63 | 164 | 54 | 146 | — | 36 |
| Days payable | 66 | 101 | 40 | 20 | 13 | 35 | 4 | 75 | 1 | 27 | — | 12 |
| Cash conversion cycle | −27 | −6 | 83 | 30 | 19 | 22 | 65 | 101 | 52 | 127 | 130 | 47 |
| Working capital days | −105 | −259 | 43 | 16 | −36 | −24 | −87 | −118 | −75 | −606 | −7,627 | −239 |
| ROCE % | — | — | −23.4% | −22.6% | −11.2% | −4.5% | −21.6% | −5.7% | 32.1% | 10.3% | −27.2% | 19.0% |
For the Dec 2025 quarter, Kakatiya Textiles reported sales of ₹8.22 Cr, up 2.2% year on year and net profit of −₹2.08 Cr. The operating margin was −25.8%.
Kakatiya Textiles' sales for the year to Mar 2025 were ₹33.86 Cr; over the last twelve months they were ₹42.37 Cr.
Net profit for the year to Mar 2025 was ₹1.33 Cr, and −₹1.31 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−2.27.
Kakatiya Textiles reported borrowings of ₹20.38 Cr at Mar 2025, against cash and equivalents of ₹0.41 Cr.
Cash from operations was ₹7.68 Cr in the year to Mar 2025; after capital spending, free cash flow was ₹0.66 Cr.