Kothari Products (KOTHARIPRO)₹60.55−0.66%Trading & Distributors
In the Jun 2026 quarter (consolidated), Kothari Products reported sales of ₹269 Cr, up 8.6% from Jun 2025, and net profit of ₹7.51 Cr, down 64.6% year on year. For the year to Mar 2026, sales were ₹1,008 Cr and net profit ₹33.01 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 265 | 226 | 276 | 247 | 265 | 221 | 222 | 248 | 282 | 161 | 316 | 269 |
| Expenses | 269 | 226 | 279 | 248 | 395 | 234 | 222 | 249 | 302 | 176 | 334 | 284 |
| Operating Profit | −2.68 | 0.03 | −1.64 | 0.44 | −129 | −11.62 | 1.83 | 0.23 | −18.98 | −13.78 | −16.71 | −12.95 |
| OPM % | −1.0% | 0.0% | −0.6% | 0.2% | −48.4% | −5.3% | 0.8% | 0.1% | −6.7% | −8.5% | −5.3% | −4.8% |
| Other Income | 5.00 | 10.34 | 14.85 | 7.32 | 9.30 | 23.95 | 16.04 | 26.28 | 28.87 | 29.25 | 15.65 | 27.34 |
| Interest | 1.50 | 1.21 | 1.29 | 1.01 | 1.18 | 1.46 | 2.05 | 3.00 | 3.94 | 1.58 | 1.39 | 1.56 |
| Depreciation | 0.45 | 0.43 | 0.52 | 0.39 | 0.50 | 0.47 | 0.50 | 0.52 | 0.57 | 0.77 | 0.56 | 0.57 |
| Profit before tax | 0.36 | 8.71 | 11.38 | 6.33 | −121 | 10.46 | 15.28 | 22.98 | 5.44 | 13.14 | −2.95 | 12.25 |
| Tax % | −18.9% | −2.3% | −0.4% | 16.9% | −0.6% | −1.3% | 32.9% | 7.5% | 26.9% | 24.7% | −34.1% | 38.9% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10.01 | 0.00 | 0.00 |
| Net Profit | 0.43 | 8.89 | 11.43 | 5.28 | −120 | 10.60 | 10.28 | 21.24 | 3.98 | 9.92 | −1.96 | 7.51 |
| EPS (Rs) | 0.06 | 1.48 | 1.91 | 0.87 | −20.09 | 1.76 | 1.71 | 3.55 | 0.80 | 1.65 | −0.32 | 1.25 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 6,858 | 6,324 | 6,354 | 5,710 | 4,107 | 3,113 | 3,392 | 1,384 | 990 | 956 | 1,008 | 1,029 |
| Expenses | 6,696 | 6,173 | 6,281 | 5,589 | 4,180 | 3,207 | 3,397 | 1,406 | 999 | 1,048 | 1,060 | 1,096 |
| Operating Profit | 187 | 176 | 103 | 143 | −58.25 | −83.27 | 11.03 | −16.06 | −3.01 | −87.29 | −48.18 | −62.42 |
| OPM % | 2.7% | 2.8% | 1.6% | 2.5% | −1.4% | −2.7% | 0.3% | −1.2% | −0.3% | −9.1% | −4.7% | −6.1% |
| Other Income | −2.01 | 21.03 | 13.01 | 81.04 | 166 | 76.05 | 43.07 | 41.04 | 45.05 | 6.01 | 99.08 | 101 |
| Interest | 75.08 | 78.05 | 45.03 | 59.08 | 50.01 | 43.07 | 32.02 | 13.02 | 6.01 | 6.01 | 10.01 | 8.47 |
| Depreciation | 2.99 | 2.99 | 2.99 | 3.01 | 2.99 | 2.99 | 2.99 | 1.99 | 1.99 | 1.99 | 1.99 | 2.47 |
| Profit before tax | 106 | 115 | 67.97 | 162 | 54.99 | −53.98 | 18.99 | 9.01 | 32.97 | −88.99 | 38.97 | 27.88 |
| Tax % | 37.1% | 34.1% | 19.1% | 24.1% | 37.1% | 4.0% | 24.1% | 44.1% | 3.0% | 6.0% | 14.1% | — |
| Exceptional items | 1.01 | 4.01 | 5.01 | 0.00 | −2.01 | 43.06 | −3.01 | −3.01 | 3.01 | −20.01 | 12.01 | 10.01 |
| Net Profit | 66.96 | 75.94 | 54.93 | 124 | 34.98 | −55.93 | 14.99 | 4.99 | 31.96 | −94.01 | 33.01 | 19.45 |
| EPS (Rs) | 11.21 | 12.65 | 9.25 | 20.65 | 5.81 | −9.41 | 2.45 | 0.86 | 5.43 | −15.93 | 5.55 | 3.38 |
| Dividend payout % | 12.9% | 11.9% | 8.0% | 2.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 19.95 | 29.93 | 29.93 | 29.94 | 29.91 | 29.92 | 29.91 | 29.88 | 29.91 | 29.90 | 59.79 | 59.78 |
| Reserves | 842 | 870 | 931 | 985 | 1,103 | 1,142 | 1,031 | 1,053 | 1,123 | 1,165 | 1,036 | 1,098 |
| Borrowings | 264 | 394 | 282 | 527 | 1,138 | 1,102 | 1,022 | 342 | 274 | 81.71 | 263 | 98.69 |
| Other Liabilities | 4,101 | 3,469 | 2,639 | 2,014 | 1,013 | 529 | 462 | 339 | 50.75 | 54.74 | 137 | 75.64 |
| Total Liabilities | 5,227 | 4,763 | 3,882 | 3,555 | 3,283 | 2,803 | 2,545 | 1,764 | 1,477 | 1,332 | 1,495 | 1,333 |
| Fixed Assets | 58.89 | 34.91 | 85.87 | 147 | 166 | 164 | 80.82 | 78.80 | 69.84 | 46.90 | 105 | 43.88 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 | 15.03 | 0.00 | 1.01 |
| Investments | 2,061 | 1,875 | 274 | 339 | 50.10 | 24.03 | 12.02 | 59.07 | 236 | 325 | 436 | 553 |
| Other Assets | 3,106 | 2,854 | 3,522 | 3,069 | 3,065 | 2,616 | 2,452 | 1,627 | 1,171 | 944 | 954 | 735 |
| Inventories | 200 | 221 | 175 | 217 | 142 | 143 | 3.01 | 8.03 | 8.02 | 6.02 | 72.19 | 3.01 |
| Trade receivables | 2,516 | 2,328 | 1,679 | 1,862 | 2,343 | 2,102 | 2,051 | 1,262 | 817 | 686 | 452 | 448 |
| Cash & equivalents | 82.04 | 104 | 275 | 152 | 230 | 127 | 103 | 112 | 43.03 | 33.07 | 88.13 | 31.06 |
| Total Assets | 5,227 | 4,763 | 3,882 | 3,555 | 3,283 | 2,803 | 2,545 | 1,764 | 1,477 | 1,332 | 1,495 | 1,333 |
| 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 | — | 295 | −224 | 11.99 | −780 | −1,271 | −62.87 | 120 | 669 | 241 | 162 | 99.93 |
| Cash from investing activity | — | −283 | 232 | 135 | 552 | 816 | 59.15 | 74.15 | 13.03 | −168 | 35.05 | −98.26 |
| Cash from financing activity | — | −103 | 57.20 | −191 | 190 | 549 | −89.25 | −138 | −716 | −81.21 | −199 | 51.14 |
| Net cash flow | — | −89.86 | 64.88 | −41.90 | −40.90 | 89.87 | −92.73 | 55.90 | −30.93 | −7.99 | −0.99 | 52.91 |
| Capex | 9.99 | 2.99 | 2.99 | 4.01 | 64.92 | 17.98 | 0.99 | 0.99 | 1.99 | 2.99 | 0.00 | 1.99 |
| Free cash flow | — | 293 | −227 | 19.98 | −844 | −1,288 | −62.92 | 125 | 667 | 239 | 179 | 97.85 |
| CFO / OP % | — | 213.0% | −102.0% | 28.0% | −726.0% | −856.0% | 101.0% | −146.0% | 5,865.0% | −1,534.0% | −4,785.0% | −122.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 138 | 124 | 97 | 107 | 150 | 187 | 240 | 136 | 215 | 252 | 172 | 162 |
| Inventory days | 11 | 12 | 11 | 13 | 10 | 13 | 0 | 1 | 2 | 2 | 28 | 1 |
| Days payable | 173 | 175 | 156 | 117 | 66 | 44 | 50 | 34 | 11 | 17 | 27 | 26 |
| Cash conversion cycle | −24 | −39 | −49 | 2 | 94 | 155 | 190 | 103 | 206 | 238 | 173 | 138 |
| Working capital days | −72 | −59 | 16 | 11 | 65 | 112 | 131 | 104 | 224 | 285 | 191 | 163 |
| ROCE % | 14.1% | 15.1% | 15.1% | 8.1% | 12.1% | 5.0% | −2.0% | 3.0% | 2.0% | 3.0% | −5.0% | 3.0% |
For the Jun 2026 quarter, Kothari Products reported sales of ₹269 Cr, up 8.6% year on year and net profit of ₹7.51 Cr, down 64.6% year on year. The operating margin was −4.8%.
Kothari Products' sales for the year to Mar 2026 were ₹1,008 Cr; over the last twelve months they were ₹1,029 Cr.
Net profit for the year to Mar 2026 was ₹33.01 Cr, and ₹19.45 Cr over the last twelve months. Earnings per share over the same trailing period were ₹3.38.
Kothari Products reported borrowings of ₹98.69 Cr at Mar 2026, against cash and equivalents of ₹31.06 Cr.
Cash from operations was ₹99.93 Cr in the year to Mar 2025; after capital spending, free cash flow was ₹97.85 Cr.