Kaizen Agro Infrabuild Ltd

₹ 11.1 0.73%

13 Feb - close price

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 ₹ 56.9 Cr.
Current Price ₹ 11.1
High / Low ₹ 19.4 / 9.26
Stock P/E 25.4
Book Value ₹ 23.5
Dividend Yield 0.00 %
ROCE 0.47 %
ROE 0.34 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Stock is trading at 0.47 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: 37.4%
Company has a low return on equity of 0.32% over last 3 years.
Company has high debtors of 483 days.
Promoter holding has decreased over last 3 years: -8.29%
Working capital days have increased from 491 days to 792 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

Industrials Construction Construction Civil Construction

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	10.56	11.31	2.45	7.98	6.03	16.23	1.02	5.54	10.78	3.31	5.56	12.34	19.83
	10.18	11.13	2.81	8.01	5.53	16.07	1.21	5.03	10.96	2.92	5.20	11.28	19.24
Operating Profit	0.38	0.18	-0.36	-0.03	0.50	0.16	-0.19	0.51	-0.18	0.39	0.36	1.06	0.59
OPM %	3.60%	1.59%	-14.69%	-0.38%	8.29%	0.99%	-18.63%	9.21%	-1.67%	11.78%	6.47%	8.59%	2.98%
	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	0.02	0.00	0.00	0.00	0.02	0.00	0.00	0.00
Profit before tax	0.38	0.18	-0.36	-0.03	0.50	0.14	-0.19	0.51	-0.18	0.37	0.36	1.06	0.59
Tax %	26.32%	94.44%	0.00%	0.00%	0.00%	21.43%	-10.53%	0.00%	0.00%	37.84%	0.00%	0.00%	0.00%
	0.28	0.01	-0.36	-0.03	0.50	0.11	-0.16	0.50	-0.18	0.23	0.36	1.06	0.59
EPS in Rs	0.13	0.00	-0.17	-0.01	0.23	0.02	-0.03	0.10	-0.04	0.04	0.07	0.21	0.11
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	141.63	104.00	26.87	21.92	0.68	0.53	0.42	0.38	0.26	22.18	32.48	20.66	41.04
	140.65	103.00	26.70	21.84	0.63	0.51	0.51	0.40	0.50	21.69	32.46	20.10	38.64
Operating Profit	0.98	1.00	0.17	0.08	0.05	0.02	-0.09	-0.02	-0.24	0.49	0.02	0.56	2.40
OPM %	0.69%	0.96%	0.63%	0.36%	7.35%	3.77%	-21.43%	-5.26%	-92.31%	2.21%	0.06%	2.71%	5.85%
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.07	0.08	0.18	0.00	0.00
Interest	0.00	0.04	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.04	0.01	0.00
Depreciation	0.08	0.08	0.02	0.02	0.02	0.00	0.00	0.00	0.00	0.00	0.02	0.02	0.02
Profit before tax	0.90	0.88	0.15	0.05	0.03	0.02	-0.09	-0.02	-0.17	0.57	0.14	0.53	2.38
Tax %	31.11%	30.68%	-6.67%	20.00%	33.33%	0.00%	0.00%	0.00%	0.00%	29.82%	28.57%	26.42%
	0.63	0.61	0.15	0.03	0.02	0.01	-0.10	-0.02	-0.17	0.39	0.10	0.39	2.24
EPS in Rs	0.29	0.28	0.07	0.01	0.01	0.00	-0.05	-0.01	-0.08	0.18	0.02	0.08	0.43
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:	-15%
5 Years:	118%
3 Years:	330%
TTM:	22%

Compounded Profit Growth
10 Years:	-4%
5 Years:	43%
3 Years:	63%
TTM:	730%

Stock Price CAGR
10 Years:	0%
5 Years:	16%
3 Years:	5%
1 Year:	-38%

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 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	21.41	21.41	21.41	21.41	21.41	21.41	21.41	21.41	21.41	21.41	51.41	51.41	51.41
Reserves	47.50	48.11	48.27	48.30	48.31	48.32	48.23	48.20	48.03	48.43	63.53	63.92	69.51
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.71	0.00	0.00	0.00	0.00
	15.31	15.32	16.13	1.00	1.13	1.03	5.17	4.27	4.73	11.31	1.30	2.81	7.69
Total Liabilities	84.22	84.84	85.81	70.71	70.85	70.76	74.81	73.88	74.88	81.15	116.24	118.14	128.61
	1.20	1.12	0.43	0.41	0.06	0.01	0.01	0.33	0.34	0.01	0.07	0.05	0.05
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	5.09	44.53	55.14	56.75	59.56	67.58	67.03	69.84	50.00	73.60	32.21	35.22
	78.02	78.63	40.85	15.16	14.04	11.19	7.22	6.52	4.70	31.14	42.57	85.88	93.34
Total Assets	84.22	84.84	85.81	70.71	70.85	70.76	74.81	73.88	74.88	81.15	116.24	118.14	128.61

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	0.14	-34.33	37.42	-9.58	0.15	-0.08	5.61	-1.30	1.52	-15.53	8.31	-24.47
	-0.11	34.32	-37.28	9.66	-0.44	0.08	-5.59	1.31	-1.53	16.23	-52.43	23.77
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	45.00	0.00
Net Cash Flow	0.03	-0.01	0.14	0.09	-0.28	0.00	0.01	0.01	-0.01	0.70	0.89	-0.69

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	22.19	153.16	98.08	28.64	923.24	1,184.53	147.74	518.68	56.15	181.68	11.46	482.66
Inventory Days	0.00			0.00	0.00	0.00	0.00	0.00	0.00	0.69	15.08	23.29
Days Payable										191.40	14.26	0.00
Cash Conversion Cycle	22.19	153.16	98.08	28.64	923.24	1,184.53	147.74	518.68	56.15	-9.04	12.28	505.96
Working Capital Days	161.56	222.19	332.94	231.12	6,924.26	7,003.87	1,764.17	2,132.37	-1,024.81	314.48	366.01	792.19
ROCE %	1.31%	1.33%	0.22%	0.09%	0.04%	0.03%	-0.13%	-0.03%	-0.24%	0.81%	0.19%	0.47%

Shareholding Pattern

Numbers in percentages

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	45.73%	45.73%	45.73%	45.73%	37.53%	37.53%	37.53%	37.53%	37.44%	37.44%	37.44%	37.44%
	0.00%	0.00%	0.00%	0.00%	9.72%	9.72%	9.72%	9.72%	9.72%	9.72%	9.72%	9.72%
	54.27%	54.27%	54.27%	54.27%	52.75%	52.74%	52.75%	52.75%	52.83%	52.84%	52.84%	52.83%
No. of Shareholders	1,393	1,350	1,349	1,505	1,741	2,358	2,559	2,738	4,792	4,580	4,473	4,346

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Dec 2025
	71.98%	71.98%	71.98%	71.98%	71.98%	71.98%	45.73%	37.53%	37.44%	37.44%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	9.72%	9.72%	9.72%
	28.02%	28.02%	28.02%	28.02%	28.02%	28.02%	54.27%	52.75%	52.83%	52.83%
No. of Shareholders	61	107	165	210	376	1,200	1,393	1,741	4,792	4,346

* 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.

Kaizen Agro Infrabuild Ltd

Kaizen Agro Infrabuild Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports