SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

KN Agri Resources Ltd (KNAGRI)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: KNAGRI Consumer Food | Small Cap | KN Agri Resources Share Price

BSE Share Price
Not Listed

KN Agri Resources Ltd (KNAGRI)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: KNAGRI Consumer Food | Small Cap | KN Agri Resources Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹479 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹12.7
TTM Sales
₹1,810 Cr.
Book Value per Share
₹153.9
P/E Ratio
15.10
Higher than its 5-year historical median
Industry PE
55.5
Price to Book (P/B)
1.24
Lower than its 5-year historical median
Price to Sales (P/S)
0.26
Higher than its 5-year historical median
EV/EBITDA
8.72
Higher than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
11.02%
Outperforms industry median
Return on Capital Employed (ROCE)
14.68%
Outperforms industry median
Return on Assets (ROA)
8.21%
Operating Profit Margin
3.5%
Net Profit Margin
2.14%
Gross Profit Margin
3.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
1.48%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
25.77%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
18.04%
Asset Quality
Promoter Holding
68.86%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹347 Cr.
Equity
₹25 Cr.
Face Value
₹10
All Time Low / High
- / -

KN Agri Resources stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Fair

Price Trend

Semi Strong
Q.1 Is KN Agri Resources Ltd a good quality company?
KN Agri Resources Ltd is a good quality company, based on a consistently good multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does KN Agri Resources Ltd performance compare with that of its Peers?
Q.1 Revenue growth of KN Agri Resources Ltd vs industry peers?
KN Agri Resources Ltd revenue CAGR is 15.20%, compared to the industry median CAGR of 7.03%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of KN Agri Resources Ltd?
Promoters hold 68.86% of the KN Agri Resources Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of KN Agri Resources Ltd over the last decade?
Over the last 3 year(s), the stock has delivered a CAGR of 20.09% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
KN Agri Resources Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 8.2%10.3%15.9%21.1%15.5%24.6%29.2%15.6%12.9%14.7%-
Value Creation
Index
-0.4-0.30.10.50.10.81.10.1-0.10.1-

Growth Parameters

Sales 5858188821,2858501,2991,8812,2361,7001,7251,810
Sales YoY Gr.-39.9%7.7%45.8%-33.9%52.8%44.8%18.9%-24%1.5%-
Adj EPS 1.53.6710.36.713.918.911.712.514.712.7
YoY Gr.-147.6%92%47.2%-35.4%109.2%35.7%-37.8%6.1%18.4%-
BVPS (₹) 00065.372.585.9101.9113.8126.5141.5153.9
Adj Net
Profit
2.76.712.91912.325.647.229.431.136.932
Cash Flow from Ops. 96.27.514.27.813.6-6.2-6.321.5-9.5-
Debt/CF from Ops. 10.56.6142.81.41.7-2.6-12.55.1-5.4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 12.8%15.2%-2.9%1.5%
Adj EPS 29.2%17.3%-7.9%18.4%
BVPSNA14.3%11.6%11.9%
Share Price - - 19.9% -15.2%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
3.58.11417.39.717.622.910.910.4118.6
Op. Profit
Mgn %
2.323.22.82.83.23.52.32.83.53.2
Net Profit
Mgn %
0.50.81.51.51.422.51.31.82.11.8
Debt to
Equity
1.20.51.10.30.10.10.10.30.40.10
Working Cap
Days
6349564552353442737935
Cash Conv.
Cycle
5343433441262736646629

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales5858188821,2858501,2991,8812,2361,7001,725
Operating Expenses + 5728028531,2508261,2571,8152,1851,6521,664
Manufacturing Costs27333449323740435269
Material Costs5247237541,1297571,1681,7242,0771,5391,543
Employee Cost 44457710101111
Other Costs 17426067314541545141
Operating Profit 13172935244266524861
Operating Profit Margin (%) 2.3%2.0%3.2%2.7%2.8%3.2%3.5%2.3%2.8%3.5%
Other Income + 2327424264
Exceptional Items 0000000000
Interest 96776529911
Depreciation 4444444443
Profit Before Tax 391931183564404250
Tax 036105917111113
Profit After Tax 371321132647293137
PAT Margin (%) 0.5%0.8%1.5%1.7%1.6%2.0%2.5%1.3%1.8%2.1%
Adjusted EPS (₹)1.53.67.111.77.214.018.911.812.514.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of KN Agri Resources - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 798699120133158255284316354
Share Capital 111111825252525
Reserves 788497119132140230259291329
Debt +9541105401122167911051
Long Term Debt6430100000
Short Term Debt8937102401122167911051
Minority Interest0000000000
Trade Payables311271511192
Others Liabilities 71014179711182136
Total Liabilities 184137229185155192293383456443

Fixed Assets

Net Fixed Assets +45424141393531322927
Gross Block91929498100100100105106107
Accumulated Depreciation45495357616569737780
CWIP 1000000001
Investments 44444222222429
Inventories10458117448073172154229245
Trade Receivables141828714351311910752
Cash Equivalents 33258103418339
Others Assets 12123720213820383480
Total Assets 184137229185155192293383456443

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 96814814-6-622-9
PBT 391931183564404250
Adjustment 11910977312811
Changes in Working Capital -3-9-22-14-12-19-59-43-18-59
Tax Paid -1-30-11-5-9-14-15-11-11
Cash Flow From Investing Activity + 12-1-1-0-1-16-13-3
Capex -100-4-20-0-5-1-2
Net Investments 000000-190-2-4
Others 22-122-23453
Cash Flow From Financing Activity + -11-8-7-10-5-1048-9-9-11
Net Proceeds from Shares 00000049000
Net Proceeds from Borrowing 00000-00-0-00
Interest Paid -9-6-7-7-5-5-2-9-9-11
Dividend Paid 0000000000
Others -2-2-0-30-5-0-000
Net Cash Flow -10-133225-1715-24

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)3.58.1514.1219.6210.4617.7222.8510.8910.4111.02
ROCE (%)8.1910.3215.921.0715.524.5729.1815.5612.914.68
Asset Turnover Ratio3.745.14.816.215.017.487.756.624.053.84
PAT to CFO Conversion(x)30.860.620.670.620.54-0.13-0.210.71-0.24
Working Capital Days
Receivable Days8.707.109.4014165.504.7010.7024.2016.80
Inventory Days46.5036.3036.402326.7021.5023.8026.7041.1050.10
Payable Days2.600.903.103.10211.701.101.201.30

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

KN Agri Resources Ltd FAQs

The current trading price of KN Agri Resources on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of KN Agri Resources stood at ₹478.5 Cr

The latest P/E ratio of KN Agri Resources as of 31-Dec-1969 is 15.10.

The latest P/B ratio of KN Agri Resources as of 31-Dec-1969 is 1.24.

The 52-week high of KN Agri Resources is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of KN Agri Resources is ₹1,810 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that KN Agri Resources Ltd is a good quality company.

The key valuation ratios of KN Agri Resources Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of KN Agri Resources Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About KN Agri Resources Ltd

Incorporated in 1987, KN Agri Resources is an agro-based company, involved primarily in the business of (a) solvent extraction & oil refining and (b) trading of various agro-commodities. Its wide range of processed and manufactured products includes soya de-oiled cake (soya meal), Hipro Soya Meal, soya refined oil, soya crude oil, degummed oil, soya lecithin, acid oil, soya husk, cotton seed oil, refined rapeseed oil and rapeseed de-oiled cake. Under the agro-commodities business, it trades in various agro commodities such as maize, gram, pulses, sugar, soyabean, wheat etc.

The company has three strategically located plants in the state of Madhya Pradesh comprising of three solvent extraction plants, two oil refineries and one flour mill. The location of its plants gives it the competitive edge over other players in terms of procurement and availability of major raw material (i.e. soyabean seeds). The company’s two manufacturing units, namely, Khandwa Oils - Unit I and Unit II situated in Khandwa, M.P., are spread in the wide area of around 20 acres, while its another unit located in Kheda, Itarsi, M.P. is spread around an area of 10 acres. All its units have a well-equipped laboratory, modern technology and testing equipments with supporting environment and facilities, to ensure that the products conforms with the pre-determined food standards.

Business area of the company

The company is into production of edible oils, animal feed ingredients, soy value added products and supply chain of agri commodities. Its wide range of processed and manufactured products includes soya de-oiled cake (soya meal), Hipro Soya Meal, soya refined oil, soya crude oil, degummed oil, soya lecithin, acid oil, soya husk, cotton seed oil, refined rapeseed oil, rapeseed de-oiled cake, soya grids, soya flakes, and soya flour. It supply chain business deals in commodities such as maize, gram, pulses, sugar, soyabean, wheat etc.

Key events:

  • 1987: Incorporation of Company as 'Itarsi Oils & Flours Private Limited' under the Companies Act, 1956.
  • 1988: Commencement of 1st Manufacturing Unit at Itarsi, Madhya Pradesh.
  • 1990: Conversion of the Company from Private Limited to Public Limited.
  • 1993-94: Commencement of 2nd Manufacturing Unit at Khandwa, Madhya Pradesh.
  • 2004: Commissioning of I Wind Power Project of 1.25 MW at Nagda Hill, Dewas (Madhya Pradesh).
  • 2006: Commissioning of II Wind Power Project of 600 Kw at Sangli, Maharashtra and III Wind Power Project of 1.25 MW at Nandurbar, Maharashtra.
  • 2007-08: Commencement of 3rd Manufacturing Unit at Khandwa, Madhya Pradesh.
  • 2009-10: Crossed Revenue of Rs 500 crore.
  • 2011: Commissioning of IV Wind Power Project of 1.5 MW at Jaisalmer, Rajasthan.
  • 2012: Acquired 45.00% stake in Raipur Mega Food Park Private Limited through allotment of equity shares pursuant to which it became our Associate Company.
  • 2014: Conversion of the Company from Public Limited to Private Limited.
  • 2018-19: Crossed Revenue of Rs 1000 crore.
  • 2021: Change in the name of the Company from Itarsi Oils & Flours to KN Agri Resources.
  • 2021: Conversion of the Company from Private Limited to Public Limited.
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×