KALYANI FORGE LTD. (KALYANIFRG)

Current Price: ₹0.00

Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Revenue from Operations 64.42 59.35 60.91 59.70 56.82 56.74 62.33 58.62 58.95 64.13 55.67 57.86
YOY Revenue Growth % 5.33% -10.62% 3.89% -18.82% -11.78% -4.4% 2.32% -1.81% 3.75% 13.03% -10.68% -1.29%
Other Income 1.90 0.32 0.59 1.76 1.21 0.86 0.52 0.75 0.38 0.39 0.56 0.36
Total Income 66.31 59.67 61.50 61.46 58.04 57.60 62.85 59.37 59.34 64.53 56.23 58.22
Total Expenses + 61.85 54.65 60.53 62.21 33.88 53.72 56.42 51.02 56.69 62.50 53.96 54.27
Cost of Materials Consumed 37.02 29.93 34.21 31.11 6.80 30.13 30.68 26.55 30.41 32.16 30.37 21.61
Employee Benefit Expense 8.50 9.55 9.94 9.85 9.03 8.97 9.97 9.90 10.89 11.70 12.12 12.09
Other Expenses 16.34 15.17 16.38 21.25 18.06 14.63 15.77 14.57 15.68 17.17 15.03 11.65
Operating Profit 2.56 4.70 0.39 -2.51 22.94 3.02 5.91 7.60 2.26 1.63 1.71 3.59
OPM % 4% 7.9% 0.6% -4.2% 40.4% 5.3% 9.5% 13% 3.8% 2.5% 3.1% 6.2%
Profit Before Tax + 2.71 1.69 1.11 1.65 1.18 1.38 4.80 2.79 2.64 2.03 2.27 3.95
Tax Expense 1.95 0.66 -0.19 0.13 0.47 1.03 0.88 0.97 2.64 0.62 0.12 4.07
Tax % 72% 38.9% -17.4% 8.1% 40.2% 74.8% 18.2% 34.8% 100% 30.6% 5.1% 103%
Profit After Tax 0.76 1.03 1.30 1.51 0.71 0.35 3.92 1.82 0.00 1.41 2.15 -0.12
EPS (Basic) 2.09 2.84 3.58 4.16 1.94 0.96 10.78 5.00 6.12 3.87 5.91 -0.33

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Revenue from Operations 236.64 236.79 266.67 246.50 180.78 200.95 286.35
YOY Revenue Growth % -0.06% -11.21% 8.18% 36.35% -10.04% -29.82% -
Other Income 2.51 3.88 6.99 1.32 1.48 2.74 6.47
Total Income 239.15 240.66 273.66 247.82 182.26 203.69 292.82
Total Expenses + 227.55 211.27 260.87 226.38 168.54 190.31 263.83
Cost of Materials Consumed 117.76 102.05 157.79 131.06 92.32 101.36 148.22
Employee Benefit Expense 39.72 38.37 36.76 35.24 26.38 30.76 36.40
Other Expenses 60.65 70.86 66.33 60.08 49.84 58.19 79.21
Operating Profit 9.09 25.51 5.80 20.12 12.24 10.64 22.52
OPM % 3.8% 10.8% 2.2% 8.2% 6.8% 5.3% 7.9%
Profit Before Exceptional 0.00 5.62 6.89 4.02 -2.08 -8.13 9.63
Exceptional Items 0.00 0.00 -1.82 0.00 0.00 0.00 0.00
Profit Before Tax + 11.60 5.62 5.07 4.02 -2.08 -8.13 9.63
Tax Expense 11.60 1.07 1.46 0.89 -0.32 -1.20 2.67
Tax % 100% 19% 28.8% 22.1% - - 27.7%
Profit After Tax 0.00 4.55 3.61 3.13 -1.76 -6.93 6.96
EPS (Basic) 22.86 12.51 9.29 8.61 -4.84 -19.05 19.14

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
ASSETS
Non-Current Assets + 82.08 68.75 48.63 0.00 0.00 0.00 0.00
Property, Plant & Equipment 60.37 55.69 39.12 0.00 0.00 0.00 0.00
Capital Work in Progress 0.00 5.28 3.11 0.00 0.00 0.00 0.00
Non-Current Investments 0.01 0.00 0.01 0.00 0.00 0.00 0.00
Goodwill 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Intangible Assets 0.00 0.65 0.00 0.00 0.00 0.00 0.00
Current Assets + 148.19 135.99 157.18 0.00 0.00 0.00 0.00
Inventories 57.17 56.10 70.12 0.00 0.00 0.00 0.00
Trade Receivables 0.00 61.86 76.36 0.00 0.00 0.00 0.00
Cash and Cash Equivalents 0.99 0.92 1.03 0.00 0.00 0.00 0.00
Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Capital 0.00 3.64 3.64 0.00 0.00 0.00 0.00
Other Equity 0.00 78.37 101.84 0.00 0.00 0.00 0.00
Non-Current Liabilities 20.02 27.16 7.50 0.00 0.00 0.00 0.00
Current Liabilities 120.57 95.58 92.83 0.00 0.00 0.00 0.00
Total Liabilities 0.00 122.74 100.33 0.00 0.00 0.00 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Cash from Operating Activities 21.83 10.00 -2.50 11.12 0.00 0.00 0.00
Cash from Investing Activities -24.35 -25.85 -5.85 -4.13 0.00 0.00 0.00
Cash from Financing Activities 2.60 15.73 7.51 -5.23 0.00 0.00 0.00
Net Increase/Decrease in Cash 0.08 -0.11 -0.84 1.76 0.00 0.00 0.00