Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:13 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 512559 | NSE: KOHINOOR

Kohinoor Foods Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹82.62Undervalued by 295.31%vs CMP ₹20.90

P/E (15.0) × ROE (15.0%) × BV (₹45.00) × DY (2.00%)

Defaults: P/E=15, ROE=15%

₹675.06Undervalued by 3,129.95%vs CMP ₹20.90
MoS: +96.9% (Strong)Confidence: 60/100 (Moderate)Models: All 6: Undervalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹208.4122%Under (+897.2%)
Graham NumberEarnings₹317.3122%Under (+1418.2%)
Earnings PowerEarnings₹87.5418%Under (+318.9%)
DCFCash Flow₹2,406.1118%Under (+11412.5%)
Earnings YieldEarnings₹994.4012%Under (+4657.9%)
Revenue MultipleRevenue₹23.259%Under (+11.2%)
Consensus (6 models)₹675.06100%Undervalued
Key Drivers: EPS CAGR 152.3% lifts DCF — verify sustainability. | Wide model spread (₹23–₹2,406) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 152.3% · Defaults: P/E=15, ROE=15%

*Investments are subject to market risks

Investment Snapshot

53
Kohinoor Foods Ltd scores 53/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health34/100 · Weak
ROCE 0.1% WeakROE 0.0% WeakD/E -1.19 Low debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money60/100 · Moderate
FII holding up 0.10% (6mo) Slight increasePromoter holding at 37.7% Stable
Earnings Quality65/100 · Strong
OPM expanding (6% → 11%) Improving
Quarterly Momentum80/100 · Strong
Revenue (4Q): +53% YoY AcceleratingOPM: -2.3% (up 10.5% YoY) Margin expansion
Industry Rank30/100 · Weak
ROCE 0.1% vs industry 11.8% Below peers3Y sales CAGR: -4% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:13 am

Market Cap 77.3 Cr.
Current Price 20.9
Intrinsic Value₹675.06
High / Low 46.0/19.2
Stock P/E
Book Value 45.0
Dividend Yield0.00 %
ROCE0.10 %
ROE%
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Kohinoor Foods Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
GRM Overseas Ltd 3,214 Cr. 155 186/84.059.4 23.50.00 %12.1 %14.6 % 2.00
Freshtrop Fruits Ltd 147 Cr. 185 200/10765.7 1650.00 %7.35 %8.07 % 10.0
City Crops Agro Ltd 26.9 Cr. 16.5 28.2/15.7 15.80.00 %8.46 %8.14 % 10.0
Chamanlal Setia Exports Ltd 1,139 Cr. 229 396/20411.3 1531.09 %16.7 %14.2 % 2.00
Mangalam Global Enterprise Ltd 377 Cr. 11.4 18.5/9.5113.6 6.860.09 %16.8 %14.6 % 1.00
Industry Average3,418.70 Cr214.4227.42106.690.37%11.80%12.33%4.00

All Competitor Stocks of Kohinoor Foods Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 16.8115.9925.6222.0323.2724.1823.8523.3919.4919.6616.2848.2955.29
Expenses 15.0412.8620.7919.6817.5122.4220.6319.6021.9820.0616.6649.2056.57
Operating Profit 1.773.134.832.355.761.763.223.79-2.49-0.40-0.38-0.91-1.28
OPM % 10.53%19.57%18.85%10.67%24.75%7.28%13.50%16.20%-12.78%-2.03%-2.33%-1.88%-2.32%
Other Income 0.53-0.140.000.00-0.070.640.121.390.61386.871.022.457.66
Interest 14.463.444.424.454.494.564.373.774.903.501.270.799.18
Depreciation 1.701.671.451.501.661.701.471.501.521.571.421.451.45
Profit before tax -13.86-2.12-1.04-3.60-0.46-3.86-2.50-0.09-8.30381.40-2.05-0.70-4.25
Tax % 0.00%-33.96%0.00%0.00%0.00%-114.25%0.00%0.00%0.00%1.51%0.00%0.00%0.00%
Net Profit -13.86-1.40-1.04-3.60-0.460.55-2.50-0.09-8.30375.63-2.05-0.70-4.25
EPS in Rs -3.74-0.38-0.28-0.97-0.120.15-0.67-0.02-2.24101.33-0.55-0.19-1.15

Last Updated: March 4, 2026, 3:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 7:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,4201,3351,3001,1551,01860121526598829586140
Expenses 1,2731,3321,1831,214996787215239101718082142
Operating Profit 1473118-5922-186-127-211154-3
OPM % 10%0%9%-5%2%-31%-0%10%-2%14%16%5%-2%
Other Income -134-2133-84-15713581389398
Interest 9510510498882775118181715
Depreciation 142015201715121087666
Profit before tax 25-119-22-174-80-312-17725-6-5-9371374
Tax % 6%-21%7%-41%1%34%4%2%14%-15%-49%2%
Net Profit 23-94-24-102-80-417-18424-6-4-5365369
EPS in Rs 6.56-26.79-6.79-29.03-22.80-112.59-49.566.54-1.70-1.12-1.2398.3999.44
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-508.70%74.47%-325.00%21.57%-421.25%55.88%113.04%-125.00%33.33%-25.00%7400.00%
Change in YoY Net Profit Growth (%)0.00%583.16%-399.47%346.57%-442.82%477.13%57.17%-238.04%158.33%-58.33%7425.00%

Kohinoor Foods Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-24%
5 Years:-17%
3 Years:-4%
TTM:-16%
Compounded Profit Growth
10 Years:6%
5 Years:8%
3 Years:%
TTM:-120%
Stock Price CAGR
10 Years:-1%
5 Years:25%
3 Years:-22%
1 Year:-14%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: September 5, 2025, 9:15 am

Balance Sheet

Last Updated: January 7, 2026, 3:58 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 35353535353737373737373737
Reserves 43133831246-33-384-571-546-550-555-559-201-204
Borrowings 971918976946838764791794710707701277154
Other Liabilities 365333153181225104887118234796229
Total Liabilities 1,8021,6241,4761,2081,065521345356215213226209216
Fixed Assets 141124126257261246190179165159158154151
CWIP 1103000000000
Investments 44444310000000000
Other Assets 1,6161,4561,3079388042751551775054685565
Total Assets 1,8021,6241,4761,2081,065521345356215213226209216

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -1011443612318561-63-2792228439
Cash from Investing Activity + 39-2-370844-05-0-52
Cash from Financing Activity + 63-142-43-120-197-7720-1-84-21-25-440
Net Cash Flow 0-0-109-11-81-3-00-11
Free Cash Flow -1161401912917569-19-2852123440
CFO/OP -69%4,728%31%-210%855%-32%8,432%-6%-3,895%189%191%10,652%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-824.00-915.00-858.00-1,005.00-816.00-950.00-792.00-767.00-712.00-696.00-686.00-273.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 714642353212915511642555575
Inventory Days 433376391240245136473408812177
Days Payable 501935447536122624792171116
Cash Conversion Cycle 454404398231202105971273551636
Working Capital Days 704037-95-130-355-1,213-949-2,538-2,762-2,448-1,077
ROCE %10%-1%8%-6%1%-32%-4%8%-2%3%5%2%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 37.67%37.67%37.67%37.67%37.67%37.67%37.67%37.67%37.67%37.67%37.67%37.67%
FIIs 0.15%0.00%0.00%0.01%0.00%0.13%0.05%0.05%0.01%0.00%0.01%0.11%
Public 62.16%62.32%62.32%62.31%62.32%62.18%62.27%62.28%62.31%62.30%62.31%62.21%
No. of Shareholders 51,57353,29652,42453,65453,38351,15953,29653,42852,64551,60050,70549,845

Shareholding Pattern Chart

No. of Shareholders

Kohinoor Foods Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 98.36-1.26-1.10-1.676.55
Diluted EPS (Rs.) 98.36-1.26-1.10-1.676.55
Cash EPS (Rs.) 100.030.470.690.379.27
Book Value[Excl.RevalReserv]/Share (Rs.) -86.61-183.70-182.43-181.33-180.22
Book Value[Incl.RevalReserv]/Share (Rs.) -44.11-140.85-139.58-138.48-137.37
Revenue From Operations / Share (Rs.) 23.3025.6522.2726.5971.67
PBDIT / Share (Rs.) 2.474.143.540.838.32
PBIT / Share (Rs.) 0.832.441.72-1.255.59
PBT / Share (Rs.) 99.95-2.42-1.31-1.496.67
Net Profit / Share (Rs.) 98.39-1.23-1.12-1.706.54
NP After MI And SOA / Share (Rs.) 98.39-1.23-1.12-1.706.54
PBDIT Margin (%) 10.5816.1415.883.1411.60
PBIT Margin (%) 3.569.507.74-4.697.79
PBT Margin (%) 428.88-9.42-5.88-5.609.30
Net Profit Margin (%) 422.20-4.78-5.01-6.419.11
NP After MI And SOA Margin (%) 422.20-4.78-5.01-6.419.11
Return on Networth / Equity (%) -113.600.000.000.00-3.62
Return on Capital Employeed (%) -3.52-1.97-1.240.90-4.23
Return On Assets (%) 174.16-2.01-1.94-2.936.81
Long Term Debt / Equity (X) -0.23-0.090.000.00-0.02
Total Debt / Equity (X) -0.86-1.03-1.05-1.06-1.19
Asset Turnover Ratio (%) 0.390.430.380.340.12
Current Ratio (X) 0.140.060.050.060.20
Quick Ratio (X) 0.120.050.040.050.15
Inventory Turnover Ratio (X) 9.259.983.122.540.74
Interest Coverage Ratio (X) 0.550.850.724.596.46
Interest Coverage Ratio (Post Tax) (X) -0.160.750.39-8.044.24
Enterprise Value (Cr.) 393.02842.78823.35736.580.00
EV / Net Operating Revenue (X) 4.558.869.977.470.00
EV / EBITDA (X) 42.9954.9062.81237.630.00
MarketCap / Net Operating Revenue (X) 1.361.501.430.280.00
Price / BV (X) -0.36-0.21-0.17-0.040.00
Price / Net Operating Revenue (X) 1.361.501.430.280.00
EarningsYield 3.10-0.03-0.03-0.220.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Kohinoor Foods Ltd. is a Public Limited Listed company incorporated on 26/07/1989 and has its registered office in the State of Haryana, India. Company's Corporate Identification Number(CIN) is L52110HR1989PLC070351 and registration number is 037097. Currently Company is involved in the business activities of Manufacture of prepared meals and dishes. Company's Total Operating Revenue is Rs. 86.39 Cr. and Equity Capital is Rs. 37.07 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Agricultural ProductsPinnacle Business Tower, 10th Floor, Faridabad Haryana 121001Contact not found
Management
NamePosition Held
Mr. Jugal Kishore AroraChairman
Mr. Satnam AroraJoint Managing Director
Mr. Gurnam AroraJoint Managing Director
Mrs. Mani Chandra BhandariInd. Non-Executive Director
Mr. Yash Pal MahajanInd. Non-Executive Director
Mr. Sunil SharmaInd. Non-Executive Director

FAQ

What is the intrinsic value of Kohinoor Foods Ltd and is it undervalued?

As of 18 April 2026, Kohinoor Foods Ltd's intrinsic value is ₹675.06, which is 3129.95% higher than the current market price of ₹20.90, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹45.0), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Kohinoor Foods Ltd?

Kohinoor Foods Ltd is trading at ₹20.90 as of 18 April 2026, with a FY2026-2027 high of ₹46.0 and low of ₹19.2. The stock is currently near its 52-week low. Market cap stands at ₹77.3 Cr..

How does Kohinoor Foods Ltd's P/E ratio compare to its industry?

Kohinoor Foods Ltd has a P/E ratio of , which is below the industry average of 27.42. This is broadly in line with or below the industry average.

Is Kohinoor Foods Ltd financially healthy?

Key indicators for Kohinoor Foods Ltd: ROCE of 0.10 % is on the lower side compared to the industry average of 11.80%; ROE of % is below ideal levels (industry average: 12.33%). Dividend yield is 0.00 %.

Is Kohinoor Foods Ltd profitable and how is the profit trend?

Kohinoor Foods Ltd reported a net profit of ₹365 Cr in Mar 2025 on revenue of ₹86 Cr. Compared to ₹-6 Cr in Mar 2022, the net profit shows an improving trend.

Does Kohinoor Foods Ltd pay dividends?

Kohinoor Foods Ltd has a dividend yield of 0.00 % at the current price of ₹20.90. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Kohinoor Foods Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports