Integrated Filing — IndAS



General information about company

Scrip Code 532967
NSE Symbol KIRIINDUS
MSEI Symbol 0
ISIN INE415I01015
Name of company KIRI INDUSTRIES LIMITED
Type of company Main Board
Class of security Equity
Date of start of financial year 01-Apr-2024
Date of end of financial year 31-Mar-2025
Date of board meeting when results were approved 30-May-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 23-May-2025
Description of presentation currency INR (in Actuals)
Reporting Type Quarterly
Reporting Quarter Fourth quarter
Nature of report standalone or consolidated Consolidated
Whether results are audited or unaudited for the quarter ended Audited
Whether results are audited or unaudited for the Year to date for current period ended/year ended Audited
Segment Reporting Single segment
Description of single segment The Company operates in a single segment i. e. Dyes, Dyes Intermediates and basic chemicals. As per Ind As 108 - Operating Segments, the Operation of the Company fall under Chemical Business which is considered to constitute as single primary segment.
Start date and time of board meeting 30-May-2025   11:00:00
End date and time of board meeting 30-May-2025   13:05:00
Whether cash flow statement is applicable on company Yes
Type of cash flow statement Cash Flow Indirect
Declaration of unmodified opinion or statement on impact of audit qualification Declaration of unmodified opinion



Financial Results Ind-AS

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-Jan-2025 01-Apr-2024
B Date of end of reporting period 31-Mar-2025 31-Mar-2025
C Whether results are audited or unaudited Audited Audited
D Nature of report standalone or consolidated Consolidated Consolidated
Part I Blue color marked fields are non-mandatory. For Consolidated Results, if the company has no figures for 3 months / 6 months ended, in such case zero shall be inserted in the said column.
1 Income
Revenue from operations 2050205000 7400261000
Other income 61735000 1148739000
Total income 2111940000 8549000000
2 Expenses
(a) Cost of materials consumed 1314212000 4353213000
(b) Purchases of stock-in-trade 178325000 795297000
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade -122084000 -35414000
(d) Employee benefit expense 113151000 462137000
(e) Finance costs 539283000 1271026000
(f) Depreciation, depletion and amortisation expense 112435000 445288000
(f) Other Expenses
1 Other Expenses 617348000 2364314000
Total other expenses 617348000 2364314000
Total expenses 2752670000 9655861000
3 Total profit before exceptional items and tax -640730000 -1106861000
4 Exceptional items 0 0
5 Total profit before tax -640730000 -1106861000
6 Tax expense
7 Current tax -22426000 -8197000
8 Deferred tax 19671000 -14408000
9 Total tax expenses -2755000 -22605000
10 Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement 0 0
11 Net Profit Loss for the period from continuing operations -637975000 -1084256000
12 Profit (loss) from discontinued operations before tax 0 0
13 Tax expense of discontinued operations 0 0
14 Net profit (loss) from discontinued operation after tax 0 0
15 Share of profit (loss) of associates and joint ventures accounted for using equity method -208418000 3731616000
16 Total profit (loss) for period -846393000 2647360000
17 Other comprehensive income net of taxes -8697000 -270662000
18 Total Comprehensive Income for the period -855090000 2376698000
19 Total profit or loss, attributable to
Profit or loss, attributable to owners of parent -846393000 2647360000
Total profit or loss, attributable to non-controlling interests 0 0
20 Total Comprehensive income for the period attributable to
Comprehensive income for the period attributable to owners of parent -8697000 -270662000
Total comprehensive income for the period attributable to owners of parent non-controlling interests -855090000 2376698000
21 Details of equity share capital
Paid-up equity share capital 556290000 556290000
Face value of equity share capital 10 10
27 Details of debt securities
22 Reserves excluding revaluation reserve 31910040000
23 Earnings per share
i Earnings per equity share for continuing operations
Basic earnings (loss) per share from continuing operations -15.37 44.61
Diluted earnings (loss) per share from continuing operations -14.14 42.81
ii Earnings per equity share for discontinued operations
Basic earnings (loss) per share from discontinued operations 0 0
Diluted earnings (loss) per share from discontinued operations 0 0
ii Earnings per equity share
Basic earnings (loss) per share from continuing and discontinued operations -15.37 44.61
Diluted earnings (loss) per share from continuing and discontinued operations -14.14 42.81
24 Debt equity ratio
25 Debt service coverage ratio
26 Interest service coverage ratio
27 Disclosure of notes on financial results Textual Information(1)



Disclosure of notes on financial results

Textual Information(1) 1. The Company operates in a single segment i. e. Dyes, Dyes Intermediates and Basic Chemicals. As per Ind As 108 - Operating Segments, the Operation of the Company fall under Chemical Business which is considered to constitute as single primary segment. n2. The above results have been prepared in accordance with the Indian Accounting Standards prescribed under Section 133 of the Companies Act, 2013 read with relevant rules issued thereafter. n3. The above financial results were reviewed by the Audit Committee and thereafter approved by the Board of Directors at their meeting held on May 30, 2025. n4. Previous period figures have been regrouped and rearranged wherever considered necessary. n5. The figures of the quarter ended on March 31, 2025 are the balancing figures between audited figures for the full financial year and published year-to-date figures upto the third quarter of the financial year subject to certain adjustment. n6. For the quarter ended on March 31, 2025, the share of profit of Associates in financial results is provided after reconciliation of Audited Financials of DyStar Global Holdings (Singapore) Pte. Ltd.(DyStar) for 12 Months period ending om December 31 with the unaudited quarterly performance provided by DyStar Management at the end of each quarter. For the quarter ended on March 31, 2025, the adjustment effect on reconciliation amounts to INR (-) 113.65 Crore in Share of Profit/(Loss) of Associates. n7. In Standalone Financials for Q4FY25 & FY25, other income include dividend income of INR Nil and INR 9,400.00 Lakhs for quarter and year ended March 31, 2025 respectively from Lonsen Kiri Chemical Industries Limited which is JV of the company n8. During the period, the company adopted equity method of consolidation of financial statements as per Ind AS 28, 110 & 111 as against proportionate consolidation method earlier used for recognition of group interest in joint venture having management control. Accordingly, the effect of such change in presentation of consolidated financial statements (Profit and Loss statements) of earlier periods have been disclosed by the company as under: n tReconciliation of restated items of consolidated statement of profit and loss: ttttt(INR in Lakhs)t n tParticularstFor the quarter ended March 31, 2024tFor the year period ended March 31, 2024t n ttAs previously reportedtAdjustmenttAs Restated tAs previously reportedtAdjustmenttAs Restated t n tTotal Income t 27,488.73 t (5,268.88)t 22,219.85 t 95,788.36 t (21,267.75)t 74,520.61 t n tTotal expensest 28,359.87 t (3,532.00)t 24,827.87 t 103,282.25 t (19,643.43)t 83,638.82 t n tProfit/(Loss) before tax t (871.14)t (1,736.88)t (2,608.02)t (7,493.89)t (1,624.32)t (9,118.21)t n tTax expense t 772.02 t (483.65)t 288.37 t 1,295.58 t (1,283.55)t 12.03 t n tProfit/(Loss) after tax t (1,643.16)t (1,253.23)t (2,896.39)t (8,789.47)t (340.77)t (9,130.24)t n tShare of Profit/(Loss) of Associates and Joint Venture accounted for using Equity Methodt 683.05 t 1,253.24 t 1,936.29 t 22,091.59 t 3,661.58 t 25,753.17 t n tProfit/(Loss) after tax and Share in Profit/(Loss) of Associates and Joint Venturet (960.11)t 0.01 t (960.10)t 13,302.12 t 3,320.81 t 16,622.93 t n tOther Comprehensive Incomet (60.11)t (4.20)t (64.31)t (60.11)t (4.20)t (64.31)t n tTotal Comprehensive Income after tax t (1,020.22)t (4.19)t (1,024.41)t 13,242.01 t 3,316.61 t 16,558.62 t n tEarnings per equity share:t t t t - t - t - t n t(1) Basict (1.97)t (0.01)t (1.98)t 25.55 t 6.40 t 31.95 t n t(2) Dilutedt (1.97)t (0.01)t (1.98)t 25.55 t 6.40 t 31.95 t n ttttttttttt n ttttttt(INR in Lakhs)tttt n tParticularstFor the quarter ended March 31, 2024tttt n ttAs previously reportedtAdjustmenttAs Restated tttt n tNon-current assetst 285,218.07 t 27,642.24 t 312,860.31 tttt n tCurrent assetst 55,869.52 t (32,200.19)t 23,669.33 tttt n tTotal assetst 341,087.59 t (4,557.95)t 336,529.64 tttt n t t t t t t t tttt n tEquityt 281,172.35 t (2,800.00)t 278,372.35 tttt n tNon-current liabilitiest 3,186.77 t (26.39)t 3,160.38 tttt n tCurrent liabilitiest 56,728.47 t (1,731.56)t 54,996.91 tttt n tTotal equity and liabilitiest 341,087.59 t (4,557.95)t 336,529.64 tttt n t t t tttttttt n9. Relevant material information of a major investment in DyStar Group (Company holds 37.57% share holding) for the quarter ended March 31, 2025. nSr. NotParticularstUS$ in Mn.t INR in Mn. *tttttttt n1tRevenuet 177.8 t 15,216.37 tttttttt n2tGross Margint 54.9 t 4,698.42 tttttttt n3tEBITt 23.9 t 2,045.40 tttttttt n4tEATt 23.6 t 2,019.72 tttttttt n tt( * 1 US$ = 85.5814 INR)tttttttt n n



Remarks

Debt equity ratio
Debt service coverage ratio
Interest service coverage ratio


Statement of Asset and Liabilities

Particulars Year ended (dd-mm-yyyy)
Date of start of reporting period 01-Apr-2024
Date of end of reporting period 31-Mar-2025
Whether results are audited or unaudited Audited
Nature of report standalone or consolidated Consolidated
Assets
1 Non-current assets
Property, plant and equipment 8046710000
Capital work-in-progress 627328000
Investment property 0
Goodwill 74000
Other intangible assets 217000
Intangible assets under development 0
Biological assets other than bearer plants 0
Investments accounted for using equity method 28072181000
Non-current financial assets
Non-current investments 100000
Trade receivables, non-current 0
Loans, non-current 1932442000
Other non-current financial assets 169865000
Total non-current financial assets 2102407000
Deferred tax assets (net) 218558000
Other non-current assets 1329336000
Total non-current assets 40396811000
2 Current assets
Inventories 1534610000
Current financial asset
Current investments 3447125000
Trade receivables, current 1086543000
Cash and cash equivalents 125471000
Bank balance other than cash and cash equivalents 16400000
Loans, current 225807000
Other current financial assets 245647000
Total current financial assets 5146993000
Current tax assets (net) 21027000
Other current assets 152721000
Total current assets 6855351000
3 Non-current assets classified as held for sale 0
4 Regulatory deferral account debit balances and related deferred tax Assets 0
Total assets 47252162000
Equity and liabilities
1 Equity
Equity attributable to owners of parent
Equity share capital 556290000
Other equity 31910040000
Total equity attributable to owners of parent 32466330000
Non controlling interest 20000
Total equity 32466350000
2 Liabilities
Non-current liabilities
Non-current financial liabilities
Borrowings, non-current 11142617000
Trade payables, non-current
(A) Total outstanding dues of micro enterprises and small enterprises 0
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 0
Total Trade payable 0
Other non-current financial liabilities 1138529000
Total non-current financial liabilities 12281146000
Provisions, non-current 70208000
Deferred tax liabilities (net) 0
Deferred government grants, Non-current 0
Other non-current liabilities 0
Total non-current liabilities 12351354000
Current liabilities
Current financial liabilities
Borrowings, current 86916000
Trade payables, current
(A) Total outstanding dues of micro enterprises and small enterprises 2039136000
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 87855000
Total Trade payable 2126991000
Other current financial liabilities 112903000
Total current financial liabilities 2326810000
Other current liabilities 95953000
Provisions, current 9556000
Current tax liabilities (Net) 2139000
Deferred government grants, Current 0
Total current liabilities 2434458000
3 Liabilities directly associated with assets in disposal group classified as held for sale 0
4 Regulatory deferral account credit balances and related deferred tax liability 0
Total liabilities 14785812000
Total equity and liabilites 47252162000
Disclosure of notes on assets and liabilities



Format for Reporting Segmenet wise Revenue, Results and Capital Employed along with the company results

Particulars 3 months/ 6 month ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
Date of start of reporting period 01-Jan-2025 01-Apr-2024
Date of end of reporting period 31-Mar-2025 31-Mar-2025
Whether accounts are audited or unaudited Audited Audited
Nature of report standalone or consolidated Consolidated Consolidated
1 Segment Revenue (Income)
(net sale/income from each segment should be disclosed)
Total Segment Revenue
Less: Inter segment revenue
Revenue from operations
2 Segment Result
Profit (+) / Loss (-) before tax and interest from each segment
Total Profit before tax
i. Finance cost
ii. Other Unallocable Expenditure net off Unallocable income
Profit before tax
3 (Segment Asset - Segment Liabilities)
Segment Asset
Total Segment Asset
Un-allocable Assets null null
Net Segment Asset null null
4 Segment Liabilities
Segment Liabilities
Total Segment Liabilities
Un-allocable Liabilities null null
Net Segment Liabilities null null
Disclosure of notes on segments



Other Comprehensive Income

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-Jan-2025 01-Apr-2024
B Date of end of reporting period 31-Mar-2025 31-Mar-2025
C Whether results are audited or unaudited Audited Audited
D Nature of report standalone or consolidated Consolidated Consolidated
Other comprehensive income [Abstract]
1 Amount of items that will not be reclassified to profit and loss
1 Remeasurements of the defined benefits plans -5797000 -5797000
Total Amount of items that will not be reclassified to profit and loss -5797000 -5797000
2 Income tax relating to items that will not be reclassified to profit or loss 0 0
3 Amount of items that will be reclassified to profit and loss
1 Exchange differences in translating financial statements of foreign subsidiary -2900000 -264865000
Total Amount of items that will be reclassified to profit and loss -2900000 -264865000
4 Income tax relating to items that will be reclassified to profit or loss 0 0
5 Total Other comprehensive income -8697000 -270662000



Cash flow statement, indirect

Particulars Year ended (dd-mm-yyyy)
A Date of start of reporting period 01-Apr-2024
B Date of end of reporting period 31-Mar-2025
C Whether results are audited or unaudited Audited
D Nature of report standalone or consolidated Consolidated
Part I Blue color marked fields are non-mandatory.
Statement of cash flows
Cash flows from used in operating activities
Profit before tax -1106861000
Adjustments for reconcile profit (loss)
Adjustments for finance costs 1271026000
Adjustments for decrease (increase) in inventories -295512000
Adjustments for decrease (increase) in trade receivables, current -220834000
Adjustments for decrease (increase) in trade receivables, non-current 0
Adjustments for decrease (increase) in other current assets 41199000
Adjustments for decrease (increase) in other non-current assets -717918000
Adjustments for other financial assets, non-current -40373000
Adjustments for other financial assets, current -238099000
Adjustments for other bank balances 0
Adjustments for increase (decrease) in trade payables, current -1711141000
Adjustments for increase (decrease) in trade payables, non-current 0
Adjustments for increase (decrease) in other current liabilities -242956000
Adjustments for increase (decrease) in other non-current liabilities 0
Adjustments for depreciation and amortisation expense 445288000
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 1682000
Adjustments for provisions, current -9704000
Adjustments for provisions, non-current 5248000
Adjustments for other financial liabilities, current -216252000
Adjustments for other financial liabilities, non-current 1113870000
Adjustments for unrealised foreign exchange losses gains 0
Adjustments for dividend income 1148038000
Adjustments for interest income 0
Adjustments for share-based payments 0
Adjustments for fair value losses (gains) -82201000
Adjustments for undistributed profits of associates 0
Other adjustments for which cash effects are investing or financing cash flow 0
Other adjustments to reconcile profit (loss) 0
Other adjustments for non-cash items -265567000
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0
Total adjustments for reconcile profit (loss) -2310282000
Net cash flows from (used in) operations -3417143000
Dividends received 0
Interest paid 0
Interest received 0
Income taxes paid (refund) 2111000
Other inflows (outflows) of cash 0
Net cash flows from (used in) operating activities -3419254000
Cash flows from used in investing activities
Cash flows from losing control of subsidiaries or other businesses 0
Cash flows used in obtaining control of subsidiaries or other businesses 0
Other cash receipts from sales of equity or debt instruments of other entities 0
Other cash payments to acquire equity or debt instruments of other entities 3364924000
Other cash receipts from sales of interests in joint ventures 0
Other cash payments to acquire interests in joint ventures 0
Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships 0
Cash payment for investment in partnership firm or association of persons or limited liability partnerships 0
Proceeds from sales of property, plant and equipment 0
Purchase of property, plant and equipment 4069666000
Proceeds from sales of investment property 0
Purchase of investment property 0
Proceeds from sales of intangible assets 0
Purchase of intangible assets 0
Proceeds from sales of intangible assets under development 0
Purchase of intangible assets under development 0
Proceeds from sales of goodwill 0
Purchase of goodwill 0
Proceeds from biological assets other than bearer plants 0
Purchase of biological assets other than bearer plants 0
Proceeds from government grants 0
Proceeds from sales of other long-term assets 1021000
Purchase of other long-term assets 0
Cash advances and loans made to other parties 2137646000
Cash receipts from repayment of advances and loans made to other parties 0
Cash payments for future contracts, forward contracts, option contracts and swap contracts 0
Cash receipts from future contracts, forward contracts, option contracts and swap contracts 0
Dividends received 1148038000
Interest received 0
Income taxes paid (refund) 0
Other inflows (outflows) of cash 0
Net cash flows from (used in) investing activities -8423177000
Cash flows from used in financing activities
Proceeds from changes in ownership interests in subsidiaries 0
Payments from changes in ownership interests in subsidiaries 0
Proceeds from issuing shares 1400263000
Proceeds from issuing other equity instruments 1793339000
Payments to acquire or redeem entity's shares 0
Payments of other equity instruments 0
Proceeds from exercise of stock options 0
Proceeds from issuing debentures notes bonds etc 0
Proceeds from borrowings 11063399000
Repayments of borrowings 1046774000
Payments of lease liabilities 0
Dividends paid 0
Interest paid 1270359000
Income taxes paid (refund) 0
Other inflows (outflows) of cash -2503000
Net cash flows from (used in) financing activities 11937365000
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes 94934000
Effect of exchange rate changes on cash and cash equivalents
Effect of exchange rate changes on cash and cash equivalents 0
Net increase (decrease) in cash and cash equivalents 94934000
Cash and cash equivalents cash flow statement at beginning of period 30537000
Cash and cash equivalents cash flow statement at end of period 125471000





Details of Impact of Audit Qualification

Whether results are audited or unaudited Audited
Declaration of unmodified opinion or statement on impact of audit qualification Declaration of unmodified opinion
Auditor's opinion
Declaration pursuant to Regulation 33 (3) (d) of SEBI (LODR) Regulation, 2015: The company declares that its Statutory Auditor/s have issued an Audit Report with unmodified opinion for the period on Standalone results Yes
Sr No. Audit firm's name Whether the firm holds a valid peer review certificate issued by Peer Review Board of ICAI Certificate valid upto
1 Pramodkumar Dad & Associates Yes 31-May-2027