Home Investment in india Alpha | KRBL Ltd. – Fairness Analysis DeskInsights

Alpha | KRBL Ltd. – Fairness Analysis DeskInsights

Alpha | KRBL Ltd. – Fairness Analysis DeskInsights


KRBL Ltd. – India Gate Basmati Rice

With a wealthy trade expertise of greater than a century, KRBL Restricted as we speak has created its place as the highest participant within the Indian rice trade and likewise as India’s first built-in rice firm. Working primarily within the realm of producing and advertising of rice merchandise, the Firm’ success has been derived by working responsibly, executing adeptly, manufacturing innovatively and capturing new alternatives proactively. KRBL has its two manufacturing services unfold throughout the states of Uttar Pradesh (Gautam Budh Nagar) and Punjab (Dhuri). The 4 state-of-the-art grading, sorting, and packaging services of KRBL are situated at Sonipat, Gautam Budh Nagar, Dhuri, and Alipur. With its company workplace in Noida, UP and registered workplace in Delhi, KRBL has its product presence not solely in India but additionally throughout the globe. KRBL exports basmati rice merchandise to 90+ nations and leads the basmati rice consuming market within the branded phase.

Merchandise & Companies:

The Firm provides its rice below a spread of manufacturers, together with India Gate, Nur Jahan, Phone, Practice, Unity, Lotus, Lion, Doon, Aarati, Shubh Mangal, Al Wisam, Al Bustan, Alhussam, Blue Chook, Metropolis Palace, Necklace, Southern Lady, Taj Mahal Tilla, Bemisal and Indian Farm, amongst others.

Subsidiaries: As on FY22, the Firm has two Subsidiaries viz., KRBL DMCC, Dubai and Okay B Exports Personal Restricted, India.

Key Rationale:

  • Main participant in Indian basmati rice sector – KRBL is a fully-integrated rice firm with an operational monitor file of over three a long time. Furthermore, the corporate’s promoters have a number of a long time of expertise within the basmati rice trade. It’s India’s largest exporter of branded basmati rice. The corporate’s model “India Gate” is recognised because the world’s no.1 Basmati Model. KRBL’s agri-business is built-in in nature with presence throughout the worth chain comprising contact farming and seed improvement, milling of paddy, captive husk-based energy technology and processing of by-products. Furthermore, a large distribution community and established shopper base have enabled KRBL to emerge as one of many main gamers within the trade.
  • Growth – The corporate’s services are suitably situated in Punjab, Uttar Pradesh and Haryana, making certain easy accessibility to the important thing uncooked materials, paddy, which is procured through the harvest season (October to January). Furthermore, these states have quite a few different small-to-medium-sized basmati rice milling items, which offer semiprocessed/milled rice to KRBL for its processing facility. The corporate is on the method of opening three new crops the place the primary one is located in Gujarat which is anticipated to start manufacturing in April 2024. The corporate has acquired land for its second plant in Karnataka and is on the lookout for land in Madhya Pradesh for its third plant. Whole Capex of Rs.250 crs shall be unfold between the subsequent two monetary years.
  • Q3FY23 – The corporate reported highest ever quarterly income of Rs.1536 crs, a rise of 33% YoY in Q3FY23. The income progress is supported by each the home and exports phase. Phase clever, Home enterprise reported a income progress of 32% YoY to Rs.998 crs in Q3FY23 and exports enterprise reported a income progress of 38% YoY to Rs.523 crs for a similar interval. The gross margin of the corporate improved from 20% in Q3FY22 to twenty-eight% in Q3FY23. The EBITDA for the corporate reported a large 158% YoY progress to Rs.279 crs with a margin of round 18%. The revenue after tax of the corporate had a progress of 180% YoY to Rs.205 crs. Three new regional variants of rice launched out there specifically Sona Masoori, Gobindobhog and Kolam rice.
  • Monetary Efficiency – The corporate’s stock place as on Q3FY23 is Rs.4436 crs vs. Rs.3168 crs final yr. The stock place splits into Paddy phase at Rs.2252 crs and Rice phase at Rs.2018 crs. Working capital days elevated on account of upper stock. The corporate’s income and PAT have grown at a CAGR of 10% and 17% between FY12-22. The corporate’s reserves have grown at a CAGR of 17% between FY17-22. The corporate’s liquidity place is robust with an total money and Investments of ~Rs.1600+ crs with a low debt to fairness ratio of 0.03x.


India accounts for greater than 22% of the world’s rice manufacturing via its 48 million hectares of rice plantation space – solely 2.4% of the worldwide land. Thought-about because the staple meals for almost 70% to 75% of the nationwide inhabitants, the Indian rice trade remains to be being largely dominated by unorganised gamers due to the straightforward availability of rice via small retail shops. India has been the world’s largest exporter of rice since 2012. At present, India exports extra rice than the mixed shipments of the subsequent three largest exporters – Thailand, Vietnam and Pakistan. India’s rice exports have crossed a file $11 billion in 2022-23, a rise of 16% from FY22. The quantity of cargo, nonetheless, remained across the similar degree as final yr at 22 million tonnes (MT). In FY22, India, which has an round 45% share in world rice commerce, exported greater than 21 MT of rice valued at $9.6 billion. The elevated realisation in rice exports has been achieved regardless of banning damaged rice cargo and the imposition of exports tax of 20% on white rice in India final yr.  India has shipped $11.14 billion of rice, which incorporates basmati ($5 billion) and non-basmati ($6.14 billion) throughout FY23. By way of quantity, the nation has exported 4.9 MT of fragrant and lengthy grain basmati and 16.1 MT of non-basmati rice. India yearly exports 4.5-5 MT of basmati rice and has an 80% share within the world commerce of fragrant rice.

Development Drivers:

  • India’s branded basmati rice penetration is barely at 20% (% of the family penetrated) and the general basmati rice penetration is at 41%. So, there’s a enormous room for penetration within the branded Basmati rice phase.      
  • Provision of Rs.450 crs has been made for the Digital Agriculture Mission began by the Authorities, and about Rs.600 crs allotted for the promotion of Agriculture sector via know-how.
  • A rise in demand for private care and residential care merchandise together with speedy urbanisation, greater revenue ranges, and evolving preferences is anticipated to drive progress in surfactants consumption.

Opponents: Lt Meals Ltd, Chaman Lal Setia Ltd, Kohinoor, and so on.

Peer Evaluation:

Amongst friends, KRBL has the very best working margin profile backed by its sturdy model presence. The steadiness sheet of the KRBL is robust than its friends by way of debt profile and reserves progress. We took TTM EPS and P/E for comparability.


KRBL has expanded outlet penetration by 15% YoY to achieve a numeric distribution of 39.2%, and has expanded its distributor rely by 40% to take the quantity to an upward of 700-plus sellers and distributors. The corporate procured round 40% greater basmati paddy this yr at a aggressive worth. Common worth of basmati paddy procurement from final yr is 15% greater. KRBL is focusing on 20%-25% of the HoReCa (Inns, Eating places & Café) phase, and is taking a look at doubling its revenues on this phase within the subsequent two years. It’s also growing pesticide-free and resistance-free commodity varieties, which can assist seize the European and American markets, and are anticipated to be obtainable in FY24. The Administration highlighted that the market worth will all the time be 15-20% greater than the procured worth of the stock. Primarily based on that, the market worth of the corporate’s stock shall be round Rs.5000 crs. Within the exports enterprise, KRBL has shortlisted 2-3 distributors in Saudi Arabia, and hopes to finalize one among them in a really quick interval. The board hinted that they could focus on on rewarding the shareholders via a dividend or Buyback within the upcoming assembly.


The corporate has been in a position to keep gross sales and realization progress momentum and is anticipated to proceed to take action on the again of name power, market attain, strong promoting & distribution community, established presence in Center-East, ample capability and proper product-mix. We suggest a BUY score within the inventory with the goal worth (TP) of Rs.490, 16x FY25E EPS.


  • Regulatory Threat – The corporate is uncovered to the adjustments within the commerce insurance policies of key importing nations, which might affect export revenues. The corporate can also be uncovered to the adjustments in Authorities rules, as witnessed just lately just like the ban on export of damaged rice and levy of 20% obligation on some styles of non-basmati rice.
  • Local weather Threat – Given its operations within the agricultural trade, the corporate is extremely uncovered to local weather change danger which consequence within the unhealthy or improper monsoons.
  • Aggressive Threat –The basmati rice trade is extremely fragmented and is marked by the presence of quite a few organized and unorganized gamers. This intensifies competitors and limits the pricing flexibility of the trade members. Nevertheless, KRBL advantages to an extent due to its sturdy model presence.

Different articles you could like

Publish Views:



Please enter your comment!
Please enter your name here