Let's break down Kaya (KAYA) — from its financial performance to how the market is valuing the stock.
Kaya Revenue Trend
Kaya couldn't sustain its prior revenue levels, with the top line falling 43.9% to ₹234 Cr in FY2025.
On a longer horizon, Kaya's top line has been slowly shrinking — a 3.4% annual decline from ₹332 Cr to ₹234 Cr over 10 years.
Kaya's ₹234 Cr revenue base puts it in the smaller bracket among consumer durables companies in India.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | ₹234 Cr | -43.9% |
| FY2024 | ₹417 Cr | +9.5% |
| FY2023 | ₹381 Cr | +13.6% |
| FY2022 | ₹336 Cr | +15.9% |
| FY2021 | ₹290 Cr | — |
View Kaya's full 10-year revenue trend with CAGR analysis →
Kaya Profitability
At ₹63.94 per share (diluted), FY2025 earnings were up year-over-year from ₹-98.91.
Is Kaya Undervalued
The P/E Ratio model estimates an intrinsic value of ₹353, implying a 55.4% upside from the current price.
Kaya shares are currently trading at ₹227.10.
Craytheon also calculates intrinsic value using the EPS Growth model. The full breakdown with assumptions is available in the detailed analysis.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | ₹353 | 55.4% upside to fair value |
| EPS Growth | Upgrade | Upgrade |
See all valuation models for Kaya with detailed assumptions →
Kaya Shareholding Pattern
Over the past 4 quarters, the promoter stake slipped from 59.6% to 51.4%.
The FII stake is at 0.7% as of March 2026, compared to 0.9% in the year-ago period.
As of March 2026, DIIs own 3.0% of the company — up from 2.1% a year earlier.
| Quarter | Promoter | FII | DII | Public |
|---|---|---|---|---|
| Mar 2026 | 51.4% | 0.7% | 3.0% | 44.9% |
| Dec 2025 | 51.4% | 0.6% | 2.8% | 45.1% |
| Sep 2025 | 51.4% | 0.6% | 2.5% | 45.4% |
| Jun 2025 | 59.6% | 0.9% | 2.1% | 37.3% |
Track quarterly shareholding changes for Kaya →
Kaya Balance Sheet
Proportional view as of 3 Jun 2026. Hover blocks for details.
Assets
Liabilities & Equity
FY2025 total assets: ₹2.37B (down 19.9% YoY from ₹2.95B).
Top categories: Other Assets (59.8%), Property, Plant & Equipment (23.6%), Inventories (10.9%).
Of the ₹2.37B in liabilities and equity, 27.0% (deficit) is shareholder equity, 49.7% is interest-bearing debt, and 23.2% is operating liabilities. Over the year, debt is down 14.9% and equity is up 38.5%.
Balance sheet composition — FY 2025
| Category | Value |
|---|---|
| Cash & ST Investments | 108.69M |
| Receivables | 21.07M |
| Inventories | 257.53M |
| Property, Plant & Equipment | 559.70M |
| Intangibles & Goodwill | 4.12M |
| Other Assets | 1.42B |
| Category | Value |
|---|---|
| Equity | -1.39B |
| Short-term Debt | 237.25M |
| Long-term Debt | 2.33B |
| Trade Payables | 140.31M |
| Other Liabilities | 1.06B |
Kaya Key Takeaways
Here's the bottom line on Kaya (KAYA) based on the latest available financials.
Revenue of ₹234 Cr in FY2025, down 43.9% year-over-year.
Long-term revenue has been contracting at 3.4% annually over 10 years.
The company is profitable, with a net margin of 35.7% and net income of ₹83.7 Cr.
The P/E Ratio model implies 55.4% upside to fair value from the current price. The remaining two models are worth cross-checking before drawing a conclusion — sign up to see the full analysis.
Unlock Full Analysis
Get the complete view of Kaya on Craytheon — 10 years of financials, three valuation models, and institutional holding trends.