Kirloskar Brothers Ltd

Kirl. Brothers Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Kirloskar Brothers Ltd

₹ 1,817 -0.92%
27 May - close price
kirloskarpumps.com BSE: 500241 NSE: KIRLOSBROS
About

Kirloskar Brothers is a part of the Kirloskar Group engaged in the business of engineering and manufacturing of systems for fluid management. The core businesses include large infrastructure projects (Water Supply, Power Plants, and Irrigation), Pumps, Valves, Motors and Hydro turbines. [1] [2]

Key Points

Product Offerings[1]
The company has 250+ product categories with 100,000+ SKUs catering to 12+ industries and 2500+ customers.

Website BSE NSE
  • Market Cap ₹ 14,431 Cr.
  • Current Price ₹ 1,817
  • High / Low ₹ 2,685 / 1,422
  • Stock P/E 56.7
  • Book Value ₹ 209
  • Dividend Yield 0.33 %
  • ROCE 21.4 %
  • ROE 16.3 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 25.1% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 21.4%

Cons

  • Stock is trading at 8.68 times its book value
  • The company has delivered a poor sales growth of 6.71% over past five years.
  • Working capital days have increased from 51.2 days to 75.7 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Capital Goods-Non Electrical Equipment Industry: Pumps

Part of BSE 500 Nifty 500 BSE SmallCap BSE Allcap BSE Industrials

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
763 542 592 612 794 581 595 644 900 665 690 660 885
675 518 552 537 689 527 543 572 736 603 602 591 747
Operating Profit 88 24 40 75 105 54 52 72 163 62 88 70 139
OPM % 11% 5% 7% 12% 13% 9% 9% 11% 18% 9% 13% 11% 16%
-15 2 3 -1 15 4 10 4 16 10 10 19 13
Interest 4 4 4 4 3 3 0 1 1 2 1 1 1
Depreciation 10 10 10 11 11 11 12 13 13 14 14 15 16
Profit before tax 58 12 28 59 107 45 50 62 166 56 82 73 135
Tax % 35% 36% 27% 25% 26% 25% 29% 27% 22% 27% 24% 21% 26%
37 8 20 44 80 34 35 46 129 41 63 58 100
EPS in Rs 4.71 1.01 2.58 5.60 10.01 4.24 4.42 5.74 16.25 5.15 7.93 7.33 12.59
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1,745 1,611 1,639 1,735 1,935 2,223 2,097 1,800 2,166 2,540 2,720 2,901
1,598 1,524 1,573 1,629 1,800 2,061 1,926 1,626 2,009 2,294 2,378 2,542
Operating Profit 148 87 66 106 135 162 171 173 157 246 342 359
OPM % 8% 5% 4% 6% 7% 7% 8% 10% 7% 10% 13% 12%
-2 9 20 18 18 25 19 14 11 18 35 52
Interest 41 41 38 32 25 26 30 24 16 14 6 5
Depreciation 35 50 41 40 35 37 40 38 41 42 49 58
Profit before tax 70 6 7 53 92 124 120 125 111 207 322 347
Tax % 32% -54% -45% 38% 29% 30% 34% 25% 30% 26% 25% 25%
48 8 11 33 66 87 79 93 78 153 243 262
EPS in Rs 6.01 1.07 1.36 4.16 8.26 11.00 9.97 11.74 9.84 19.22 30.65 33.01
Dividend Payout % 42% 47% 37% 24% 30% 23% 25% 26% 30% 23% 20% 21%
Compounded Sales Growth
10 Years: 6%
5 Years: 7%
3 Years: 10%
TTM: 7%
Compounded Profit Growth
10 Years: 40%
5 Years: 25%
3 Years: 40%
TTM: 6%
Stock Price CAGR
10 Years: 25%
5 Years: 82%
3 Years: 91%
1 Year: 13%
Return on Equity
10 Years: 11%
5 Years: 14%
3 Years: 16%
Last Year: 16%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 16 16 16 16 16 16 16 16 16 16 16 16
Reserves 784 780 790 822 880 924 961 1,052 1,110 1,236 1,436 1,647
224 238 254 189 165 160 309 143 243 125 50 23
906 894 895 917 1,004 1,073 1,053 1,037 982 1,008 1,056 1,040
Total Liabilities 1,930 1,928 1,955 1,944 2,064 2,173 2,339 2,248 2,351 2,385 2,557 2,726
310 310 296 292 281 280 305 299 351 336 430 439
CWIP 3 7 6 3 12 24 48 72 21 78 24 28
Investments 215 233 239 239 273 298 337 463 565 491 527 736
1,401 1,377 1,414 1,411 1,498 1,572 1,650 1,414 1,413 1,479 1,577 1,522
Total Assets 1,930 1,928 1,955 1,944 2,064 2,173 2,339 2,248 2,351 2,385 2,557 2,726

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
114 108 50 118 148 83 212 243 78 249 209 259
-15 -71 -21 -21 -60 -61 -139 -178 -140 -6 -92 -228
-96 -44 -24 -91 -52 -47 89 -199 62 -155 -113 -87
Net Cash Flow 3 -7 5 6 36 -25 161 -134 -1 89 3 -56

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 71 89 79 72 72 77 59 71 66 53 60 49
Inventory Days 44 72 76 95 101 101 132 128 116 109 121 120
Days Payable 126 155 144 151 143 148 142 160 125 113 124 110
Cash Conversion Cycle -10 6 11 15 30 30 49 39 57 49 57 59
Working Capital Days 72 76 72 58 56 58 44 33 48 36 42 76
ROCE % 11% 5% 4% 8% 11% 14% 13% 12% 12% 17% 22% 21%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
65.95% 65.95% 65.95% 65.95% 65.95% 65.95% 65.95% 65.95% 65.95% 65.95% 65.95% 65.95%
1.67% 1.53% 1.56% 1.59% 1.78% 3.50% 3.88% 4.11% 5.03% 5.12% 5.61% 6.10%
9.02% 9.01% 8.95% 9.27% 8.98% 9.31% 9.40% 9.77% 9.88% 10.11% 10.22% 9.61%
23.36% 23.52% 23.55% 23.18% 23.29% 21.23% 20.77% 20.18% 19.13% 18.81% 18.20% 18.35%
No. of Shareholders 22,52122,99525,39725,30134,53241,23840,36343,05850,10970,03771,63072,077

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls