Kirloskar Industries Ltd

₹ 3,085 2.43%

02 May - close price

About

Kirloskar Ind is engaged in the business of Iron castings, Investments (Securities and Properties), Wind power generation and real estate.
The Company owns lands, buildings, apartments and offices in Pune, New Delhi and Jaipur. The Co. has given most of these lands, buildings and offices on a lease and license basis to the group and other companies. ^[1] ^[2]

Key Points

Revenue Segments FY22
Iron castings The Co. earns 92% revenues via its subsidiary (51% stake) Kirloskar Ferrous Industry limited
Tube: ~4%
Investments in Securities and Properties: 1% ^[1]
The Company's Standalone Business mainly consists of Dividend income from group companies and property licensing fees, contributing 90% of Standalone total income collectively. ^[2] ^[3]

Website BSE NSE

Market Cap ₹ 3,212 Cr.
Current Price ₹ 3,085
High / Low ₹ 6,699 / 2,756
Stock P/E 46.4
Book Value ₹ 5,535
Dividend Yield 0.42 %
ROCE 3.41 %
ROE 2.46 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.
Stock is trading at 0.56 times its book value

Cons

Company has a low return on equity of 3.25% over last 3 years.
Earnings include an other income of Rs.28.4 Cr.

* 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: Finance Industry: Finance & Investments

Part of BSE Allcap BSE Industrials BSE SmallCap

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
	1.88	21.47	0.64	48.34	5.14	32.78	8.93	42.24	7.02	33.04	6.97	43.25	9.04
	4.27	5.47	3.33	4.20	4.40	6.73	3.71	5.73	7.62	10.45	7.20	7.62	5.58
Operating Profit	-2.39	16.00	-2.69	44.14	0.74	26.05	5.22	36.51	-0.60	22.59	-0.23	35.63	3.46
OPM %	-127.13%	74.52%	-420.31%	91.31%	14.40%	79.47%	58.45%	86.43%	-8.55%	68.37%	-3.30%	82.38%	38.27%
	7.90	7.62	7.04	7.64	6.87	6.94	19.80	8.01	7.19	7.35	8.71	7.52	4.82
Interest	0.36	0.35	0.32	0.32	0.33	0.34	0.35	0.36	0.50	0.42	0.42	0.33	0.21
Depreciation	0.70	0.73	0.56	0.60	0.52	0.55	0.55	0.48	0.76	0.56	0.52	0.55	0.58
Profit before tax	4.45	22.54	3.47	50.86	6.76	32.10	24.12	43.68	5.33	28.96	7.54	42.27	7.49
Tax %	-6.97%	29.19%	30.55%	17.16%	32.54%	22.15%	49.67%	17.45%	15.95%	24.14%	15.65%	18.33%	12.15%
	4.76	15.96	2.41	42.13	4.56	24.99	12.14	36.06	4.48	21.97	6.36	34.52	6.58
EPS in Rs	4.87	16.32	2.46	42.96	4.65	25.28	12.28	36.45	4.53	22.13	6.40	33.16	6.32
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	52	64	60	76	48	72	46	86	55	100	114	120	92
	6	7	7	7	10	20	17	17	21	18	18	27	31
Operating Profit	46	57	53	69	38	52	29	69	34	82	96	93	61
OPM %	89%	90%	88%	90%	80%	72%	63%	80%	62%	82%	84%	77%	67%
	0	0	2	0	0	0	32	0	3	3	1	14	28
Interest	0	0	0	0	0	2	1	1	2	2	1	2	1
Depreciation	3	3	1	1	1	2	3	3	3	3	2	2	2
Profit before tax	43	54	54	68	37	49	57	65	32	80	93	102	86
Tax %	16%	14%	17%	12%	23%	14%	13%	8%	16%	24%	20%	27%
	36	47	45	60	29	42	50	59	27	61	74	75	69
EPS in Rs	37.19	48.07	46.48	62.06	29.69	43.69	51.00	61.23	28.01	62.22	74.96	75.17	68.01
Dividend Payout %	11%	8%	43%	32%	67%	48%	41%	16%	36%	16%	15%	17%

Compounded Sales Growth
10 Years:	7%
5 Years:	21%
3 Years:	29%
TTM:	1%

Compounded Profit Growth
10 Years:	5%
5 Years:	9%
3 Years:	40%
TTM:	-12%

Stock Price CAGR
10 Years:	19%
5 Years:	42%
3 Years:	26%
1 Year:	-39%

Return on Equity
10 Years:	4%
5 Years:	3%
3 Years:	3%
Last Year:	2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	10	10	10	10	10	10	10	10	10	10	10	10	10
Reserves	616	659	683	721	750	1,650	1,194	828	1,405	1,604	2,181	3,862	5,752
	0	0	0	0	0	16	11	12	13	11	12	13	8
	19	18	37	20	22	7	12	16	12	16	51	264	636
Total Liabilities	645	687	729	751	781	1,682	1,227	866	1,439	1,641	2,253	4,149	6,406
	10	7	6	6	13	38	42	43	38	39	34	35	34
CWIP	0	0	0	0	0	2	0	1	0	0	0	0	0
Investments	542	598	597	686	680	1,598	1,109	716	1,244	1,403	1,854	3,848	5,993
	93	82	125	59	88	44	76	107	158	198	365	267	379
Total Assets	645	687	729	751	781	1,682	1,227	866	1,439	1,641	2,253	4,149	6,406

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	-4	-13	-5	-13	-16	-22	-45	-18	-28	-26	-66	-36
	12	11	10	56	19	39	69	79	31	16	90	7
	-5	-4	-4	-43	-1	-21	-23	-32	-0	-10	-10	14
Net Cash Flow	3	-6	0	0	3	-3	1	29	2	-20	15	-15

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	2	0	0	2	14	5	1	0	0	1	0	0
Inventory Days
Days Payable
Cash Conversion Cycle	2	0	0	2	14	5	1	0	0	1	0	0
Working Capital Days	-26	11	-159	25	53	44	336	255	551	107	110	4
ROCE %	7%	8%	8%	10%	5%	4%	4%	6%	3%	5%	5%	3%

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	72.43%	72.38%	72.37%	71.81%	71.80%	71.77%	71.77%	71.52%	71.44%	71.31%	72.57%	72.56%
	0.39%	0.62%	0.58%	0.64%	0.57%	0.69%	0.73%	0.63%	0.71%	0.70%	0.59%	0.59%
	4.11%	3.85%	3.46%	2.14%	1.94%	1.89%	1.89%	1.88%	1.94%	1.95%	1.88%	1.90%
	23.08%	23.15%	23.61%	25.39%	25.67%	25.64%	25.61%	25.97%	25.90%	26.03%	24.96%	24.96%
No. of Shareholders	18,150	17,387	17,256	17,081	16,897	16,943	17,284	16,846	18,894	19,357	19,472	20,303

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	72.80%	72.80%	73.11%	73.11%	73.11%	72.58%	71.81%	71.52%	72.56%
	9.72%	9.88%	9.90%	9.90%	9.90%	0.40%	0.64%	0.63%	0.59%
	4.56%	4.56%	4.56%	4.53%	4.25%	4.12%	2.14%	1.88%	1.90%
	12.92%	12.76%	12.43%	12.46%	12.74%	22.91%	25.39%	25.97%	24.96%
No. of Shareholders	20,437	16,860	16,365	16,002	16,072	18,378	17,081	16,846	20,303

* 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

All

Kirloskar Industries Ltd

Kirloskar Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports