Kirloskar Brothers Ltd

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

Kirloskar Brothers Ltd

₹ 1,922 0.85%
24 Aug - 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 ₹ 15,262 Cr.
  • Current Price ₹ 1,922
  • High / Low ₹ 2,192 / 1,333
  • Stock P/E 55.3
  • Book Value ₹ 233
  • Dividend Yield 0.36 %
  • ROCE 20.3 %
  • ROE 15.0 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 21.4%
  • Debtor days have improved from 49.0 to 38.4 days.

Cons

  • Stock is trading at 8.26 times its book value
  • The company has delivered a poor sales growth of 9.46% over past five years.

* 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

Industrials Capital Goods Industrial Products Compressors, Pumps & Diesel Engines

Part of Nifty Smallcap 500 BSE 500 BSE Industrials BSE 250 SmallCap Index BSE 400 MidSmallCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
581 595 644 900 665 690 660 885 621 651 648 909 674
527 543 572 736 603 602 591 747 554 595 532 759 598
Operating Profit 54 52 72 163 62 88 70 139 67 55 116 150 76
OPM % 9% 9% 11% 18% 9% 13% 11% 16% 11% 9% 18% 17% 11%
4 10 4 16 10 10 19 13 12 13 -5 -15 16
Interest 3 0 1 1 2 1 1 1 1 2 3 1 2
Depreciation 11 12 13 13 14 14 15 16 15 16 16 17 17
Profit before tax 45 50 62 166 56 82 73 135 63 51 92 117 73
Tax % 25% 29% 27% 22% 27% 24% 21% 26% 26% 26% 27% 26% 26%
34 35 46 129 41 63 58 100 47 38 67 87 54
EPS in Rs 4.24 4.42 5.74 16.25 5.15 7.93 7.33 12.59 5.92 4.73 8.45 10.98 6.80
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
1,611 1,639 1,735 1,935 2,223 2,097 1,800 2,166 2,540 2,720 2,901 2,828 2,881
1,524 1,573 1,629 1,800 2,061 1,926 1,626 2,009 2,294 2,378 2,542 2,439 2,484
Operating Profit 87 66 106 135 162 171 173 157 246 342 359 389 398
OPM % 5% 4.0% 6% 7% 7% 8% 10% 7% 10% 13% 12% 14% 14%
9 20 18 18 25 19 14 11 18 35 52 5 10
Interest 41 38 32 25 26 30 24 16 14 6 5 7 8
Depreciation 50 41 40 35 37 40 38 41 42 49 58 64 66
Profit before tax 6 7 53 92 124 120 125 111 207 322 347 323 333
Tax % -54% -45% 38% 29% 30% 34% 25% 30% 26% 25% 25% 26%
8 11 33 66 87 79 93 78 153 243 262 239 246
EPS in Rs 1.07 1.36 4.16 8.26 11.00 9.97 11.74 9.84 19.22 30.65 33.01 30.09 30.96
Dividend Payout % 47% 37% 24% 30% 23% 25% 26% 30% 23% 20% 21% 23%
Compounded Sales Growth
10 Years: 6%
5 Years: 9%
3 Years: 4%
TTM: 1%
Compounded Profit Growth
10 Years: 37%
5 Years: 23%
3 Years: 18%
TTM: 6%
Stock Price CAGR
10 Years: 28%
5 Years: 39%
3 Years: 31%
1 Year: -1%
Return on Equity
10 Years: 12%
5 Years: 14%
3 Years: 16%
Last Year: 15%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 16 16 16 16 16 16 16 16 16 16 16 16
Reserves 780 790 822 880 924 961 1,052 1,110 1,236 1,436 1,647 1,833
238 254 189 165 160 309 143 243 125 50 23 34
894 895 917 1,004 1,073 1,053 1,037 982 1,008 1,056 1,040 1,137
Total Liabilities 1,928 1,955 1,944 2,064 2,173 2,339 2,248 2,351 2,385 2,557 2,726 3,019
310 296 292 281 280 305 299 351 336 430 439 468
CWIP 7 6 3 12 24 48 72 21 78 24 28 37
Investments 233 239 239 273 298 337 463 565 491 527 737 903
1,377 1,414 1,411 1,498 1,572 1,650 1,414 1,413 1,479 1,577 1,522 1,611
Total Assets 1,928 1,955 1,944 2,064 2,173 2,339 2,248 2,351 2,385 2,557 2,726 3,019

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
108 50 118 148 83 212 243 78 249 209 259 277
-71 -21 -21 -60 -61 -139 -178 -140 -6 -92 -232 -219
-44 -24 -91 -52 -47 89 -199 62 -155 -113 -87 -75
Net Cash Flow -7 5 6 36 -25 161 -134 -1 89 3 -59 -17
Free Cash Flow 43 26 86 114 36 123 185 36 165 120 197 200
CFO/OP 137% 99% 107% 118% 60% 141% 155% 66% 122% 82% 100% 94%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 89 79 72 72 77 59 71 66 53 60 49 38
Inventory Days 72 76 95 101 101 132 128 116 109 121 120 137
Days Payable 155 144 151 143 148 142 160 125 113 124 110 116
Cash Conversion Cycle 6 11 15 30 30 49 39 57 49 57 59 58
Working Capital Days 23 16 19 34 37 48 11 22 26 36 37 33
ROCE % 5% 4% 8% 11% 14% 13% 12% 12% 17% 22% 21% 20%

Insights

In beta
Mar 2010 Mar 2015 Mar 2017 Sep 2018 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Product Mix - Made to Stock (% of Standalone Revenue)
%

Log in to view insights

Please log in to see hidden values.

Login
Product Mix - Projects (Trading & Civil) (% of Standalone Revenue)
%
Standalone (KBL & Domestic Subsidiaries) Pending Order Book
Rs. Mn.

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
65.95% 65.95% 65.95% 65.95% 65.95% 65.95% 65.95% 65.95% 65.95% 65.95% 65.95% 65.95%
3.50% 3.88% 4.11% 5.03% 5.12% 5.61% 6.10% 6.27% 6.01% 6.05% 6.24% 6.41%
9.31% 9.40% 9.77% 9.88% 10.11% 10.22% 9.61% 9.79% 9.90% 10.32% 10.38% 10.23%
21.23% 20.77% 20.18% 19.13% 18.81% 18.20% 18.35% 18.01% 18.13% 17.67% 17.43% 17.40%
No. of Shareholders 41,23840,36343,05850,10970,03771,63072,07766,86468,23666,93866,26664,065

* 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