Kirloskar Brothers Ltd

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

Kirloskar Brothers Ltd

₹ 1,599 -0.29%
20 Feb - 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 ₹ 12,699 Cr.
  • Current Price ₹ 1,599
  • High / Low ₹ 2,476 / 1,422
  • Stock P/E 30.7
  • Book Value ₹ 278
  • Dividend Yield 0.44 %
  • ROCE 27.6 %
  • ROE 21.6 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has delivered good profit growth of 41.9% CAGR over last 5 years

Cons

  • The company has delivered a poor sales growth of 7.46% 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 BSE 500 Nifty 500 BSE Allcap BSE Industrials BSE 250 SmallCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
958 1,125 900 913 965 1,224 1,031 1,036 1,144 1,281 979 1,028 1,116
808 980 790 818 841 1,033 919 894 978 1,092 867 919 974
Operating Profit 149 145 110 95 124 191 112 142 166 190 112 108 142
OPM % 16% 13% 12% 10% 13% 16% 11% 14% 14% 15% 11% 11% 13%
-0 13 10 2 16 36 15 14 11 24 16 18 4
Interest 12 8 8 6 5 8 6 6 8 6 6 6 9
Depreciation 18 18 18 19 21 21 21 22 22 24 23 24 25
Profit before tax 119 132 95 72 114 199 100 129 146 184 98 96 112
Tax % 25% 31% 30% 34% 27% 28% 29% 26% 22% 33% 28% 30% -7%
89 101 64 51 82 153 66 97 118 138 68 72 125
EPS in Rs 11.17 12.62 8.02 6.35 10.31 19.17 8.20 12.05 14.76 17.27 8.40 8.94 15.65
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
2,675 2,713 2,642 2,526 2,775 3,349 3,135 2,717 3,058 3,730 4,001 4,492 4,404
2,467 2,520 2,567 2,431 2,625 3,221 2,928 2,475 2,852 3,330 3,481 3,883 3,853
Operating Profit 208 193 75 95 151 128 207 241 206 400 520 609 551
OPM % 8% 7% 3% 4% 5% 4% 7% 9% 7% 11% 13% 14% 13%
3 15 27 31 21 23 37 53 32 22 65 64 61
Interest 51 50 51 45 40 47 52 44 33 35 26 25 27
Depreciation 55 95 66 65 59 64 71 68 70 69 78 89 96
Profit before tax 105 63 -15 16 73 41 121 182 135 318 481 559 490
Tax % 38% 28% -25% 111% 37% 113% 44% 15% 40% 29% 29% 28%
65 45 -23 4 50 3 72 161 94 236 350 419 403
EPS in Rs 8.07 5.18 -3.04 0.48 6.22 0.44 9.05 20.29 11.88 29.59 43.84 52.29 50.26
Dividend Payout % 31% 10% -16% 207% 40% 570% 28% 15% 25% 15% 14% 13%
Compounded Sales Growth
10 Years: 5%
5 Years: 7%
3 Years: 14%
TTM: -1%
Compounded Profit Growth
10 Years: 26%
5 Years: 42%
3 Years: 65%
TTM: -5%
Stock Price CAGR
10 Years: 30%
5 Years: 59%
3 Years: 64%
1 Year: -9%
Return on Equity
10 Years: 12%
5 Years: 18%
3 Years: 21%
Last Year: 22%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 16 16 16 16 16 16 16 16 16 16 16 16 16
Reserves 980 996 907 882 927 893 927 1,089 1,162 1,388 1,703 2,077 2,192
297 355 362 359 346 380 578 331 396 286 192 182 219
1,283 1,258 1,166 1,194 1,266 1,377 1,327 1,279 1,289 1,326 1,413 1,391 1,352
Total Liabilities 2,576 2,625 2,450 2,451 2,555 2,666 2,848 2,715 2,862 3,016 3,325 3,666 3,778
543 571 501 480 461 457 501 481 532 532 634 655 669
CWIP 10 12 6 4 13 25 51 73 27 82 32 34 52
Investments 12 0 43 46 49 57 104 195 333 317 410 619 649
2,011 2,042 1,901 1,921 2,031 2,127 2,191 1,966 1,970 2,085 2,249 2,358 2,408
Total Assets 2,576 2,625 2,450 2,451 2,555 2,666 2,848 2,715 2,862 3,016 3,325 3,666 3,778

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
189 127 97 100 110 62 305 317 114 329 376 386
-74 -134 -47 -35 -44 -57 -172 -145 -183 -73 -184 -236
-112 -2 -50 -58 -52 -23 125 -315 30 -169 -147 -92
Net Cash Flow 3 -9 -0 8 14 -19 259 -143 -39 87 45 57

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 93 106 78 77 71 66 57 62 62 48 48 40
Inventory Days 66 86 99 122 130 123 137 152 140 133 157 142
Days Payable 140 158 147 155 144 135 119 138 128 112 122 100
Cash Conversion Cycle 19 33 30 43 58 55 75 76 73 69 83 82
Working Capital Days 33 36 25 21 36 26 -5 14 20 28 36 37
ROCE % 13% 9% 3% 5% 9% 7% 12% 15% 11% 22% 27% 28%

Shareholding Pattern

Numbers in percentages

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 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%
1.59% 1.78% 3.50% 3.88% 4.11% 5.03% 5.12% 5.61% 6.10% 6.27% 6.01% 6.05%
9.27% 8.98% 9.31% 9.40% 9.77% 9.88% 10.11% 10.22% 9.61% 9.79% 9.90% 10.32%
23.18% 23.29% 21.23% 20.77% 20.18% 19.13% 18.81% 18.20% 18.35% 18.01% 18.13% 17.67%
No. of Shareholders 25,30134,53241,23840,36343,05850,10970,03771,63072,07766,86468,23666,938

* 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