Kirloskar Brothers Ltd

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

Kirloskar Brothers Ltd

₹ 1,608 -0.82%
20 May 9:09 a.m.
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 ₹ 12,766 Cr.
  • Current Price ₹ 1,608
  • High / Low ₹ 2,476 / 1,333
  • Stock P/E 31.6
  • Book Value ₹ 310
  • Dividend Yield 0.43 %
  • ROCE 20.8 %
  • ROE 17.7 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has delivered good profit growth of 20.4% CAGR over last 5 years

Cons

  • The company has delivered a poor sales growth of 10.8% over past five years.
  • Working capital days have increased from 51.5 days to 81.7 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

Industrials Capital Goods Industrial Products Compressors, Pumps & Diesel Engines

Part of BSE 500 Nifty500 Shariah BSE Industrials BSE 250 SmallCap Index BSE 400 MidSmallCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
1,125 900 913 965 1,224 1,031 1,036 1,144 1,281 979 1,028 1,116 1,415
980 790 818 841 1,033 919 894 978 1,092 867 919 974 1,233
Operating Profit 145 110 95 124 191 112 142 166 190 112 108 142 182
OPM % 13% 12% 10% 13% 16% 11% 14% 14% 15% 11% 11% 13% 13%
13 10 2 16 36 15 14 11 24 16 18 4 1
Interest 8 8 6 5 8 6 6 8 6 6 6 9 9
Depreciation 18 18 19 21 21 21 22 22 24 23 24 25 28
Profit before tax 132 95 72 114 199 100 129 146 184 98 96 112 146
Tax % 31% 30% 34% 27% 28% 29% 26% 22% 33% 28% 30% -7% 29%
101 64 51 82 153 66 97 118 138 68 72 125 112
EPS in Rs 12.62 8.02 6.35 10.31 19.17 8.20 12.05 14.76 17.27 8.40 8.94 15.65 14.04
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
2,713 2,642 2,526 2,775 3,349 3,135 2,717 3,058 3,730 4,001 4,492 4,538
2,520 2,567 2,431 2,625 3,221 2,928 2,475 2,852 3,330 3,481 3,883 3,994
Operating Profit 193 75 95 151 128 207 241 206 400 520 609 544
OPM % 7% 3% 4% 5% 4% 7% 9% 7% 11% 13% 14% 12%
15 27 31 21 23 37 53 32 22 65 64 38
Interest 50 51 45 40 47 52 44 33 35 26 25 30
Depreciation 95 66 65 59 64 71 68 70 69 78 89 100
Profit before tax 63 -15 16 73 41 121 182 135 318 481 559 452
Tax % 28% -25% 111% 37% 113% 44% 15% 40% 29% 29% 28% 20%
45 -23 4 50 3 72 161 94 236 350 419 377
EPS in Rs 5.18 -3.04 0.48 6.22 0.44 9.05 20.29 11.88 29.59 43.84 52.29 47.04
Dividend Payout % 10% -16% 207% 40% 570% 28% 15% 25% 15% 14% 13% 15%
Compounded Sales Growth
10 Years: 6%
5 Years: 11%
3 Years: 7%
TTM: 1%
Compounded Profit Growth
10 Years: 34%
5 Years: 20%
3 Years: 20%
TTM: -2%
Stock Price CAGR
10 Years: 29%
5 Years: 41%
3 Years: 42%
1 Year: -13%
Return on Equity
10 Years: 14%
5 Years: 18%
3 Years: 20%
Last Year: 18%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 996 907 882 927 893 927 1,089 1,162 1,388 1,703 2,077 2,448
355 362 359 346 380 578 331 396 286 192 182 250
1,258 1,166 1,194 1,266 1,377 1,327 1,279 1,289 1,326 1,413 1,391 1,693
Total Liabilities 2,625 2,450 2,451 2,555 2,666 2,848 2,715 2,862 3,016 3,325 3,666 4,407
571 501 480 461 457 501 481 532 532 634 655 702
CWIP 12 6 4 13 25 51 73 27 82 32 34 58
Investments 0 43 46 49 57 104 195 333 317 410 619 758
2,042 1,901 1,921 2,031 2,127 2,191 1,966 1,970 2,085 2,249 2,358 2,888
Total Assets 2,625 2,450 2,451 2,555 2,666 2,848 2,715 2,862 3,016 3,325 3,666 4,407

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
127 97 100 110 62 305 317 114 329 370 386 334
-134 -47 -35 -44 -57 -172 -145 -183 -73 -166 -236 -209
-2 -50 -58 -52 -23 125 -315 30 -169 -159 -92 -44
Net Cash Flow -9 -0 8 14 -19 259 -143 -39 87 45 57 81
Free Cash Flow -2 34 56 58 -3 168 245 50 209 259 297 204
CFO/OP 82% 159% 100% 82% 62% 165% 146% 76% 99% 95% 90% 86%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 106 78 77 71 66 57 62 62 48 48 40 53
Inventory Days 86 99 122 130 123 137 152 140 133 157 142 142
Days Payable 158 147 155 144 135 119 138 128 112 122 100 128
Cash Conversion Cycle 33 30 43 58 55 75 76 73 69 83 82 68
Working Capital Days 36 25 21 36 26 -5 14 20 28 36 37 82
ROCE % 9% 3% 5% 9% 7% 12% 15% 11% 22% 27% 28% 21%

Insights

In beta
Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
In-house Foundry Output
Metric Tonnes ・Standalone data

Log in to view insights

Please log in to see hidden values.

Login
Number of Channel Partners (Domestic)
Number ・Standalone data
Standalone Order Book
Rs. Crores ・Standalone data
Total Products Sold
Number of Units
Consolidated Order Book
Rs. Crores
Installed Monthly Manufacturing Capacity (Domestic)
Pumps per month ・Standalone data
Total Number of SKU variants
Number

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 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%
1.78% 3.50% 3.88% 4.11% 5.03% 5.12% 5.61% 6.10% 6.27% 6.01% 6.05% 6.24%
8.98% 9.31% 9.40% 9.77% 9.88% 10.11% 10.22% 9.61% 9.79% 9.90% 10.32% 10.38%
23.29% 21.23% 20.77% 20.18% 19.13% 18.81% 18.20% 18.35% 18.01% 18.13% 17.67% 17.43%
No. of Shareholders 34,53241,23840,36343,05850,10970,03771,63072,07766,86468,23666,93866,266

* 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