Kirloskar Oil Engines Ltd

Kirloskar Oil Engines Ltd

₹ 859 -0.15%
28 Mar - close price
About

KOEL, one of the flagship companies of the Kirloskar group, manufactures and services diesel engines and diesel generator sets. The company also makes diesel, petrol and kerosene-based pump sets. It has manufacturing units in Pune, Kagal, and Nashik. The company caters to the agriculture, power generation, and industrial sectors.[1]

Key Points

Products and Brands[1]
B2B Segment
Engines and Gensets, Industrial Engines, Power Solutions for Large / Institutional, Project Clients (Marine, Defence etc), After Sales Support, Retail Channel – Tractor spares, Oil, Batteries.

  • Market Cap 12,473 Cr.
  • Current Price 859
  • High / Low 970 / 374
  • Stock P/E 40.4
  • Book Value 170
  • Dividend Yield 0.58 %
  • ROCE 15.3 %
  • ROE 11.6 %
  • Face Value 2.00

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 29.6%

Cons

  • Stock is trading at 5.07 times its book value
  • The company has delivered a poor sales growth of 7.77% over past five years.
  • Company has a low return on equity of 9.42% over last 3 years.
  • Promoter holding has decreased over last 3 years: -18.2%

* 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
798 915 647 825 837 990 953 1,010 1,000 1,153 1,265 1,059 1,135
704 797 598 759 786 887 850 895 891 1,053 1,110 960 1,002
Operating Profit 94 117 49 67 51 103 103 115 109 99 154 99 133
OPM % 12% 13% 8% 8% 6% 10% 11% 11% 11% 9% 12% 9% 12%
6 -0 6 7 5 60 5 5 6 11 7 6 6
Interest 3 1 2 1 2 2 1 1 2 1 1 2 2
Depreciation 15 17 20 20 19 19 21 21 21 22 21 24 26
Profit before tax 82 99 34 53 34 142 87 98 92 88 139 79 111
Tax % 26% 26% 27% 27% 26% 16% 26% 26% 26% 26% 26% 26% 26%
61 73 24 39 25 120 65 73 68 65 103 59 82
EPS in Rs 4.19 5.03 1.69 2.68 1.75 8.27 4.47 5.02 4.71 4.48 7.13 4.04 5.67
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
2,326 2,357 2,319 2,507 2,463 2,670 2,832 3,203 2,877 2,694 3,300 4,116 4,611
2,021 2,011 2,015 2,258 2,186 2,388 2,567 2,851 2,636 2,411 3,031 3,689 4,126
Operating Profit 305 347 304 249 277 283 265 351 242 284 269 427 485
OPM % 13% 15% 13% 10% 11% 11% 9% 11% 8% 11% 8% 10% 11%
83 19 38 58 49 83 69 61 54 16 77 27 30
Interest 16 2 0 0 9 3 3 4 4 6 6 5 6
Depreciation 91 93 98 102 111 111 109 73 67 62 77 85 93
Profit before tax 281 271 243 205 205 252 222 336 225 231 263 364 416
Tax % 32% 27% 27% 30% 19% 31% 33% 33% 24% 27% 21% 26%
192 199 178 143 165 174 150 225 170 170 208 270 309
EPS in Rs 13.17 13.75 12.34 9.90 11.43 12.01 10.38 15.56 11.78 11.74 14.38 18.67 21.32
Dividend Payout % 30% 36% 41% 51% 44% 42% 48% 32% 34% 34% 28% 27%
Compounded Sales Growth
10 Years: 6%
5 Years: 8%
3 Years: 13%
TTM: 17%
Compounded Profit Growth
10 Years: 2%
5 Years: 17%
3 Years: 23%
TTM: 10%
Stock Price CAGR
10 Years: 16%
5 Years: 37%
3 Years: 73%
1 Year: 119%
Return on Equity
10 Years: 10%
5 Years: 9%
3 Years: 9%
Last Year: 12%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 29 29 29 29 29 29 29 29 29 29 29 29 29
Reserves 1,004 1,125 1,238 1,313 1,415 1,588 1,608 1,746 1,801 1,954 2,111 2,303 2,429
169 0 0 0 7 12 16 13 16 79 98 81 90
566 589 584 591 519 540 605 639 612 781 775 927 927
Total Liabilities 1,768 1,743 1,851 1,932 1,970 2,170 2,259 2,427 2,458 2,844 3,012 3,340 3,475
576 591 543 514 475 440 422 399 362 446 450 425 510
CWIP 16 27 42 21 29 15 30 41 74 55 39 66 26
Investments 527 418 608 876 793 990 931 994 1,101 1,534 1,672 1,693 1,579
649 707 658 521 673 725 876 993 920 809 850 1,156 1,359
Total Assets 1,768 1,743 1,851 1,932 1,970 2,170 2,259 2,427 2,458 2,844 3,012 3,340 3,475

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
373 216 338 339 98 172 167 146 228 526 194 260
-198 31 -224 -282 81 -190 8 -59 -159 -545 -899 -156
-171 -250 -84 -84 -176 2 -130 -94 -115 33 708 -101
Net Cash Flow 4 -3 29 -27 3 -15 45 -6 -47 14 3 4

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 47 45 28 8 24 27 42 40 46 48 44 41
Inventory Days 36 49 43 39 49 49 53 43 58 56 48 61
Days Payable 67 73 88 76 82 77 84 67 68 106 81 83
Cash Conversion Cycle 15 20 -17 -30 -10 -0 11 16 37 -2 11 20
Working Capital Days 1 13 -5 -24 9 21 23 13 33 1 8 15
ROCE % 21% 25% 20% 14% 13% 13% 11% 17% 10% 12% 10% 15%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
59.44% 59.44% 59.44% 59.44% 59.44% 59.44% 59.44% 59.43% 41.25% 41.23% 41.23% 41.22%
6.23% 6.25% 6.38% 1.33% 1.04% 1.02% 2.64% 3.60% 6.04% 6.17% 7.79% 9.06%
14.08% 13.83% 13.37% 16.91% 16.70% 16.81% 13.55% 14.66% 27.95% 28.57% 24.28% 24.37%
20.24% 20.48% 20.81% 22.32% 22.82% 22.73% 24.38% 22.31% 24.76% 24.03% 26.69% 25.36%
No. of Shareholders 42,04143,63146,20850,14052,71752,66957,25453,85256,26155,39472,79868,891

* 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

Concalls