Kirloskar Oil Engines Ltd

Kirloskar Oil Engines is engaged in the business of manufacturing of engines, generating sets, pump sets and power tillers and spares thereof.(Source : 201903 Annual Report Page No: 126)

  • Market Cap: 2,204 Cr.
  • Current Price: 152.40
  • 52 weeks High / Low 205.00 / 142.55
  • Book Value: 125.28
  • Stock P/E: 10.83
  • Dividend Yield: 3.28 %
  • ROCE: 16.92 %
  • ROE: 11.28 %
  • Sales Growth (3Yrs): 9.17 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 2.00
Pros:
Company is virtually debt free.
Stock is providing a good dividend yield of 3.28%.
Company has been maintaining a healthy dividend payout of 40.65%
Cons:
The company has delivered a poor growth of 6.68% over past five years.
Company has a low return on equity of 9.06% for last 3 years.

Peer Comparison Sector: Capital Goods-Non Electrical Equipment // Industry: Engines

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019
641 700 709 647 685 791 820 762 774 848 765 683
583 631 644 590 620 713 738 696 708 710 692 640
Operating Profit 58 69 65 57 65 78 82 66 66 138 73 44
OPM % 9% 10% 9% 9% 9% 10% 10% 9% 9% 16% 10% 6%
Other Income 18 19 18 16 22 14 13 16 14 18 11 26
Interest 1 1 1 1 1 1 1 1 1 1 1 1
Depreciation 28 28 28 28 28 25 20 18 17 17 17 16
Profit before tax 47 60 54 44 58 67 74 63 62 137 67 52
Tax % 40% 26% 33% 32% 31% 33% 33% 34% 32% 33% 34% 29%
Net Profit 28 44 36 30 39 44 50 41 42 92 44 37
EPS in Rs 1.94 3.06 2.52 2.07 2.73 3.06 3.43 2.85 2.90 6.37 3.05 2.56
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
2,218 2,423 2,326 2,357 2,319 2,507 2,463 2,670 2,832 3,204 3,071
1,908 2,091 2,022 2,012 2,015 2,259 2,212 2,388 2,567 2,853 2,750
Operating Profit 311 332 304 345 304 249 251 283 265 351 321
OPM % 14% 14% 13% 15% 13% 10% 10% 11% 9% 11% 10%
Other Income 50 8 84 20 38 59 74 83 69 62 70
Interest 14 20 16 2 0 0 9 3 3 4 5
Depreciation 84 77 91 93 98 102 111 111 109 73 68
Profit before tax 263 244 281 271 243 205 205 252 222 336 318
Tax % 38% 29% 32% 27% 27% 30% 19% 31% 33% 33%
Net Profit 164 174 192 199 178 143 165 174 150 225 215
EPS in Rs 11.28 12.52 12.90 11.49 8.88 9.40 12.01 10.38 15.56 14.88
Dividend Payout % 36% 34% 30% 36% 41% 51% 44% 42% 48% 32%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:6.68%
3 Years:9.17%
TTM:0.42%
Compounded Profit Growth
10 Years:%
5 Years:1.56%
3 Years:12.35%
TTM:16.56%
Stock Price CAGR
10 Years:%
5 Years:-10.75%
3 Years:-22.70%
1 Year:-13.90%
Return on Equity
10 Years:%
5 Years:9.25%
3 Years:9.06%
Last Year:11.28%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
29 29 29 29 29 29 29 29 29 29 29
Reserves 651 860 1,004 1,125 1,238 1,313 1,415 1,588 1,608 1,746 1,783
Borrowings 270 249 169 0 0 0 7 12 16 13 24
625 622 584 612 605 613 536 561 625 672 565
Total Liabilities 1,575 1,761 1,786 1,766 1,872 1,955 1,987 2,190 2,279 2,460 2,401
563 591 576 591 543 514 475 440 422 399 409
CWIP 12 9 16 27 42 21 29 15 30 41 25
Investments 200 298 527 418 608 876 793 990 931 994 1,115
800 864 667 730 679 544 690 746 896 1,026 851
Total Assets 1,575 1,761 1,786 1,766 1,872 1,955 1,987 2,190 2,279 2,460 2,401

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
280 373 216 338 339 98 172 167 165
-197 -198 31 -224 -282 81 -190 8 -77
-125 -171 -250 -84 -84 -176 2 -130 -95
Net Cash Flow -42 4 -3 29 -27 3 -15 45 -6

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 26% 21% 25% 20% 14% 13% 13% 11% 17%
Debtor Days 63 58 47 45 28 8 24 27 42 40
Inventory Turnover 17.41 17.22 14.70 13.05 14.82 13.05 12.37 11.54 12.65