Kirloskar Industries Ltd
Kirloskar Ind is engaged in the business of Iron castings, Investments (Securities and Properties), Wind power generation and real estate.
The Company owns lands, buildings, apartments and offices in Pune, New Delhi and Jaipur. The Co. has given most of these lands, buildings and offices on a lease and license basis to the group and other companies. [1] [2]
- Market Cap ₹ 4,113 Cr.
- Current Price ₹ 3,917
- High / Low ₹ 5,600 / 2,692
- Stock P/E 55.0
- Book Value ₹ 4,905
- Dividend Yield 0.33 %
- ROCE 2.11 %
- ROE 1.62 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Stock is trading at 0.80 times its book value
Cons
- The company has delivered a poor sales growth of 6.65% over past five years.
- Company has a low return on equity of 2.35% over last 3 years.
- Earnings include an other income of Rs.27.7 Cr.
* 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 Other Industrial Products
Part of BSE SmallCap BSE Allcap BSE Industrials
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
64 | 60 | 76 | 48 | 72 | 46 | 86 | 55 | 100 | 114 | 120 | 119 | 99 | |
7 | 7 | 7 | 10 | 20 | 17 | 17 | 21 | 18 | 18 | 27 | 23 | 19 | |
Operating Profit | 57 | 53 | 69 | 38 | 52 | 29 | 69 | 34 | 82 | 96 | 93 | 96 | 80 |
OPM % | 90% | 88% | 90% | 80% | 72% | 63% | 80% | 62% | 82% | 84% | 77% | 81% | 80% |
0 | 2 | 0 | 0 | 0 | 32 | 0 | 3 | 3 | 1 | 14 | 9 | 28 | |
Interest | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 2 | 2 | 1 | 2 | 1 | 1 |
Depreciation | 3 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 |
Profit before tax | 54 | 54 | 68 | 37 | 49 | 57 | 65 | 32 | 80 | 93 | 102 | 101 | 104 |
Tax % | 14% | 17% | 12% | 23% | 14% | 13% | 8% | 16% | 24% | 20% | 27% | 23% | |
47 | 45 | 60 | 29 | 42 | 50 | 59 | 27 | 61 | 74 | 75 | 78 | 80 | |
EPS in Rs | 48.07 | 46.48 | 62.06 | 29.69 | 43.69 | 51.00 | 61.23 | 28.01 | 62.22 | 74.96 | 75.17 | 75.21 | 76.74 |
Dividend Payout % | 8% | 43% | 32% | 67% | 48% | 41% | 16% | 36% | 16% | 15% | 17% | 17% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 7% |
3 Years: | 6% |
TTM: | 11% |
Compounded Profit Growth | |
---|---|
10 Years: | 5% |
5 Years: | 4% |
3 Years: | 6% |
TTM: | 7% |
Stock Price CAGR | |
---|---|
10 Years: | 21% |
5 Years: | 45% |
3 Years: | 28% |
1 Year: | -19% |
Return on Equity | |
---|---|
10 Years: | 3% |
5 Years: | 3% |
3 Years: | 2% |
Last Year: | 2% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves | 659 | 683 | 721 | 750 | 1,650 | 1,194 | 828 | 1,405 | 1,604 | 2,181 | 3,862 | 5,098 |
0 | 0 | 0 | 0 | 16 | 11 | 12 | 13 | 11 | 12 | 13 | 7 | |
18 | 37 | 20 | 22 | 7 | 12 | 16 | 12 | 16 | 51 | 264 | 525 | |
Total Liabilities | 687 | 729 | 751 | 781 | 1,682 | 1,227 | 866 | 1,439 | 1,641 | 2,253 | 4,149 | 5,639 |
7 | 6 | 6 | 13 | 38 | 42 | 43 | 38 | 39 | 34 | 35 | 35 | |
CWIP | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Investments | 598 | 597 | 686 | 680 | 1,598 | 1,109 | 716 | 1,244 | 1,403 | 1,854 | 3,848 | 5,218 |
82 | 125 | 59 | 88 | 44 | 76 | 107 | 158 | 198 | 365 | 267 | 386 | |
Total Assets | 687 | 729 | 751 | 781 | 1,682 | 1,227 | 866 | 1,439 | 1,641 | 2,253 | 4,149 | 5,639 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-13 | -5 | -13 | -16 | -22 | -45 | -18 | -28 | -26 | -66 | -36 | -40 | |
11 | 10 | 56 | 19 | 39 | 69 | 79 | 31 | 16 | 90 | 7 | -25 | |
-4 | -4 | -43 | -1 | -21 | -23 | -32 | -0 | -10 | -10 | 14 | 61 | |
Net Cash Flow | -6 | 0 | 0 | 3 | -3 | 1 | 29 | 2 | -20 | 15 | -15 | -4 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 0 | 0 | 2 | 14 | 5 | 1 | 0 | 0 | 1 | 0 | 0 | 0 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 0 | 0 | 2 | 14 | 5 | 1 | 0 | 0 | 1 | 0 | 0 | 0 |
Working Capital Days | 11 | -159 | 25 | 53 | 44 | 336 | 255 | 551 | 107 | 110 | 4 | 9 |
ROCE % | 8% | 8% | 10% | 5% | 4% | 4% | 6% | 3% | 5% | 5% | 3% | 2% |
Documents
Announcements
-
Update On Material Subsidiary
2d - KFIL to suspend Baramati plant operations from 19 Oct 2025 for about 12 days for annual maintenance.
-
Special Window For Re-Lodgement Of Transfer Requests Of Physical Shares
15 Oct - RTA report: zero physical share re-lodgement requests for month ended 30 Sept 2025.
-
Update Of Material Subsidiary
15 Oct - KFIL Hiriyur plant operations suspended from 14 Oct 2025 for ~40 days for maintenance.
-
Update On Material Subsidiary
15 Oct - KFIL opened six-month special window from 7 July 2025 to 6 January 2026 for re-lodgement of physical share transfer requests.
-
Update Of Material Subsidiary
10 Oct - KFIL published IEPF 'Saksham Niveshak' 100-day campaign notice (28 Jul–6 Nov 2025); update KYC.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
Revenue Segments FY22
Iron castings The Co. earns 92% revenues via its subsidiary (51% stake) Kirloskar Ferrous Industry limited
Tube: ~4%
Investments in Securities and Properties: 1% [1]
The Company's Standalone Business mainly consists of Dividend income from group companies and property licensing fees, contributing 90% of Standalone total income collectively. [2] [3]