Kirloskar Industries Ltd

About [ edit ]

Kirloskar Industries is engaged in wind-power generation and manufacturing of iron castings.(Source : 201903 Annual Report Page No: 162)

  • Market Cap 801 Cr.
  • Current Price 825
  • High / Low 875 / 355
  • Stock P/E 21.3
  • Book Value 1,079
  • Dividend Yield 1.21 %
  • ROCE 6.42 %
  • ROE 5.83 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Stock is trading at 0.76 times its book value
  • Company is expected to give good quarter
  • Company has been maintaining a healthy dividend payout of 35.20%

Cons

  • The company has delivered a poor growth of -1.37% over past five years.
  • Tax rate seems low
  • Company has a low return on equity of 4.13% for last 3 years.
  • Earnings include an other income of Rs.27.02 Cr.

Peer comparison

Sector: Finance Industry: Finance & Investments

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
2.04 3.79 1.90 30.54 2.00 11.59 1.97 28.01 1.67 24.64 1.42 11.01
5.46 8.99 4.43 2.62 5.58 4.49 3.64 3.76 3.72 5.73 4.98 4.26
Operating Profit -3.42 -5.20 -2.53 27.92 -3.58 7.10 -1.67 24.25 -2.05 18.91 -3.56 6.75
OPM % -167.65% -137.20% -133.16% 91.42% -179.00% 61.26% -84.77% 86.58% -122.75% 76.75% -250.70% 61.31%
Other Income 8.48 8.45 8.54 8.12 6.97 8.26 6.94 8.96 6.95 6.95 6.88 6.24
Interest 0.41 0.40 0.42 0.38 0.31 0.33 0.30 0.34 0.32 0.41 0.37 0.37
Depreciation 0.46 0.47 0.54 0.67 0.67 0.68 0.70 0.74 0.75 0.76 0.81 0.81
Profit before tax 4.19 2.38 5.05 34.99 2.41 14.35 4.27 32.13 3.83 24.69 2.14 11.81
Tax % 40.57% 41.60% 31.09% 9.03% 26.14% 13.45% 32.79% 7.00% 16.71% 4.78% 37.85% 18.88%
Net Profit 2.49 1.39 3.48 31.83 1.78 12.42 2.87 29.88 3.19 23.51 1.33 9.58
EPS in Rs 2.56 1.43 3.58 32.79 1.83 12.79 2.96 30.78 3.29 24.22 1.37 9.87
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
2,095 5 4 78 52 64 60 76 48 72 46 56 39
1,902 6 6 6 6 7 7 7 10 20 17 17 19
Operating Profit 193 -1 -1 72 46 57 53 69 38 52 29 39 20
OPM % 9% -23% -34% 92% 89% 90% 88% 90% 80% 72% 63% 70% 52%
Other Income 105 46 65 0 0 0 2 0 0 0 32 30 27
Interest 38 0 0 0 0 0 0 0 0 2 1 1 1
Depreciation 80 3 3 3 3 3 1 1 1 2 3 3 3
Profit before tax 180 42 60 69 43 54 54 68 37 49 57 65 42
Tax % 36% 8% 8% 3% 16% 14% 17% 12% 23% 14% 13% 8%
Net Profit 116 39 55 67 36 47 45 60 29 42 50 59 38
EPS in Rs 5.97 1.99 57.00 69.47 37.19 48.07 46.48 62.06 29.69 43.69 51.00 61.23 38.75
Dividend Payout % 17% 19% 4% 6% 11% 8% 43% 32% 67% 48% 41% 16%
Compounded Sales Growth
10 Years:28%
5 Years:-1%
3 Years:6%
TTM:-11%
Compounded Profit Growth
10 Years:7%
5 Years:6%
3 Years:27%
TTM:-18%
Stock Price CAGR
10 Years:8%
5 Years:6%
3 Years:-18%
1 Year:24%
Return on Equity
10 Years:6%
5 Years:5%
3 Years:4%
Last Year:6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
39 10 10 10 10 10 10 10 10 10 10 10 10
Reserves 921 469 521 584 616 659 683 721 750 1,650 1,194 828 1,038
Borrowings 349 0 0 0 0 0 0 0 0 16 11 13 13
518 26 21 18 19 18 37 20 22 7 12 15 11
Total Liabilities 1,827 504 553 612 645 687 729 751 781 1,682 1,227 866 1,071
655 29 15 13 10 7 6 6 13 38 42 43 42
CWIP 18 0 0 0 0 0 0 0 0 2 0 1 0
Investments 472 426 463 519 542 598 597 686 680 1,598 1,109 716 893
682 50 74 80 93 82 125 59 88 44 76 107 136
Total Assets 1,827 504 553 612 645 687 729 751 781 1,682 1,227 866 1,071

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
66 4 -16 -11 -4 -13 -5 -13 -16 -22 -45 -34
0 71 66 -51 12 11 10 56 19 39 69 95
-49 -56 -0 -3 -5 -4 -4 -43 -1 -21 -23 -32
Net Cash Flow 18 18 50 -65 3 -6 0 0 3 -3 1 29

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 17% 4% 8% 12% 7% 8% 8% 10% 5% 4% 4% 6%
Debtor Days 51 1,516 15 3 2 0 0 2 14 5 1 0
Inventory Turnover 8.94 0.00 4.00 0.00 0.00 2.67 2.00 5.00

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
72.80 72.80 72.80 73.11 73.11 73.11 73.11 73.11 73.11 73.11 73.11 73.11
9.88 9.88 9.90 9.90 9.90 9.90 9.90 9.90 9.90 9.90 9.90 9.90
4.56 4.56 4.55 4.56 4.56 4.56 4.53 4.53 4.53 4.53 4.53 4.24
12.76 12.76 12.74 12.43 12.43 12.43 12.46 12.46 12.46 12.46 12.46 12.74

Documents

Add document