Kirloskar Industries Ltd

₹ 3,939 -4.17%

14 Jul - close price

About

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]

Key Points

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]

Website BSE NSE

Market Cap ₹ 4,171 Cr.
Current Price ₹ 3,939
High / Low ₹ 4,726 / 2,456
Stock P/E 25.6
Book Value ₹ 5,881
Dividend Yield 0.33 %
ROCE 6.98 %
ROE 2.61 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.67 times its book value
Company's working capital requirements have reduced from 49.0 days to 37.6 days

Cons

Company has a low return on equity of 3.32% over last 3 years.
Dividend payout has been low at 8.04% of profits over last 3 years

* 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 Iron & Steel Products

Part of BSE Industrials BSE 1000

Edit Columns

Loading peers table ...

Detailed Comparison with:

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
	1,574	1,508	1,578	1,554	1,729	1,559	1,688	1,614	1,748	1,705	1,782	1,624	1,827
	1,352	1,300	1,315	1,325	1,488	1,380	1,476	1,441	1,542	1,487	1,548	1,440	1,612
Operating Profit	222	209	263	228	240	179	212	172	206	219	233	184	216
OPM %	14%	14%	17%	15%	14%	11%	13%	11%	12%	13%	13%	11%	12%
	17	10	-25	14	-19	12	19	12	39	14	13	-11	47
Interest	26	30	30	30	32	34	37	39	36	34	33	29	30
Depreciation	49	47	58	64	73	61	64	66	67	65	68	68	70
Profit before tax	164	142	150	148	116	96	130	79	142	133	145	75	162
Tax %	43%	34%	39%	29%	39%	31%	29%	33%	32%	28%	32%	34%	32%
	93	94	91	105	71	66	92	53	97	95	98	49	110
EPS in Rs	44.39	41.13	46.00	51.06	61.67	28.72	47.75	23.09	44.94	42.10	49.17	19.35	41.01
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
	1,368	1,119	1,137	1,826	2,222	1,916	2,080	3,810	6,490	6,396	6,629	6,939
	1,222	970	968	1,674	1,962	1,650	1,598	3,125	5,603	5,430	5,839	6,087
Operating Profit	147	148	170	152	260	265	482	685	886	966	789	852
OPM %	11%	13%	15%	8%	12%	14%	23%	18%	14%	15%	12%	12%
	52	56	50	2	2	14	2	10	43	-45	62	62
Interest	30	24	14	13	18	19	27	31	97	122	146	126
Depreciation	51	45	47	51	57	60	79	95	175	242	259	272
Profit before tax	117	136	159	91	188	200	378	568	658	556	447	516
Tax %	27%	26%	25%	25%	30%	25%	18%	44%	30%	35%	31%	31%
	86	100	119	68	132	151	311	316	460	361	308	354
EPS in Rs	63.50	74.46	77.66	51.10	86.60	98.77	168.71	197.95	220.11	201.86	143.18	151.22
Dividend Payout %	32%	27%	26%	41%	24%	10%	6%	5%	5%	6%	9%	9%

Compounded Sales Growth
10 Years:	20%
5 Years:	27%
3 Years:	2%
TTM:	5%

Compounded Profit Growth
10 Years:	9%
5 Years:	0%
3 Years:	-9%
TTM:	11%

Stock Price CAGR
10 Years:	19%
5 Years:	18%
3 Years:	6%
1 Year:	-3%

Return on Equity
10 Years:	5%
5 Years:	5%
3 Years:	3%
Last Year:	3%

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	10	10	10	10	10	10	10	10	10	10	10	11
Reserves	750	799	875	1,779	1,356	1,023	1,736	2,319	3,243	4,982	6,284	6,170
	133	108	97	88	138	323	305	1,216	979	1,236	1,283	1,113
	589	515	597	829	938	954	1,145	3,241	3,301	3,534	4,073	4,367
Total Liabilities	1,482	1,432	1,578	2,706	2,441	2,310	3,196	6,786	7,534	9,761	11,651	11,660
	548	556	587	599	650	897	1,057	2,780	3,107	3,259	3,597	3,689
CWIP	31	8	19	76	62	144	243	418	423	768	653	733
Investments	422	511	505	1,423	933	541	1,068	1,190	1,575	3,392	4,730	4,399
	480	357	467	608	796	728	828	2,398	2,429	2,342	2,672	2,839
Total Assets	1,482	1,432	1,578	2,706	2,441	2,310	3,196	6,786	7,534	9,761	11,651	11,660

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
	156	104	88	107	112	185	256	317	760	576	598	870
	-56	6	-51	-31	-108	-258	-194	-211	-369	-600	-537	-471
	-101	-113	-28	-87	-4	108	-56	-56	-397	-5	-70	-355
Net Cash Flow	-1	-4	9	-11	0	35	6	50	-5	-29	-8	45
Free Cash Flow	97	70	14	19	-52	-134	36	-111	345	84	95	420
CFO/OP	119%	87%	72%	88%	61%	84%	73%	66%	110%	79%	90%	106%

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	47	46	63	59	62	56	63	78	46	52	58	57
Inventory Days	52	57	76	64	66	77	94	138	111	113	108	101
Days Payable	91	84	102	105	116	122	122	149	101	95	104	111
Cash Conversion Cycle	8	19	37	17	12	11	35	66	55	70	62	47
Working Capital Days	-25	-6	14	3	30	38	34	72	47	52	57	38
ROCE %	13%	14%	14%	6%	10%	12%	19%	15%	13%	11%	7%	7%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Iron Castings Sales Volume (KFIL subsidiary)
MT

xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx
xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx	xxx,xxx
							xxx,xxx	xxx,xxx	xxx,xxx
							xx,xxx	xx,xxx	xx,xxx

Please log in to see hidden values.

Pig Iron Sales Volume (KFIL subsidiary)
MT

Seamless Tubes Sales Volume (KFIL subsidiary, post-ISMT acquisition)
MT

Steel Sales Volume (KFIL subsidiary, post-ISMT acquisition)
MT

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	71.80%	71.77%	71.77%	71.52%	71.44%	71.31%	72.57%	72.56%	72.53%	72.52%	71.87%	71.87%
	0.57%	0.69%	0.73%	0.63%	0.71%	0.70%	0.59%	0.59%	0.54%	0.53%	0.47%	0.50%
	1.94%	1.89%	1.89%	1.88%	1.94%	1.95%	1.88%	1.90%	1.91%	1.94%	1.92%	1.88%
	25.67%	25.64%	25.61%	25.97%	25.90%	26.03%	24.96%	24.96%	25.03%	25.01%	25.72%	25.74%
No. of Shareholders	16,897	16,943	17,284	16,846	18,894	19,357	19,472	20,303	22,721	22,148	21,841	21,961

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	72.80%	72.80%	73.11%	73.11%	73.11%	72.58%	71.81%	71.52%	72.56%	71.87%
	9.72%	9.88%	9.90%	9.90%	9.90%	0.40%	0.64%	0.63%	0.59%	0.50%
	4.56%	4.56%	4.56%	4.53%	4.25%	4.12%	2.14%	1.88%	1.90%	1.88%
	12.92%	12.76%	12.43%	12.46%	12.74%	22.91%	25.39%	25.97%	24.96%	25.74%
No. of Shareholders	20,437	16,860	16,365	16,002	16,072	18,378	17,081	16,846	20,303	21,961

* 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

All

Kirloskar Industries Ltd

Kirloskar Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports