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 ₹ 3,352 Cr.
- Current Price ₹ 3,390
- High / Low ₹ 3,758 / 1,752
- Stock P/E 12.9
- Book Value ₹ 4,103
- Dividend Yield 0.33 %
- ROCE 13.4 %
- ROE 8.23 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.82 times its book value
- Company has delivered good profit growth of 34.6% CAGR over last 5 years
- Debtor days have improved from 62.3 to 46.0 days.
Cons
- Company has a low return on equity of 9.43% 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
Sector: Finance Industry: Finance & Investments
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|
1,239 | 1,368 | 1,119 | 1,137 | 1,826 | 2,222 | 1,916 | 2,080 | 3,810 | 6,493 | 6,267 | |
1,127 | 1,222 | 970 | 968 | 1,674 | 1,962 | 1,650 | 1,598 | 3,125 | 5,605 | 5,332 | |
Operating Profit | 112 | 147 | 148 | 170 | 152 | 260 | 265 | 482 | 685 | 888 | 936 |
OPM % | 9% | 11% | 13% | 15% | 8% | 12% | 14% | 23% | 18% | 14% | 15% |
51 | 52 | 56 | 50 | 2 | 2 | 14 | 2 | 10 | 43 | 13 | |
Interest | 23 | 30 | 24 | 14 | 13 | 18 | 19 | 27 | 31 | 97 | 111 |
Depreciation | 37 | 51 | 45 | 47 | 51 | 57 | 60 | 79 | 95 | 176 | 197 |
Profit before tax | 103 | 117 | 136 | 159 | 91 | 188 | 200 | 378 | 568 | 658 | 640 |
Tax % | 25% | 27% | 26% | 25% | 25% | 30% | 25% | 18% | 44% | 30% | |
78 | 86 | 100 | 119 | 68 | 132 | 151 | 311 | 316 | 460 | 411 | |
EPS in Rs | 60.08 | 63.50 | 74.46 | 77.66 | 51.10 | 86.60 | 98.77 | 168.71 | 197.95 | 226.94 | 266.59 |
Dividend Payout % | 7% | 32% | 27% | 26% | 41% | 24% | 10% | 6% | 5% | 5% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 29% |
3 Years: | 50% |
TTM: | 19% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 35% |
3 Years: | 32% |
TTM: | 121% |
Stock Price CAGR | |
---|---|
10 Years: | 30% |
5 Years: | 31% |
3 Years: | 61% |
1 Year: | 74% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 9% |
3 Years: | 9% |
Last Year: | 8% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves | 713 | 750 | 799 | 875 | 1,779 | 1,356 | 1,023 | 1,736 | 2,319 | 3,063 | 4,047 |
190 | 133 | 108 | 97 | 88 | 138 | 323 | 305 | 1,216 | 979 | 1,237 | |
592 | 589 | 515 | 597 | 829 | 938 | 954 | 1,145 | 3,241 | 3,481 | 3,650 | |
Total Liabilities | 1,504 | 1,482 | 1,432 | 1,578 | 2,706 | 2,441 | 2,310 | 3,196 | 6,786 | 7,533 | 8,944 |
553 | 548 | 556 | 587 | 599 | 650 | 897 | 1,057 | 2,780 | 3,109 | 3,262 | |
CWIP | 23 | 31 | 8 | 19 | 76 | 62 | 144 | 243 | 418 | 423 | 434 |
Investments | 423 | 422 | 511 | 505 | 1,423 | 933 | 541 | 1,068 | 1,190 | 1,575 | 2,618 |
505 | 480 | 357 | 467 | 608 | 796 | 728 | 828 | 2,398 | 2,426 | 2,630 | |
Total Assets | 1,504 | 1,482 | 1,432 | 1,578 | 2,706 | 2,441 | 2,310 | 3,196 | 6,786 | 7,533 | 8,944 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
83 | 156 | 104 | 88 | 107 | 112 | 185 | 256 | 317 | 760 | |
-69 | -56 | 6 | -51 | -31 | -108 | -258 | -194 | -211 | -369 | |
-9 | -101 | -113 | -28 | -87 | -4 | 108 | -56 | -56 | -397 | |
Net Cash Flow | 6 | -1 | -4 | 9 | -11 | 0 | 35 | 6 | 50 | -5 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 56 | 47 | 46 | 63 | 59 | 62 | 56 | 63 | 78 | 46 |
Inventory Days | 74 | 52 | 57 | 76 | 64 | 66 | 77 | 94 | 138 | 111 |
Days Payable | 114 | 91 | 84 | 102 | 105 | 116 | 122 | 122 | 149 | 101 |
Cash Conversion Cycle | 17 | 8 | 19 | 37 | 17 | 12 | 11 | 35 | 66 | 55 |
Working Capital Days | 13 | -6 | 26 | 45 | 17 | 40 | 38 | 34 | 72 | 47 |
ROCE % | 13% | 14% | 14% | 6% | 10% | 12% | 19% | 15% | 13% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 19h
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 30 Nov
-
Updates Of Material Subsidiary
22 Nov - Sir / Madam, Please find enclosed updates of Kirloskar Ferrous Industries Limited, a listed material subsidiary of the Company. You are requested to take the …
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
22 Nov - The meeting was held with the management of the Company as per the details given below: Day and Date - Tuesday, 21st November 2023, 9 …
-
Updates Of Material Subsidiary
16 Nov - Sir / Madam, Please find enclosed updates of Kirloskar Ferrous Industries Limited, a listed material subsidiary of the Company. You are requested to take the …
Annual reports
-
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
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
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]