KRN Heat Exchanger and Refrigeration Ltd
KRN Heat Exchanger and Refrigeration (KHERL), manufactures fin and tube-type heat exchangers for the Heat Ventilation Air Conditioning, and Refrigeration Industry.[1]
- Market Cap ₹ 4,876 Cr.
- Current Price ₹ 784
- High / Low ₹ 1,012 / 402
- Stock P/E 97.2
- Book Value ₹ 79.9
- Dividend Yield 0.00 %
- ROCE 20.7 %
- ROE 16.0 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has a good return on equity (ROE) track record: 3 Years ROE 27.1%
Cons
- Stock is trading at 9.69 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
* 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: Engineering Industry: Engineering
Part of BSE SmallCap BSE IPO BSE Allcap BSE Industrials
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|
76 | 156 | 246 | 308 | 431 | |
70 | 139 | 197 | 249 | 360 | |
Operating Profit | 5 | 17 | 49 | 59 | 71 |
OPM % | 7% | 11% | 20% | 19% | 16% |
1 | 2 | 2 | 5 | 7 | |
Interest | 1 | 2 | 3 | 4 | 3 |
Depreciation | 2 | 3 | 3 | 4 | 4 |
Profit before tax | 3 | 15 | 46 | 56 | 71 |
Tax % | 27% | 29% | 29% | 29% | 30% |
2 | 11 | 32 | 40 | 50 | |
EPS in Rs | 5.61 | 24.07 | 7.34 | 8.64 | 8.07 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 40% |
TTM: | 40% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 69% |
TTM: | 26% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | % |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 27% |
Last Year: | 16% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|
Equity Capital | 4 | 4 | 44 | 46 | 62 |
Reserves | 9 | 21 | 16 | 85 | 434 |
17 | 22 | 37 | 60 | 33 | |
23 | 45 | 53 | 39 | 60 | |
Total Liabilities | 52 | 93 | 149 | 230 | 590 |
21 | 21 | 32 | 27 | 26 | |
CWIP | 0 | 0 | 0 | 1 | 0 |
Investments | 0 | 0 | 0 | 5 | 251 |
31 | 71 | 117 | 197 | 313 | |
Total Assets | 52 | 93 | 149 | 230 | 590 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|
-1 | 4 | 5 | -7 | 19 | |
-13 | -3 | -14 | -4 | -272 | |
9 | 3 | 11 | 14 | 244 | |
Net Cash Flow | -5 | 5 | 2 | 3 | -9 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|
Debtor Days | 84 | 70 | 57 | 62 | 78 |
Inventory Days | 33 | 63 | 114 | 139 | 108 |
Days Payable | 129 | 120 | 102 | 59 | 60 |
Cash Conversion Cycle | -11 | 14 | 69 | 142 | 127 |
Working Capital Days | 12 | 29 | 72 | 169 | 186 |
ROCE % | 42% | 67% | 42% | 21% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
13h - FY25 revenue INR441.71 Cr, PLI incentive INR141.72 Cr, Indian Railways vendor approval, new R&D subsidiary.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
1d - Scheduled analyst/investor meeting on 22-May-2025, virtual/physical mode.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
15 May - Audio recording of Q4 FY25 earnings call available on company website.
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
15 May - KRN's subsidiary approved for ₹141.72 Cr PLI incentives to boost manufacturing and expansion.
-
Announcement under Regulation 30 (LODR)-Monitoring Agency Report
15 May - Q4 FY25 Monitoring Agency Report confirms IPO proceeds used as disclosed; minor delay in subsidiary investment due to regulations.
Annual reports
No data available.
Concalls
-
May 2025Transcript PPT REC
-
May 2025TranscriptNotesPPT
-
Feb 2025Transcript PPT REC
-
Nov 2024Transcript PPT REC
Business Profile[1] KRN Heat Exchangers designs, manufactures, and supplies of heat exchangers and related thermal solutions. These products are used for efficient heat transfer between fluids, typically for heating or cooling applications.