Kirloskar Industries Ltd

₹ 4,129 0.61%

15 Jan 10:39 a.m.

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 ₹ 4,299 Cr.
Current Price ₹ 4,129
High / Low ₹ 6,699 / 3,555
Stock P/E 22.0
Book Value ₹ 6,643
Dividend Yield 0.32 %
ROCE 10.7 %
ROE 5.40 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.62 times its book value

Cons

Company has a low return on equity of 7.04% over last 3 years.
Dividend payout has been low at 5.50% 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

Sector: Finance Industry: Finance & Investments

Part of BSE Allcap BSE SmallCap BSE Industrials

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	985	936	1,037	1,496	1,786	1,606	1,574	1,508	1,578	1,554	1,729	1,559	1,688
	777	801	932	1,324	1,562	1,364	1,352	1,300	1,315	1,325	1,488	1,380	1,476
Operating Profit	208	135	105	172	224	242	222	209	263	228	240	179	212
OPM %	21%	14%	10%	12%	13%	15%	14%	14%	17%	15%	14%	11%	13%
	7	7	16	17	25	10	17	10	-25	14	-19	12	19
Interest	5	6	14	21	25	25	26	30	30	30	32	34	37
Depreciation	22	23	28	41	42	44	49	47	58	64	73	61	64
Profit before tax	187	113	79	127	182	183	164	142	150	148	116	96	130
Tax %	28%	25%	156%	19%	28%	28%	43%	34%	39%	29%	39%	31%	29%
	135	85	-44	103	131	133	93	94	91	105	71	66	92
EPS in Rs	77.99	45.78	0.12	49.42	70.41	64.18	44.39	41.13	46.00	43.42	61.67	28.72	47.75
Raw PDF

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	Mar 2024	TTM
	1,239	1,368	1,119	1,137	1,826	2,222	1,916	2,080	3,810	6,490	6,396	6,529
	1,127	1,222	970	968	1,674	1,962	1,650	1,598	3,125	5,603	5,430	5,670
Operating Profit	112	147	148	170	152	260	265	482	685	886	965	859
OPM %	9%	11%	13%	15%	8%	12%	14%	23%	18%	14%	15%	13%
	51	52	56	50	2	2	14	2	10	43	-45	26
Interest	23	30	24	14	13	18	19	27	31	97	122	134
Depreciation	37	51	45	47	51	57	60	79	95	175	242	262
Profit before tax	103	117	136	159	91	188	200	378	568	658	556	490
Tax %	25%	27%	26%	25%	25%	30%	25%	18%	44%	30%	35%
	78	86	100	119	68	132	151	311	316	460	361	333
EPS in Rs	60.08	63.50	74.46	77.66	51.10	86.60	98.77	168.71	197.95	220.11	201.86	181.56
Dividend Payout %	7%	32%	27%	26%	41%	24%	10%	6%	5%	5%	6%

Compounded Sales Growth
10 Years:	18%
5 Years:	24%
3 Years:	45%
TTM:	4%

Compounded Profit Growth
10 Years:	15%
5 Years:	21%
3 Years:	11%
TTM:	-4%

Stock Price CAGR
10 Years:	22%
5 Years:	44%
3 Years:	35%
1 Year:	6%

Return on Equity
10 Years:	7%
5 Years:	8%
3 Years:	7%
Last Year:	5%

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	Mar 2024	Sep 2024
Equity Capital	10	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	3,243	4,982	6,906
	190	133	108	97	88	138	323	305	1,216	979	1,241	1,360
	592	589	515	597	829	938	954	1,145	3,241	3,301	3,529	4,287
Total Liabilities	1,504	1,482	1,432	1,578	2,706	2,441	2,310	3,196	6,786	7,534	9,761	12,563
	553	548	556	587	599	650	897	1,057	2,780	3,107	3,259	3,363
CWIP	23	31	8	19	76	62	144	243	418	423	768	780
Investments	423	422	511	505	1,423	933	541	1,068	1,190	1,575	3,392	5,537
	505	480	357	467	608	796	728	828	2,398	2,429	2,342	2,883
Total Assets	1,504	1,482	1,432	1,578	2,706	2,441	2,310	3,196	6,786	7,534	9,761	12,563

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	Mar 2024
	83	156	104	88	107	112	185	256	317	760	575
	-69	-56	6	-51	-31	-108	-258	-194	-211	-369	-600
	-9	-101	-113	-28	-87	-4	108	-56	-56	-397	-4
Net Cash Flow	6	-1	-4	9	-11	0	35	6	50	-5	-29

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	Mar 2024
Debtor Days	56	47	46	63	59	62	56	63	78	46	52
Inventory Days	74	52	57	76	64	66	77	94	138	111	113
Days Payable	114	91	84	102	105	116	122	122	149	101	100
Cash Conversion Cycle	17	8	19	37	17	12	11	35	66	55	65
Working Capital Days	13	-6	26	45	17	40	38	34	72	47	52
ROCE %		13%	14%	14%	6%	10%	12%	19%	15%	13%	11%

Shareholding Pattern

Numbers in percentages

2 Recently

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	72.61%	72.58%	72.43%	72.38%	72.37%	71.81%	71.80%	71.77%	71.77%	71.52%	71.44%	71.31%
	0.42%	0.40%	0.39%	0.62%	0.58%	0.64%	0.57%	0.69%	0.73%	0.63%	0.71%	0.70%
	4.12%	4.12%	4.11%	3.85%	3.46%	2.14%	1.94%	1.89%	1.89%	1.88%	1.94%	1.95%
	22.85%	22.91%	23.08%	23.15%	23.61%	25.39%	25.67%	25.64%	25.61%	25.97%	25.90%	26.03%
No. of Shareholders	18,700	18,378	18,150	17,387	17,256	17,081	16,897	16,943	17,284	16,846	18,894	19,357

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	72.80%	72.80%	73.11%	73.11%	73.11%	72.58%	71.81%	71.52%	71.31%
	9.72%	9.88%	9.90%	9.90%	9.90%	0.40%	0.64%	0.63%	0.70%
	4.56%	4.56%	4.56%	4.53%	4.25%	4.12%	2.14%	1.88%	1.95%
	12.92%	12.76%	12.43%	12.46%	12.74%	22.91%	25.39%	25.97%	26.03%
No. of Shareholders	20,437	16,860	16,365	16,002	16,072	18,378	17,081	16,846	19,357

* 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

Shareholding Pattern

Documents

Announcements

Annual reports