Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹13588 Cr.
Stock P/E
33.7
P/B
5.5
Current Price
₹1711.1
Book Value
₹ 310.3
Face Value
2
52W High
₹2475.6
52W Low
₹ 1333
Dividend Yield
0.41%

Kirloskar Brothers Overview

Business

Kirloskar Brothers Ltd. (KBL) is a leading global fluid management solutions provider and the largest manufacturer of pumps and pumping systems in India. The company's core business involves the design, manufacturing, supply, installation, and servicing of industrial, agricultural, domestic, and engineered pumps, as well as valves and hydro-turbines. KBL makes money by selling its wide range of fluid-handling products and complete turnkey solutions to various sectors including agriculture, infrastructure (water & wastewater), power, oil & gas, building & construction, industrial, and defense. The company also generates revenue through aftermarket sales and services.

Revenue Mix

While exact percentage breakdowns fluctuate and are detailed in annual reports, KBL's revenue streams typically originate from:

Industrial & Engineered Pumps: Catering to large infrastructure projects (water supply, irrigation, power plants), process industries (oil & gas, chemicals, metals), and general industrial applications. This segment often involves custom-engineered solutions.

Agricultural & Domestic Pumps: High-volume sales of pumps for irrigation, domestic water supply, and building services.

Valves & Allied Products: Manufacturing and selling various types of valves essential for fluid control systems.

Project Business: Undertaking large turnkey projects involving the entire fluid management system, including pumping stations and water infrastructure.

Industry

The Indian pump industry is competitive, characterized by a mix of large organized players, international manufacturers, and numerous unorganized local producers. Demand is primarily driven by government spending on infrastructure, agricultural needs, industrial growth, and urban development. Kirloskar Brothers Ltd. is one of the oldest and most respected players in the Indian market, part of the illustrious Kirloskar Group. It holds a strong leadership position in large industrial and engineered pump segments, often preferred for critical infrastructure projects due to its engineering capabilities and brand legacy. In the agricultural and domestic segments, it competes with both national and regional players but benefits from its extensive distribution network and brand trust.

MOAT

Brand Reputation & Legacy: Over a century-old brand, "Kirloskar," enjoys high trust and recognition across industrial, agricultural, and domestic segments in India.

Extensive Product Portfolio: A comprehensive range of pumps and fluid management solutions caters to diverse applications, from small domestic needs to large-scale industrial and infrastructure projects.

Engineering & Manufacturing Expertise: Deep technical know-how and advanced manufacturing capabilities for complex engineered pump systems.

Distribution & Service Network: A widespread sales and service network across India provides strong market reach and efficient after-sales support, crucial for industrial and agricultural customers.

Customer Relationships: Long-standing relationships with key industrial and government clients due to reliability and project execution capabilities.

Growth Drivers

Government Infrastructure Spending: Initiatives like the "Jal Jeevan Mission" (drinking water supply), irrigation projects, smart cities, and increased investment in power and wastewater treatment infrastructure will drive demand for pumps.

Industrial Growth & Make in India: Revival in private sector capital expenditure and government focus on boosting domestic manufacturing will create demand for industrial pumps.

Agricultural Demand: Continued need for efficient irrigation solutions, though susceptible to monsoon patterns.

Export Opportunities: Expanding presence in international markets, particularly in developing economies, for industrial and infrastructure projects.

Focus on Energy Efficiency: Growing demand for energy-efficient pumps, aligning with KBL's product development, driven by environmental concerns and cost savings.

Risks

Economic Slowdown: A slowdown in economic growth, particularly in industrial and infrastructure sectors, could dampen demand for pumps.

Monsoon Volatility: Agricultural pump sales are highly dependent on adequate and timely monsoons, leading to sales fluctuations.

Intense Competition: The presence of both organized national/international players and unorganized local manufacturers can lead to pricing pressures and margin erosion.

Raw Material Price Volatility: Fluctuations in commodity prices (e.g., steel, castings, copper) directly impact manufacturing costs and profitability.

Government Policy & Project Delays: Delays in government-funded infrastructure projects can impact KBL's order book and revenue recognition.

Technological Disruption: Failure to adapt to new pump technologies (e.g., IoT-enabled, smart pumps) or advanced manufacturing processes could impact competitiveness.

Management & Ownership

Kirloskar Brothers Ltd. is part of the Kirloskar Group, one of India's oldest and most respected industrial conglomerates. The company is promoter-led, with the Kirloskar family holding a significant stake and providing strategic direction. The management team typically comprises experienced professionals with deep industry knowledge, focusing on engineering excellence, sustainable growth, and conservative financial management. The ownership structure includes promoter holdings, institutional investors, and public shareholders.

Outlook

KBL's outlook presents a balanced view. The company is well-positioned to benefit from India's thrust on infrastructure development, water management, and industrial growth, backed by its strong brand, extensive product range, and engineering capabilities. Government initiatives like "Jal Jeevan Mission" offer a significant runway for growth. However, the company operates in a competitive market, and its performance is susceptible to economic cycles, agricultural dependence on monsoons, and raw material price volatility. Sustained execution of large projects, efficient cost management, and continuous product innovation will be key to maintaining its leadership position and driving profitable growth amidst these challenges.

Kirloskar Brothers Share Price

Live · BSE / NSE · Inception: 1920
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Kirloskar Brothers Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 965 1224 1031 1036 1144 1281 979 1028 1116 1415
Other Income 15 36 15 14 17 26 16 15 19 27
Total Income 979 1260 1046 1050 1161 1307 995 1043 1135 1442
Total Expenditure 841 1033 919 894 978 1092 867 919 974 1233
Operating Profit 138 228 127 156 183 215 128 124 161 209
Interest 5 8 6 6 8 6 6 7 9 9
Depreciation 21 21 21 22 23 24 23 24 25 28
Exceptional Income / Expenses 2 -0 0 0 -6 -2 -0 3 -16 -26
Profit Before Tax 114 199 100 129 146 184 98 96 112 147
Provision for Tax 31 56 29 34 33 60 28 29 -8 42
Profit After Tax 83 143 71 95 114 124 71 67 119 104
Adjustments -1 10 -6 0 4 14 -4 4 5 7
Profit After Adjustments 82 152 65 96 117 137 67 71 124 112
Adjusted Earnings Per Share 10.3 19.1 8.2 12 14.7 17.2 8.4 8.9 15.6 14

Kirloskar Brothers Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 2728 2518 2526 2742 3349 3135 2717 3058 3730 4001 4492 4538
Other Income 17 27 31 22 24 38 54 32 27 78 72 77
Total Income 2745 2546 2557 2763 3373 3173 2770 3090 3757 4080 4564 4615
Total Expenditure 2537 2444 2431 2592 3221 2928 2476 2852 3331 3501 3883 3993
Operating Profit 208 102 126 172 151 245 294 238 426 578 681 622
Interest 50 51 45 40 47 52 44 33 35 26 25 31
Depreciation 95 66 65 59 64 71 68 70 69 78 89 100
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 -4 7 -8 -39
Profit Before Tax 63 -15 16 73 41 121 182 135 318 481 559 453
Provision for Tax 17 -4 18 27 46 53 28 54 93 141 156 91
Profit After Tax 45 -11 -2 46 -5 68 154 82 225 340 403 361
Adjustments -4 -17 6 3 9 4 7 13 10 9 12 12
Profit After Adjustments 41 -28 4 49 3 72 161 94 235 348 415 374
Adjusted Earnings Per Share 5.2 -3.6 0.5 6.2 0.4 9.1 20.3 11.9 29.6 43.8 52.3 46.9

Kirloskar Brothers Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 1013 922 898 942 909 943 1105 1177 1404 1719 2093
Minority's Interest 2 2 3 3 3 3 3 3 3 5 9
Borrowings 52 45 50 82 62 117 84 136 111 65 69
Other Non-Current Liabilities 113 161 96 39 24 50 18 76 101 104 101
Total Current Liabilities 1429 1305 1380 1453 1622 1703 1459 1429 1356 1405 1358
Total Liabilities 2608 2435 2427 2520 2620 2816 2667 2821 2975 3297 3629
Fixed Assets 571 501 478 458 454 499 478 532 531 634 655
Other Non-Current Assets 279 386 350 244 231 289 323 275 317 271 461
Total Current Assets 1758 1549 1600 1818 1936 2028 1866 2014 2127 2392 2514
Total Assets 2608 2435 2427 2520 2620 2816 2667 2821 2975 3297 3629

Kirloskar Brothers Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 71 60 56 63 77 58 317 174 134 221 266
Cash Flow from Operating Activities 127 97 100 110 62 305 317 114 329 370 386
Cash Flow from Investing Activities -133 -46 -33 -45 -57 -171 -144 -182 -76 -171 -240
Cash Flow from Financing Activities -2 -50 -58 -52 -23 125 -315 30 -169 -159 -92
Net Cash Inflow / Outflow -8 1 9 12 -19 259 -143 -38 84 40 54
Closing Cash & Cash Equivalent 63 60 63 77 58 317 174 134 221 266 323

Kirloskar Brothers Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 5.18 -3.57 0.48 6.22 0.44 9.05 20.29 11.88 29.59 43.84 52.29
CEPS(Rs) 17.63 6.91 7.96 13.23 7.38 17.56 27.94 19.02 36.98 52.64 62.06
DPS(Rs) 0.5 0.5 1 2.5 2.5 2.5 3 3 4.5 6 7
Book NAV/Share(Rs) 127.61 116.16 113.09 118.69 114.51 118.76 139.11 148.27 176.79 216.47 263.55
Core EBITDA Margin(%) 6.69 2.82 3.59 5.36 3.78 6.5 8.85 6.74 10.59 12.34 13.41
EBIT Margin(%) 3.97 1.35 2.29 4.05 2.59 5.45 8.33 5.53 9.38 12.5 12.85
Pre Tax Margin(%) 2.2 -0.57 0.62 2.62 1.2 3.81 6.7 4.43 8.44 11.86 12.3
PAT Margin (%) 1.59 -0.43 -0.07 1.66 -0.16 2.14 5.67 2.67 5.97 8.38 8.88
Cash Profit Margin (%) 4.92 2.08 2.38 3.76 1.73 4.38 8.17 4.94 7.79 10.32 10.85
ROA(%) 1.75 -0.45 -0.07 1.88 -0.2 2.51 5.61 2.97 7.77 10.83 11.65
ROE(%) 4.5 -1.17 -0.19 5.05 -0.57 7.37 15.03 7.15 17.44 21.75 21.17
ROCE(%) 8.48 2.69 4.8 8.9 6.79 12.34 15.46 11.42 22.03 28.69 28.5
Receivable days 94.09 93.66 75.54 70.09 62.2 63.01 64.05 58.43 48.62 45.64 40.84
Inventory Days 39.3 48.41 54.45 62.04 61.36 70.63 81.86 74.39 65.75 70.57 68.52
Payable days 152.79 158.78 153.65 140.84 124.7 134.51 136.57 123.9 111.38 116.41 105.19
PER(x) 37.2 0 526.46 49.42 372.98 9.82 11.82 23.82 13.79 25.2 32.71
Price/Book(x) 1.51 1.02 2.24 2.59 1.43 0.75 1.72 1.91 2.31 5.1 6.49
Dividend Yield(%) 0.26 0.42 0.39 0.81 1.53 2.81 1.25 1.06 1.1 0.54 0.41
EV/Net Sales(x) 0.67 0.49 0.91 0.98 0.48 0.31 0.75 0.8 0.87 2.16 2.98
EV/Core EBITDA(x) 8.77 12.15 18.27 15.7 10.6 3.94 6.9 10.31 7.6 14.93 19.63
Net Sales Growth(%) 1.39 -7.69 0.32 8.52 22.16 -6.38 -13.36 12.56 22 7.26 12.27
EBIT Growth(%) -27.9 -68.42 70.82 85.77 -22.64 97.98 30.48 -25.32 109.21 43.27 15.31
PAT Growth(%) -30.79 -125 84.45 2743.49 -111.29 1400.27 125.42 -47.02 176.04 50.86 18.82
EPS Growth(%) -35.88 -168.88 113.51 1191.68 -92.95 1964.79 124.05 -41.44 149.05 48.18 19.27
Debt/Equity(x) 0.35 0.39 0.4 0.37 0.42 0.61 0.27 0.32 0.18 0.09 0.06
Current Ratio(x) 1.23 1.19 1.16 1.25 1.19 1.19 1.28 1.41 1.57 1.7 1.85
Quick Ratio(x) 0.99 0.91 0.85 0.89 0.81 0.83 0.87 0.96 1.04 1.1 1.22
Interest Cover(x) 2.24 0.7 1.37 2.84 1.86 3.33 5.12 5.05 9.99 19.61 23.49
Total Debt/Mcap(x) 0.23 0.39 0.18 0.14 0.29 0.82 0.16 0.17 0.08 0.02 0.01

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +12% +14% +7% +5%
Operating Profit CAGR +18% +42% +23% +13%
PAT CAGR +19% +70% +43% +25%
Share Price CAGR -4% +43% +29% +30%
ROE Average +21% +20% +17% +9%
ROCE Average +29% +26% +21% +14%

Kirloskar Brothers Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 65.95 %
FII 6.24 %
DII (MF + Insurance) 10.38 %
Public (retail) 34.05 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 65.9565.9565.9565.9565.9565.9565.9565.9565.9565.95
FII 3.884.115.035.125.626.16.276.026.056.24
DII 9.49.779.8910.1210.229.619.789.8910.3210.38
Public 34.0534.0534.0534.0534.0534.0534.0534.0534.0534.05
Others 0000000000
Total 100100100100100100100100100100

Kirloskar Brothers Peer Comparison

Compressors / Pumps Edit Columns

Kirloskar Brothers Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Kirloskar Brothers Pros & Cons

Pros

  • Company has delivered good profit growth of 42% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 20%
  • Debtor days have improved from 116.41 to 105.19days.
  • Company is almost debt free.

Cons

  • Stock is trading at 5.5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp