Compressors / Pumps · Founded 1920 · www.kirloskarpumps.com · BSE 500241 · NSE KIRL.BROS. · ISIN INE732A01036
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -4% | 43% | 29% | 30% |
| ROE Average | 21% | 20% | 17% | 9% |
| ROCE Average | 29% | 26% | 21% | 14% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.95 | 65.95 | 65.95 | 65.95 | 65.95 | 65.95 | 65.95 | 65.95 | 65.95 | 65.95 |
| FII | 3.88 | 4.11 | 5.03 | 5.12 | 5.62 | 6.1 | 6.27 | 6.02 | 6.05 | 6.24 |
| DII | 9.4 | 9.77 | 9.89 | 10.12 | 10.22 | 9.61 | 9.78 | 9.89 | 10.32 | 10.38 |
| Public | 20.77 | 20.17 | 19.13 | 18.81 | 18.21 | 18.34 | 18 | 18.14 | 17.68 | 17.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 |
| FII | 0.31 | 0.33 | 0.4 | 0.41 | 0.45 | 0.48 | 0.5 | 0.48 | 0.48 | 0.5 |
| DII | 0.75 | 0.78 | 0.79 | 0.8 | 0.81 | 0.76 | 0.78 | 0.79 | 0.82 | 0.82 |
| Public | 1.65 | 1.6 | 1.52 | 1.49 | 1.45 | 1.46 | 1.43 | 1.44 | 1.4 | 1.38 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.95 | 65.95 | 65.95 | 65.95 | 65.95 | 65.95 | 65.95 | 65.95 | 65.95 | 65.95 |
| FII | 3.88 | 4.11 | 5.03 | 5.12 | 5.62 | 6.1 | 6.27 | 6.02 | 6.05 | 6.24 |
| DII | 9.4 | 9.77 | 9.89 | 10.12 | 10.22 | 9.61 | 9.78 | 9.89 | 10.32 | 10.38 |
| Public | 34.05 | 34.05 | 34.05 | 34.05 | 34.05 | 34.05 | 34.05 | 34.05 | 34.05 | 34.05 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 |
| FII | 0.31 | 0.33 | 0.4 | 0.41 | 0.45 | 0.48 | 0.5 | 0.48 | 0.48 | 0.5 |
| DII | 0.75 | 0.78 | 0.79 | 0.8 | 0.81 | 0.76 | 0.78 | 0.79 | 0.82 | 0.82 |
| Public | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.