Kirloskar Brothers

₹1433 99.1 | 7.4%

WEBSITE BSE:500241 NSE : KIRL.BROS. 10 May, 16:01

Market Cap ₹11379 Cr.

Stock P/E 38.5

P/B 7.3

Current Price ₹1433

Book Value ₹ 195.8

Face Value 2

52W High ₹1454.1

Dividend Yield 0.31%

52W Low ₹ 425

Edit Ratio

Kirloskar Brothers Research see more...

Overview Inc. Year: 1920Industry: Engineering - Industrial Equipments

Kirloskar Brothers Ltd (KBL) is a producer and exporter of centrifugal pumps and valves from India. The Company is engaged in offering global fluid management solutions. The Company operates via two segments: pumps and other. KBL is likewise engaged in the groups of infrastructure initiatives, which consists of water supply, power plants and irrigation. The products of the Company are Agriculture and Domestic Pumps, Valves, Engineered Pumps, Industrial Pumps, and Hydro generators. It offers Pumps, such as Submersible Pump, Multistage Pump, Sump Pump, End Suction Pump, Monobloc Pump, Split Case Pump, Vertical Turbine Pump, Special and Engineered Pump. It offers Hydro generators, including Kaplan Turbines, Pelton Wheel Turbines and Francis Turbines. It offers valves, which include Foot Valve, Ball Valve, Steam Trap Device, Butterfly Valve, Sluice valve, Kinetic Air Valve, Forged Steel Gate, Globe, Check Valve, and Suction Diffuser and Triple Duty Valve.

Kirloskar Brothers Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Kirloskar Brothers Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	751	725	954	784	864	958	1125	900	913	965
Other Income	3	16	4	7	4	4	13	6	2	15
Total Income	754	741	958	791	868	962	1138	905	915	979
Total Expenditure	715	682	860	743	801	808	980	790	818	841
Operating Profit	39	59	98	48	67	153	158	116	97	138
Interest	7	10	8	7	8	12	8	8	6	5
Depreciation	15	20	17	16	17	18	18	18	19	21
Exceptional Income / Expenses	0	0	0	0	0	-4	0	5	0	2
Profit Before Tax	16	29	73	25	42	119	132	95	73	114
Provision for Tax	12	9	26	9	12	30	42	29	25	31
Profit After Tax	4	20	47	15	30	89	91	66	48	83
Adjustments	2	2	8	0	1	-1	10	-2	3	-1
Profit After Adjustments	6	22	55	15	31	89	100	64	50	82
Adjusted Earnings Per Share	0.8	2.7	6.9	1.9	3.9	11.2	12.6	8	6.3	10.3

Kirloskar Brothers Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	2612	2690	2728	2518	2526	2742	3349	3135	2717	3058	3730	3903
Other Income	16	12	17	27	31	22	24	38	54	32	27	36
Total Income	2628	2702	2745	2546	2557	2763	3373	3173	2770	3090	3757	3937
Total Expenditure	2406	2491	2537	2444	2431	2592	3221	2928	2476	2852	3331	3429
Operating Profit	222	212	208	102	126	172	151	245	294	238	426	509
Interest	55	51	50	51	45	40	47	52	44	33	35	27
Depreciation	49	55	95	66	65	59	64	71	68	70	69	76
Exceptional Income / Expenses	-6	0	0	0	0	0	0	0	0	0	-4	7
Profit Before Tax	112	105	63	-15	16	73	41	121	182	135	318	414
Provision for Tax	46	40	17	-4	18	27	46	53	28	54	93	127
Profit After Tax	66	65	45	-11	-2	46	-5	68	154	82	225	288
Adjustments	0	-1	-4	-17	6	3	9	4	7	13	10	10
Profit After Adjustments	66	64	41	-28	4	49	3	72	161	94	235	296
Adjusted Earnings Per Share	8.3	8.1	5.2	-3.6	0.5	6.2	0.4	9.1	20.3	11.9	29.6	37.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	22%	6%	6%	4%
Operating Profit CAGR	79%	20%	20%	7%
PAT CAGR	174%	49%	37%	13%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	239%	76%	56%	21%
ROE Average	17%	13%	9%	6%
ROCE Average	22%	16%	14%	11%

Kirloskar Brothers Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	935	998	1013	922	898	942	909	943	1105	1177	1404
Minority's Interest	2	2	2	2	3	3	3	3	3	3	3
Borrowings	56	32	52	45	50	82	62	117	84	136	111
Other Non-Current Liabilities	99	115	113	161	96	39	24	50	18	76	81
Total Current Liabilities	1307	1427	1429	1305	1380	1453	1622	1703	1459	1429	1376
Total Liabilities	2399	2573	2608	2435	2427	2520	2620	2816	2667	2821	2975
Fixed Assets	533	543	571	501	478	458	454	499	478	532	531
Other Non-Current Assets	235	283	279	386	350	244	231	289	323	275	317
Total Current Assets	1631	1748	1758	1549	1600	1818	1936	2028	1866	2014	2127
Total Assets	2399	2573	2608	2435	2427	2520	2620	2816	2667	2821	2975

Kirloskar Brothers Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	35	68	71	60	56	63	77	58	317	174	134
Cash Flow from Operating Activities	190	189	127	97	100	110	62	305	317	114	329
Cash Flow from Investing Activities	-64	-74	-133	-46	-33	-45	-57	-171	-144	-182	-76
Cash Flow from Financing Activities	-93	-112	-2	-50	-58	-52	-23	125	-315	30	-169
Net Cash Inflow / Outflow	33	3	-8	1	9	12	-19	259	-143	-38	84
Closing Cash & Cash Equivalent	68	71	63	60	63	77	58	317	174	134	221

Kirloskar Brothers Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	8.31	8.07	5.18	-3.57	0.48	6.22	0.44	9.05	20.29	11.88	29.59
CEPS(Rs)	14.45	15.15	17.63	6.91	7.96	13.23	7.38	17.56	27.94	19.02	36.98
DPS(Rs)	2	2.5	0.5	0.5	1	2.5	2.5	2.5	3	3	4.5
Book NAV/Share(Rs)	117.38	125.67	127.61	116.16	113.09	118.69	114.51	118.76	139.11	148.27	176.79
Core EBITDA Margin(%)	7.53	7.1	6.69	2.82	3.59	5.4	3.81	6.6	8.85	6.74	10.7
EBIT Margin(%)	6.09	5.58	3.97	1.35	2.29	4.08	2.62	5.53	8.33	5.53	9.48
Pre Tax Margin(%)	4.08	3.75	2.2	-0.57	0.62	2.64	1.21	3.87	6.7	4.43	8.53
PAT Margin (%)	2.4	2.33	1.59	-0.43	-0.07	1.68	-0.16	2.18	5.67	2.67	6.03
Cash Profit Margin (%)	4.18	4.28	4.92	2.08	2.38	3.79	1.75	4.45	8.17	4.94	7.87
ROA(%)	2.75	2.63	1.75	-0.45	-0.07	1.88	-0.2	2.51	5.61	2.97	7.77
ROE(%)	7.27	6.78	4.5	-1.17	-0.19	5.05	-0.57	7.37	15.03	7.15	17.44
ROCE(%)	13.22	12.23	8.48	2.69	4.8	8.9	6.79	12.34	15.46	11.42	22.03
Receivable days	71.76	80.82	94.09	93.66	75.54	70.64	62.8	63.99	64.05	58.43	49.1
Inventory Days	47.95	41.22	39.3	48.41	54.45	62.53	61.95	71.73	81.86	74.39	66.41
Payable days	137.92	139.98	152.79	158.78	153.65	140.84	124.7	134.51	136.57	123.9	112.86
PER(x)	17.86	20.24	37.2	0	526.35	49.42	372.98	9.82	11.82	23.82	13.79
Price/Book(x)	1.26	1.3	1.51	1.02	2.24	2.59	1.43	0.75	1.72	1.91	2.31
Dividend Yield(%)	1.35	1.53	0.26	0.42	0.39	0.81	1.53	2.81	1.25	1.06	1.1
EV/Net Sales(x)	0.55	0.57	0.67	0.49	0.91	0.98	0.48	0.31	0.75	0.8	0.87
EV/Core EBITDA(x)	6.49	7.2	8.77	12.15	18.27	15.7	10.6	3.94	6.9	10.31	7.6
Net Sales Growth(%)	2.27	2.98	1.39	-7.69	0.32	8.52	22.16	-6.38	-13.36	12.56	22
EBIT Growth(%)	20.95	-6.15	-27.9	-68.42	70.82	85.77	-22.64	97.98	30.48	-25.32	109.21
PAT Growth(%)	29.97	-0.62	-30.79	-125	84.45	2743.49	-111.29	1400.27	125.42	-47.02	176.04
EPS Growth(%)	35.1	-2.85	-35.88	-168.88	113.51	1191.41	-92.95	1964.8	124.05	-41.44	149.05
Debt/Equity(x)	0.36	0.3	0.35	0.39	0.4	0.37	0.42	0.61	0.27	0.32	0.18
Current Ratio(x)	1.25	1.23	1.23	1.19	1.16	1.25	1.19	1.19	1.28	1.41	1.55
Quick Ratio(x)	0.97	1.03	0.99	0.91	0.85	0.89	0.81	0.83	0.87	0.96	1.03
Interest Cover(x)	3.04	3.05	2.24	0.7	1.37	2.84	1.86	3.33	5.12	5.05	9.99
Total Debt/Mcap(x)	0.28	0.23	0.23	0.39	0.18	0.14	0.29	0.82	0.16	0.17	0.08

Kirloskar Brothers Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	65.95	65.95	65.95	65.95	65.95	65.95	65.95	65.95	65.95	65.95
FII	1.48	1.67	1.67	1.53	1.56	1.59	1.79	3.5	3.88	4.11
DII	9.05	9.05	9.02	9	8.94	9.27	8.97	9.3	9.4	9.77
Public	23.52	23.33	23.36	23.52	23.55	23.19	23.29	21.24	20.77	20.17
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	5.24	5.24	5.24	5.24	5.24	5.24	5.24	5.24	5.24	5.24
FII	0.12	0.13	0.13	0.12	0.12	0.13	0.14	0.28	0.31	0.33
DII	0.72	0.72	0.72	0.71	0.71	0.74	0.71	0.74	0.75	0.78
Public	1.87	1.85	1.85	1.87	1.87	1.84	1.85	1.69	1.65	1.6
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

Pros

Company has delivered good profit growth of 37% CAGR over last 5 years
Debtor days have improved from 123.9 to 112.86days.
Company has reduced debt.
Company is almost debt free.

Cons

Company has a low return on equity of 13% over the last 3 years.
Stock is trading at 7.3 times its book value.

* 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.

Kirloskar Brothers News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Kirloskar Brothers

Add Watchlist

Kirloskar Brothers Research see more...

Overview Inc. Year: 1920Industry: Engineering - Industrial Equipments

Kirloskar Brothers Share Price

Alert Data

Quarterly Price

Peer Comparison

Kirloskar Brothers Quarterly Results

Kirloskar Brothers Profit & Loss

Growth Rates

Kirloskar Brothers Balance Sheet

Kirloskar Brothers Cash Flow

Kirloskar Brothers Ratios

Kirloskar Brothers Shareholding Pattern

Kirloskar Brothers News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!