Kirloskar Oil Eng

₹1060 7 | 0.7%

WEBSITE BSE:533293 NSE : KIRLOIL ENG 10 May, 16:01

Market Cap ₹15370 Cr.

Stock P/E 34.8

P/B 5.7

Current Price ₹1060

Book Value ₹ 184.6

Face Value 2

52W High ₹1167.1

Dividend Yield 0.57%

52W Low ₹ 379.3

Edit Ratio

Kirloskar Oil Eng Research see more...

Equity Research: Kirloskar Oil Engines Ltd

Equity Research: Kirloskar Oil Engines

Overview Inc. Year: 2009Industry: Engineering - Industrial Equipments

Kirloskar Oil Engines Ltd is engaged in production of diesel engines, agricultural pumpsets and producing sets. The Company is concerned in the manufacture of internal combustion engines, producing sets and components, which can be used for various programs, including agriculture, business, stationery power plants and construction equipment, among others. The Company's agencies comprises power generation domestic, industrial engines, agriculture, large engines and global enterprise power generation. It specializes within the manufacture of both air-cooled and liquid-cooled diesel engines and generating units throughout various power output from 5 kilo-volt-ampere (kVA) to 3000 KVA. The Company also offers engines running on opportunity fuels, consisting of bio-diesel, natural gas, biogas and straight vegetable oil (SVO). It manufactures and markets diesel engines from 2,400 hp to 11,000 hp. The Company's brands consist of KOEL Green and KOEL Chhota Chilli (KCC).

Kirloskar Oil Eng Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Kirloskar Oil Eng Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	1018	1182	1191	1228	1220	1384	1543	1305	1390	1660
Other Income	5	8	6	6	6	9	8	8	8	7
Total Income	1023	1190	1197	1234	1227	1392	1552	1313	1398	1667
Total Expenditure	930	1039	1018	1048	1028	1194	1279	1103	1133	1357
Operating Profit	93	151	179	186	199	198	273	210	264	310
Interest	28	35	42	47	57	64	76	74	81	96
Depreciation	25	25	27	26	26	26	27	30	31	31
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	-31	16
Profit Before Tax	40	91	110	113	116	108	169	106	121	198
Provision for Tax	11	23	28	31	28	30	44	27	32	52
Profit After Tax	29	68	82	82	88	79	125	78	89	146
Adjustments	2	2	-0	1	0	0	1	-0	1	2
Profit After Adjustments	31	69	82	84	88	79	126	78	90	149
Adjusted Earnings Per Share	2.1	4.8	5.6	5.8	6.1	5.5	8.7	5.4	6.2	10.2

Kirloskar Oil Eng Profit & Loss

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	2464	2674	3055	3626	3379	3296	4020	5020	5898
Other Income	84	85	72	65	43	25	29	28	31
Total Income	2548	2758	3127	3692	3422	3321	4049	5048	5930
Total Expenditure	2197	2392	2790	3253	3092	2909	3610	4286	4872
Operating Profit	351	366	337	439	330	412	439	762	1057
Interest	9	3	12	13	14	50	106	210	327
Depreciation	111	111	123	94	87	84	101	105	119
Exceptional Income / Expenses	-25	0	0	0	16	-8	0	0	-15
Profit Before Tax	205	253	203	331	245	270	232	449	594
Provision for Tax	40	79	66	112	57	72	61	117	155
Profit After Tax	165	174	136	220	188	197	171	332	438
Adjustments	0	0	4	-0	-3	-2	4	1	4
Profit After Adjustments	165	174	140	219	185	195	175	332	443
Adjusted Earnings Per Share	11.4	12	9.7	15.2	12.8	13.5	12.1	23	30.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	25%	14%	10%	0%
Operating Profit CAGR	74%	32%	18%	0%
PAT CAGR	94%	21%	20%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	173%	74%	46%	17%
ROE Average	15%	12%	12%	11%
ROCE Average	14%	12%	14%	14%

Kirloskar Oil Eng Balance Sheet

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	1444	1617	1575	1699	1745	1922	2082	2304
Minority's Interest	0	0	0	0	0	0	0	0
Borrowings	0	0	5	17	64	417	1066	1802
Other Non-Current Liabilities	55	66	146	158	201	205	91	78
Total Current Liabilities	471	487	773	722	748	1252	1783	2526
Total Liabilities	1970	2170	2500	2595	2759	3797	5021	6710
Fixed Assets	475	438	702	663	623	698	721	689
Other Non-Current Assets	146	97	134	172	456	806	1546	2594
Total Current Assets	1349	1635	1661	1758	1680	2293	2754	3392
Total Assets	1970	2170	2500	2595	2759	3797	5021	6710

Kirloskar Oil Eng Cash Flow

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	23	29	13	61	62	128	246	153
Cash Flow from Operating Activities	99	171	136	192	-124	-16	-1041	-920
Cash Flow from Investing Activities	81	-190	7	-38	233	-465	-3	-144
Cash Flow from Financing Activities	-176	2	-96	-153	-43	599	950	1182
Net Cash Inflow / Outflow	5	-16	48	1	67	118	-93	117
Closing Cash & Cash Equivalent	29	13	61	62	128	246	153	270

Kirloskar Oil Eng Ratios

#	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	11.44	12.03	9.66	15.16	12.81	13.48	12.07	22.96
CEPS(Rs)	19.14	19.68	17.95	21.72	19.03	19.46	18.82	30.14
DPS(Rs)	5	5	5	5	4	4	4	5
Book NAV/Share(Rs)	99.85	111.84	108.95	117.47	120.36	132.42	143.18	158.21
Core EBITDA Margin(%)	10.09	9.79	8.53	10.31	8.5	11.74	10.19	14.61
EBIT Margin(%)	8.1	8.88	6.88	9.5	7.66	9.7	8.4	13.11
Pre Tax Margin(%)	7.76	8.78	6.51	9.14	7.24	8.18	5.77	8.94
PAT Margin (%)	6.26	6.04	4.38	6.06	5.56	5.99	4.25	6.6
Cash Profit Margin (%)	10.46	9.89	8.34	8.66	8.14	8.54	6.77	8.68
ROA(%)	8.4	8.4	5.83	8.62	7.02	6.02	3.88	5.65
ROE(%)	11.46	11.36	8.53	13.42	10.93	10.8	8.58	15.21
ROCE(%)	14.76	16.58	12.79	19.65	13.95	13.66	9.94	13.77
Receivable days	21.84	22.79	35.37	40.72	44.27	47.1	41.17	36.2
Inventory Days	28.4	27.38	33.48	32.92	38.63	43.48	34.83	33.89
Payable days	79.46	72.73	74.48	68.79	67.84	83.73	77.22	70.93
PER(x)	18.51	32.43	33.55	11.51	6.79	12.15	10.94	17.15
Price/Book(x)	2.12	3.49	2.98	1.49	0.72	1.24	0.92	2.49
Dividend Yield(%)	2.36	1.28	1.54	2.87	4.6	2.44	3.03	1.27
EV/Net Sales(x)	1.23	2.11	1.56	0.67	0.38	0.89	0.92	1.72
EV/Core EBITDA(x)	8.62	15.38	14.11	5.5	3.92	7.15	8.41	11.34
Net Sales Growth(%)	0	8.53	14.28	18.69	-6.81	-2.47	21.96	24.88
EBIT Growth(%)	0	19.3	-16.19	60.88	-24.82	23.5	5.66	94.97
PAT Growth(%)	0	5.12	-21.66	61.22	-14.45	5.06	-13.44	94.09
EPS Growth(%)	0	5.12	-19.65	56.86	-15.51	5.28	-10.48	90.27
Debt/Equity(x)	0.01	0.01	0.09	0.05	0.1	0.44	0.94	1.41
Current Ratio(x)	2.86	3.36	2.15	2.43	2.25	1.83	1.54	1.34
Quick Ratio(x)	2.43	2.9	1.7	2.01	1.7	1.53	1.33	1.17
Interest Cover(x)	23.69	90.91	18.54	26.56	18.22	6.38	3.19	3.14
Total Debt/Mcap(x)	0	0	0.03	0.04	0.14	0.35	1.02	0.57

Kirloskar Oil Eng Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	59.44	59.44	59.44	59.44	59.42	41.25	41.23	41.23	41.23	41.21
FII	1.33	1.04	1.02	2.64	3.6	6.03	6.17	7.8	9.05	9.76
DII	16.91	16.7	16.8	13.54	14.66	27.95	28.56	24.28	24.37	25.17
Public	22.32	22.82	22.73	24.38	22.32	24.76	24.04	26.69	25.35	23.86
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	8.6	8.6	8.6	8.6	8.6	5.97	5.97	5.97	5.97	5.97
FII	0.19	0.15	0.15	0.38	0.52	0.87	0.89	1.13	1.31	1.42
DII	2.44	2.41	2.43	1.96	2.12	4.05	4.14	3.52	3.53	3.65
Public	3.23	3.3	3.29	3.53	3.23	3.58	3.48	3.87	3.67	3.46
Others	0	0	0	0	0	0	0	0	0	0
Total	14.46	14.46	14.46	14.46	14.47	14.47	14.48	14.49	14.49	14.5

Pros

Debtor days have improved from 77.22 to 70.93days.

Cons

Promoter holding is low: 41.21%.
Company has a low return on equity of 12% over the last 3 years.
Stock is trading at 5.7 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 Oil Eng 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 Oil Eng

Add Watchlist

Kirloskar Oil Eng Research see more...

Overview Inc. Year: 2009Industry: Engineering - Industrial Equipments

Kirloskar Oil Eng Share Price

Alert Data

Quarterly Price

Peer Comparison

Kirloskar Oil Eng Quarterly Results

Kirloskar Oil Eng Profit & Loss

Growth Rates

Kirloskar Oil Eng Balance Sheet

Kirloskar Oil Eng Cash Flow

Kirloskar Oil Eng Ratios

Kirloskar Oil Eng Shareholding Pattern

Kirloskar Oil Eng News

IPO

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

Please Login!

Error!