WEBSITE BSE:505283 NSE: KIRLOSAR PN Inc. Year: 1974 Industry: Compressors / Pumps My Bucket: Add Stock
Last updated: 15:58
Kirloskar Pneumatic Company Ltd is a holding organization. It is engaged in the manufacture of gears and gear boxes, compressors. The Company's segments consist of Compression Products/ Systems and Transmission Products. The Compression Products/ Systems section gives merchandise, consisting of air, gas and refrigeration compressors, and packages and structures to the oil and gas, cold chain and other business markets. It offers refrigeration and gasoline compression systems for refineries, petrochemical plants and compressed natural gas statio...Read More
Kirloskar Pneumatic Company Ltd is a holding organization. It is engaged in the manufacture of gears and gear boxes, compressors. The Company's segments consist of Compression Products/ Systems and Transmission Products. The Compression Products/ Systems section gives merchandise, consisting of air, gas and refrigeration compressors, and packages and structures to the oil and gas, cold chain and other business markets. It offers refrigeration and gasoline compression systems for refineries, petrochemical plants and compressed natural gas stations; ammonia compressor and applications for the cold store units, dairy units and pharmaceutical plants; air compressors and packages for cement, power, engineering, steel and different markets, and heating, ventilating and aircon structures and air compressor packages for defense sector. The Company's Transmission Products segment gives traction gears, custom designed gearboxes and specialized products for Indian Railways, wind power initiatives and other business markets. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹8688 Cr.
Stock P/E 41.1
P/B 7.4
Current Price ₹1337.4
Book Value ₹ 181.7
Face Value 2
52W High ₹1548
Dividend Yield 0.75%
52W Low ₹ 955
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Mar 2014 | Dec 2014 | Mar 2015 | Mar 2016 | Jun 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 138 | 102 | 178 | 184 | 275 | 343 | 592 | 282 | 386 | 407 |
| Other Income | 3 | 1 | 5 | 3 | 4 | 6 | 6 | 8 | 7 | 6 |
| Total Income | 141 | 103 | 183 | 187 | 280 | 349 | 597 | 290 | 394 | 413 |
| Total Expenditure | 114 | 94 | 150 | 152 | 236 | 293 | 482 | 248 | 328 | 328 |
| Operating Profit | 27 | 9 | 33 | 35 | 44 | 55 | 115 | 42 | 66 | 86 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Depreciation | 4 | 5 | 5 | 6 | 8 | 7 | 7 | 8 | 8 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | -18 |
| Profit Before Tax | 24 | 4 | 28 | 29 | 36 | 49 | 104 | 34 | 57 | 59 |
| Provision for Tax | 11 | 2 | 8 | 10 | 9 | 12 | 24 | 9 | 14 | 17 |
| Profit After Tax | 13 | 3 | 20 | 19 | 27 | 37 | 80 | 25 | 44 | 42 |
| Adjustments | 1 | 0 | 1 | 2 | 0 | -0 | 0 | 1 | -0 | 1 |
| Profit After Adjustments | 14 | 3 | 21 | 21 | 27 | 37 | 80 | 27 | 44 | 42 |
| Adjusted Earnings Per Share | 2.2 | 0.4 | 3.3 | 3.3 | 4.1 | 5.6 | 12.4 | 4.1 | 6.7 | 6.5 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 492 | 667 | 549 | 484 | 441 | 509 | 1640 | 1667 |
| Other Income | 10 | 14 | 13 | 15 | 14 | 19 | 22 | 27 |
| Total Income | 501 | 680 | 562 | 499 | 455 | 528 | 1662 | 1694 |
| Total Expenditure | 419 | 576 | 477 | 427 | 412 | 458 | 1346 | 1386 |
| Operating Profit | 83 | 104 | 85 | 73 | 43 | 70 | 316 | 309 |
| Interest | 6 | 4 | 3 | 2 | 1 | 1 | 3 | 1 |
| Depreciation | 12 | 12 | 11 | 13 | 19 | 19 | 29 | 31 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -22 |
| Profit Before Tax | 65 | 88 | 70 | 58 | 23 | 50 | 281 | 254 |
| Provision for Tax | 22 | 27 | 24 | 23 | 6 | 15 | 70 | 64 |
| Profit After Tax | 44 | 62 | 46 | 35 | 17 | 34 | 211 | 191 |
| Adjustments | 0 | 0 | 13 | 1 | 3 | 2 | -0 | 2 |
| Profit After Adjustments | 44 | 62 | 60 | 37 | 19 | 37 | 211 | 193 |
| Adjusted Earnings Per Share | 6.8 | 9.6 | 9.3 | 5.7 | 3 | 5.7 | 32.5 | 29.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 222% | 50% | 20% | 0% |
| Operating Profit CAGR | 351% | 63% | 25% | 0% |
| PAT CAGR | 521% | 82% | 28% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 9% | 31% | 38% | 26% |
| ROE Average | 30% | 15% | 15% | 19% |
| ROCE Average | 39% | 21% | 23% | 27% |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 187 | 230 | 271 | 293 | 303 | 329 | 1096 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 13 |
| Borrowings | 12 | 6 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 4 | 4 | 5 | 6 | 4 | 4 | 29 |
| Total Current Liabilities | 254 | 243 | 217 | 182 | 195 | 176 | 566 |
| Total Liabilities | 457 | 483 | 494 | 480 | 502 | 509 | 1704 |
| Fixed Assets | 85 | 91 | 102 | 114 | 97 | 82 | 315 |
| Other Non-Current Assets | 13 | 12 | 30 | 47 | 47 | 48 | 209 |
| Total Current Assets | 359 | 380 | 362 | 319 | 358 | 379 | 1174 |
| Total Assets | 457 | 483 | 494 | 480 | 502 | 509 | 1704 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 26 | 27 | 25 | 16 | 13 | 21 | 50 |
| Cash Flow from Operating Activities | 81 | 75 | 41 | 63 | 3 | 53 | 215 |
| Cash Flow from Investing Activities | -48 | -52 | -25 | -48 | 20 | -30 | -155 |
| Cash Flow from Financing Activities | -31 | -25 | -25 | -18 | -15 | -18 | -46 |
| Net Cash Inflow / Outflow | 1 | -2 | -9 | -3 | 8 | 4 | 14 |
| Closing Cash & Cash Equivalent | 27 | 25 | 16 | 13 | 21 | 25 | 64 |
| # | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 6.84 | 9.64 | 9.28 | 5.69 | 3.04 | 5.73 | 32.54 |
| CEPS(Rs) | 8.67 | 11.52 | 9.01 | 7.54 | 5.54 | 8.34 | 37.05 |
| DPS(Rs) | 2.4 | 2.4 | 2.4 | 2 | 1 | 1.4 | 10 |
| Book NAV/Share(Rs) | 28.92 | 35.77 | 42.24 | 45.59 | 47.19 | 51.23 | 167.84 |
| Core EBITDA Margin(%) | 13.88 | 12.71 | 12.1 | 10.88 | 6.13 | 9.14 | 17.93 |
| EBIT Margin(%) | 13.5 | 12.92 | 12.33 | 11.28 | 5 | 9.19 | 17.27 |
| Pre Tax Margin(%) | 12.4 | 12.43 | 11.78 | 10.99 | 4.74 | 8.98 | 17.12 |
| PAT Margin (%) | 8.33 | 8.7 | 7.79 | 6.69 | 3.51 | 6.22 | 12.88 |
| Cash Profit Margin (%) | 10.55 | 10.39 | 9.73 | 9.2 | 7.49 | 9.67 | 14.66 |
| ROA(%) | 9.6 | 13.16 | 9.49 | 7.23 | 3.4 | 6.82 | 19.09 |
| ROE(%) | 23.64 | 29.8 | 18.51 | 12.49 | 5.6 | 10.9 | 29.8 |
| ROCE(%) | 34.87 | 41.2 | 28.22 | 20.83 | 7.98 | 16.1 | 39.49 |
| Receivable days | 99.46 | 71.5 | 81.96 | 83.86 | 97.44 | 86.48 | 66.64 |
| Inventory Days | 57.03 | 42.21 | 47.43 | 39.58 | 38.26 | 37.97 | 30.35 |
| Payable days | 135.61 | 97.26 | 123 | 109.84 | 136.76 | 127.69 | 65.31 |
| PER(x) | 11.73 | 10.08 | 9.49 | 14.58 | 35.99 | 23.4 | 36.37 |
| Price/Book(x) | 2.77 | 2.72 | 2.08 | 1.82 | 2.32 | 2.62 | 7.05 |
| Dividend Yield(%) | 2.99 | 2.47 | 2.73 | 2.41 | 0.92 | 1.04 | 0.84 |
| EV/Net Sales(x) | 1.03 | 0.92 | 1.01 | 1.07 | 1.54 | 1.64 | 4.65 |
| EV/Core EBITDA(x) | 6.1 | 5.88 | 6.55 | 7.15 | 15.95 | 11.94 | 24.1 |
| Net Sales Growth(%) | 0 | 35.56 | -17.67 | -11.84 | -8.86 | 15.4 | 222.31 |
| EBIT Growth(%) | 0 | 29.16 | -20.26 | -19.01 | -59.98 | 114.15 | 456.68 |
| PAT Growth(%) | 0 | 40.98 | -25.12 | -24.04 | -52.61 | 106.49 | 513.16 |
| EPS Growth(%) | 0 | 40.98 | -3.76 | -38.7 | -46.63 | 88.78 | 467.97 |
| Debt/Equity(x) | 0.1 | 0.05 | 0.02 | 0 | 0 | 0 | 0.01 |
| Current Ratio(x) | 1.42 | 1.57 | 1.66 | 1.76 | 1.84 | 2.15 | 2.07 |
| Quick Ratio(x) | 1.09 | 1.23 | 1.33 | 1.53 | 1.54 | 1.83 | 1.69 |
| Interest Cover(x) | 12.31 | 26.22 | 22.22 | 38.48 | 19.23 | 43.38 | 113.29 |
| Total Debt/Mcap(x) | 0.04 | 0.02 | 0.01 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 38.93 | 38.92 | 38.9 | 38.89 | 38.87 | 38.85 | 38.84 | 38.84 | 38.82 | 38.81 |
| FII | 1.28 | 1.7 | 3.93 | 5.52 | 8.01 | 7.74 | 7.12 | 6.81 | 6.73 | 9.56 |
| DII | 32.3 | 32.17 | 31.58 | 31.92 | 28.98 | 29.2 | 28.26 | 28.3 | 28.3 | 26.55 |
| Public | 27.49 | 27.21 | 25.59 | 23.67 | 24.14 | 24.21 | 25.78 | 26.05 | 26.15 | 25.07 |
| 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 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 |
| FII | 0.08 | 0.11 | 0.25 | 0.36 | 0.52 | 0.5 | 0.46 | 0.44 | 0.44 | 0.62 |
| DII | 2.09 | 2.08 | 2.05 | 2.07 | 1.88 | 1.89 | 1.83 | 1.84 | 1.84 | 1.72 |
| Public | 1.78 | 1.76 | 1.66 | 1.53 | 1.57 | 1.57 | 1.67 | 1.69 | 1.7 | 1.63 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.48 | 6.48 | 6.48 | 6.48 | 6.49 | 6.49 | 6.49 | 6.49 | 6.49 | 6.5 |
* The pros and cons are machine generated.
You May Also Know About
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.
ChatGPT
Claude
Perplexity
