Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹9260 Cr.
Stock P/E
121.1
P/B
9.7
Current Price
₹1414.7
Book Value
₹ 146.2
Face Value
10
52W High
₹1676.3
52W Low
₹ 589.8
Dividend Yield
0%

KRN Heat Exch Refrig Overview

Business

KRN Heat Exchanger And Refrigeration Ltd. is an Indian company engaged in the design, manufacturing, and supply of various types of heat exchangers, pressure vessels, and industrial refrigeration equipment. Their product portfolio includes shell & tube heat exchangers, finned tube heat exchangers, oil coolers, industrial radiators, condensers, evaporators, and process equipment like pressure vessels and receivers. The company serves a diverse range of industries including power, chemical, petrochemical, HVAC&R, pharmaceutical, food & beverage, oil & gas, automobile, cement, and steel. KRN primarily operates on a B2B model, often providing customized solutions based on client specifications. They make money by selling these manufactured products and related engineering services.

Revenue Mix

The company's primary business revolves around the manufacturing and sale of heat transfer equipment and refrigeration solutions. While specific revenue contribution percentages for distinct product lines (e.g., shell & tube vs. finned tube vs. refrigeration units) are not readily available in public domain, their offerings broadly fall into:

Heat Exchangers: Covering various types for diverse industrial applications.

Pressure Vessels & Process Equipment: Supporting industrial processes.

Refrigeration Equipment: Industrial condensers, evaporators, and chillers.

The company caters to a wide array of industrial clients, suggesting a diversified revenue base across these product categories and end-use sectors.

Industry

The industrial equipment sector, particularly for heat exchangers and refrigeration, in India is characterized by a mix of large integrated players and numerous small to medium-sized specialized manufacturers. The industry is often project-driven and susceptible to industrial capital expenditure cycles. KRN Heat Exchanger And Refrigeration Ltd. operates as a specialized player, likely focusing on specific niches, customization, and regional markets within India. They compete with both larger, more established companies like Thermax and Alfa Laval (for certain product lines) and a multitude of smaller, regional players offering similar solutions. KRN positions itself on technical expertise, quality manufacturing, and the ability to provide tailored solutions.

MOAT

KRN's competitive advantages are likely derived from:

Specialized Expertise: Years of experience in designing and manufacturing complex heat transfer equipment for varied industrial needs. This includes engineering capabilities for custom solutions.

Quality & Customization: Ability to meet specific client requirements and adherence to quality standards, which is crucial in critical industrial applications.

Client Relationships: Building long-term relationships with industrial clients, possibly leading to repeat orders and preferred vendor status.

Cost Efficiency: For smaller players, operational efficiency and competitive pricing can be a key differentiator in a fragmented market.

However, the company likely does not possess strong brand recognition at a pan-India level compared to market leaders, significant economies of scale, or high switching costs in a broad sense, given the availability of alternative suppliers.

Growth Drivers

Industrial Capital Expenditure (Capex) Growth: A revival in private sector capex and ongoing public sector investments in infrastructure and manufacturing drives demand for industrial equipment.

Process Industry Expansion: Growth in core sectors like chemical, petrochemical, power, food & beverage, and pharmaceuticals directly fuels the need for heat exchangers and refrigeration systems.

Energy Efficiency Focus: Increasing emphasis on energy conservation and efficiency by industries promotes demand for advanced and optimized heat transfer solutions.

"Make in India" Initiative: Government push for domestic manufacturing supports local equipment suppliers like KRN.

Replacement Demand: Aging industrial infrastructure creates a demand for new and upgraded equipment.

Risks

Cyclicality of Industrial Demand: The company's performance is closely tied to the capital expenditure cycles of core industries, making it susceptible to economic slowdowns.

Raw Material Price Volatility: Fluctuations in prices of key raw materials like steel, copper, and aluminum can impact profitability, especially for fixed-price contracts.

Intense Competition: The presence of numerous domestic and international players can put pressure on pricing and margins.

Project-based Revenue: Dependence on winning specific projects can lead to revenue lumpiness and order book uncertainty.

Technology & Regulatory Changes: Rapid technological advancements or stricter environmental regulations might necessitate significant R&D investments or product modifications.

Concentration Risk: Potential reliance on a few large clients or specific industry sectors could pose a risk if demand from those sources diminishes.

Management & Ownership

KRN Heat Exchanger And Refrigeration Ltd. is promoted by Mr. Rakesh Kumar Gupta, who has experience in the heat exchanger and refrigeration industry. The company is likely still largely controlled by its promoter group, typical for many SME companies in India. The quality of management is critical for navigating the competitive industrial equipment landscape, focusing on R&D, and maintaining client relationships. As an SME company, detailed public information on broader management team capabilities and intricate ownership structures beyond promoter holdings might be limited.

Outlook

KRN Heat Exchanger And Refrigeration Ltd. operates in a crucial segment of India's industrial economy, poised to benefit from the country's manufacturing and infrastructure growth story. The increasing demand for customized and energy-efficient heat transfer solutions across diverse process industries presents a robust opportunity for the company. Its specialized expertise and focus on quality can help it secure orders in niche applications and build strong client relationships.

However, the company faces inherent challenges such as the cyclical nature of industrial capex, volatility in raw material prices, and intense competition from both large incumbents and smaller players. The ability to efficiently manage project execution, maintain competitive pricing, and continuously innovate will be key to its sustained growth and profitability. Its relatively smaller scale compared to industry giants might limit its ability to achieve significant economies of scale or invest heavily in R&D, but it also allows for agility and focus on specialized customer needs.

KRN Heat Exch Refrig Share Price

Live · BSE / NSE · Inception: 2017
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

KRN Heat Exch Refrig Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 82 96 91 111 132 115 152 153 179 252
Other Income 2 1 1 5 4 4 2 2 2 3
Total Income 84 97 93 116 136 119 154 155 181 255
Total Expenditure 64 78 73 96 113 98 122 122 146 203
Operating Profit 19 19 20 21 23 21 33 33 35 52
Interest 1 1 1 0 1 1 1 2 3 3
Depreciation 1 1 1 1 1 2 5 6 6 6
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 17 17 17 19 21 18 27 26 27 42
Provision for Tax 5 5 5 5 6 6 9 3 3 9
Profit After Tax 12 12 12 14 15 12 18 23 23 33
Adjustments -0 0 -0 -0 0 0 0 0 0 0
Profit After Adjustments 12 12 12 14 15 12 18 23 23 33
Adjusted Earnings Per Share 2.6 2.6 2 2.2 2.4 2 2.9 3.6 3.8 5

KRN Heat Exch Refrig Profit & Loss

#(Fig in Cr.) Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 308 430 600 736
Other Income 5 12 10 9
Total Income 314 442 610 745
Total Expenditure 250 359 488 593
Operating Profit 64 82 122 153
Interest 4 3 6 9
Depreciation 4 5 19 23
Exceptional Income / Expenses 0 0 0 0
Profit Before Tax 56 74 98 122
Provision for Tax 17 21 21 24
Profit After Tax 39 53 76 97
Adjustments 0 0 0 0
Profit After Adjustments 39 53 76 97
Adjusted Earnings Per Share 8.5 8.5 12.3 15.3

KRN Heat Exch Refrig Balance Sheet

#(Fig in Cr.) Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 130 499 574
Minority's Interest 0 0 0
Borrowings 8 1 0
Other Non-Current Liabilities 17 1 2
Total Current Liabilities 102 94 356
Total Liabilities 257 595 932
Fixed Assets 82 85 314
Other Non-Current Assets 6 84 35
Total Current Assets 170 426 583
Total Assets 257 595 932

KRN Heat Exch Refrig Cash Flow

#(Fig in Cr.) Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 7 10 10
Cash Flow from Operating Activities 17 21 -114
Cash Flow from Investing Activities -64 -279 -34
Cash Flow from Financing Activities 50 258 148
Net Cash Inflow / Outflow 3 -0 -0
Closing Cash & Cash Equivalent 10 10 10

KRN Heat Exch Refrig Ratios

# Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 8.54 8.51 12.3
CEPS(Rs) 9.4 9.25 15.32
DPS(Rs) 0 0 0
Book NAV/Share(Rs) 28.24 80.22 92.35
Core EBITDA Margin(%) 18.96 16.4 18.74
EBIT Margin(%) 19.44 18.08 17.31
Pre Tax Margin(%) 18.14 17.29 16.32
PAT Margin (%) 12.78 12.3 12.74
Cash Profit Margin (%) 14.07 13.38 15.87
ROA(%) 15.3 12.41 10.02
ROE(%) 30.23 16.81 14.26
ROCE(%) 29.83 21.21 16.06
Receivable days 62.09 61.73 81.41
Inventory Days 99.93 76.53 112.16
Payable days 60.11 52.6 94.64
PER(x) 0 102.32 69.25
Price/Book(x) 0 10.85 9.23
Dividend Yield(%) 0 0 0
EV/Net Sales(x) 0.33 12.31 9.06
EV/Core EBITDA(x) 1.58 64.25 44.48
Net Sales Growth(%) 0 39.43 39.6
EBIT Growth(%) 0 29.73 33.61
PAT Growth(%) 0 34.24 44.62
EPS Growth(%) 0 -0.36 44.62
Debt/Equity(x) 0.54 0.07 0.33
Current Ratio(x) 1.66 4.52 1.64
Quick Ratio(x) 0.84 3.51 0.87
Interest Cover(x) 15.03 22.78 17.6
Total Debt/Mcap(x) 0 0.01 0.04

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +40% — — —
Operating Profit CAGR +49% — — —
PAT CAGR +43% — — —
Share Price CAGR +70% — — —
ROE Average +14% +20% +20% +20%
ROCE Average +16% +22% +22% +22%

KRN Heat Exch Refrig Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 65.69 %
FII 8.86 %
DII (MF + Insurance) 8.33 %
Public (retail) 17.12 %
# Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 70.7970.7970.7970.7970.7970.7970.7965.69
FII 4.051.981.212.355.465.36.678.86
DII 7.368.186.286.076.216.366.398.33
Public 17.819.0521.7220.817.5417.5516.1617.12
Others 00000000
Total 100100100100100100100100

KRN Heat Exch Refrig Peer Comparison

Engineering - Industrial Equipments Edit Columns

KRN Heat Exch Refrig Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

KRN Heat Exch Refrig Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 20%
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Debtor days have increased from 52.6 to 94.64days.
  • Stock is trading at 9.7 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