KIRLOSBROS - Kirloskar Brothers Ltd. Share Price

Industrial Products

₹1748.90+13.40(+0.77%)

Market Closed as of Apr 28, 2025, 15:30 IST

What does Kirloskar Brothers Ltd. do?

Compressors, Pumps & Diesel Engines•Capital Goods•Small Cap

Kirloskar Brothers Limited provides fluid management solutions in India and internationally. The company manufactures various pumps, including utility, solid handling, process, split-case, multi-stage, sump, vertical inline and turbine, non-clog submersible, special engineered, hydro turbines and PAT, and submersible pumps; and sluice/gate, non-return/check, globe, air, ball, suction diffuser, triple duty, and butterfly valves. It also provides hydro turbines comprising PAT, PICO, Kaplan, Francis, and Pelton turbines; and hydro-pneumatic, boiler feed, and firefighting pumping systems, as well as heating, ventilation, and air conditioning systems. In addition, the company offers steel castings for various industries, such as power, mining, cement, heavy engineering application, sugar, etc.; stators, rotors, and electric motors, as well as installs SPP pumps and systems; manufactures and sells head multi-stage and rubber lined slurry pumps, and metal lined bearings; and sells centrifugal, fire-fighting, and water and waste water pumps. Further, it is involved in the manufacture of API, non-API pumps, steam turbines, and hydraulic power recovery turbines; bare shaft and packaged pump sets; provision of solutions for HVAC, fire protection, turf irrigation, etc., as well as upgrade, repair and maintenance, and technical support services. The company serves building and construction, irrigation, marine and defence, oil and gas, power, valves, water resource management, retail pumps, and process industries through a network of dealers and distributors. Kirloskar Brothers Limited was founded in 1888 and is headquartered in Pune, India.

Industry Group:Industrial Products

Employees:2,599

Website:www.kirloskarpumps.com

The Good, Bad and Ugly

Growth

Profitability

Size

Dilution Rank

Balance Sheet

Momentum

Technicals

Smart Money

Insider Trading

Sector Comparison: KIRLOSBROS vs Industrial Products

Comprehensive comparison against sector averages

Comparative Metrics

KIRLOSBROS metrics compared to Industrial

Category	KIRLOSBROS	Industrial
PE	31.78	38.14
PS	3.05	4.56
Growth	14.7 %	12.7 %

Performance Comparison

KIRLOSBROS vs Industrial (2021 - 2025)

Key Insights

1. KIRLOSBROS is among the Top 3 Compressors, Pumps & Diesel Engines companies by market cap.
2. The company holds a market share of 11.9% in Compressors, Pumps & Diesel Engines.
3. The company is growing at an average growth rate of other Compressors, Pumps & Diesel Engines companies.

Share Holdings

Understand Kirloskar Brothers ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Major Shareholders

Share Holding Details

As of 2025-03-31

Shareholder Name	Holding %
KIRLOSKAR INDUSTRIES LTD	23.91%
SANJAY CHANDRAKANT KIRLOSKAR	22.48%
PRATIMA SANJAY KIRLOSKAR	17.44%
NIPPON LIFE INDIA TRUSTEE LTD-A/C NIPPON INDIA SMALL CAP FUND	5.67%
LONG TERM INDIA FUND	1.13%
THE NEW INDIA ASSURANCE COMPANY LIMITED	1.06%
ATUL KIRLOSKAR	0.59%
JYOTSNA GAUTAM KULKARNI	0.56%
RAHUL CHANDRAKANT KIRLOSKAR	0.51%
PRAKAR INVESTMENTS PRIVATE LIMITED	0.34%
ACHYUT AND NEETA HOLDINGS AND FINANCE PVT LTD	0.09%
ROOPA GUPTA	0.02%
ALOK KIRLOSKAR	0.01%
SUMAN CHANDRAKANT KIRLOSKAR	0.01%
Better Value Holdings Private Limited	0%
Navsai Opportunities Private Limited (earlier known as Navsai Investments Private Limited)	0%
Cees Investments and Consultants Private Limtied	0%
Asara Sales and Investment Private Limited	0%
Kirloskar Proprietary Limited	0%
G.G. Dandekar Properties Limited (earlier known as G.G.Dandekar Machine Works Limited)	0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Investor Care
Dividend Yield	0.31%
Dividend/Share (TTM)	6
Shares Dilution (1Y)	0.00%
Diluted EPS (TTM)	54.18

Financial Health
Current Ratio	1.9
Debt/Equity	0.07
Debt/Cashflow	2.9

Cash Flow for Kirloskar Brothers

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	-84.4%	2.4	10	12
Change in inventories	-109%	-50	-23.4	-47.7
Depreciation	17.1%	49	42	41
Impairment loss / reversal	-102.3%	0.7	14	25
Unrealised forex losses/gains	178.8%	5.1	-4.2	0.3
Dividend income	60%	17	11	25
Adjustments for interest income	7.1%	7	6.6	2.7
Net Cashflows from Operations	-7%	280	301	106
Income taxes paid (refund)	39.2%	72	52	25
Other inflows (outflows) of cash	-	0	0	-3.2
Net Cashflows From Operating Activities	-16.1%	209	249	78
Cashflows used in obtaining control of subsidiaries	-	0.7	0	0
Proceeds from sales of PPE	-400%	0.5	0.9	0
Purchase of property, plant and equipment	3.5%	89	86	42
Cash receipts from repayment of advances and loans made to other parties	400%	5	1.8	0
Dividends received	60%	17	11	25
Interest received	62.2%	7	4.7	1.9
Other inflows (outflows) of cash	-147.1%	-28.7	64	-28.4
Net Cashflows From Investing Activities	-2205.1%	-88.9	-2.9	-43.8
Proceeds from borrowings	18.8%	39	33	189
Repayments of borrowings	-25.5%	115	154	92
Dividends paid	52.2%	36	24	24
Interest paid	-92.2%	1.7	10	12
Net Cashflows from Financing Activities	26.7%	-113.4	-155.1	62
Effect of exchange rate on cash eq.	-7.7%	-3.2	-2.9	-1.4
Net change in cash and cash eq.	-97.4%	3.3	88	94

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	-40.9%	14	23	22
Change in inventories	-95.1%	-138.3	-70.4	-40.7
Depreciation	13.2%	78	69	70
Unrealised forex losses/gains	-19.1%	9.9	12	6
Adjustments for interest income	13.3%	18	16	5.4
Net Cashflows from Operations	26.8%	503	397	187
Income taxes paid (refund)	89.4%	126	67	41
Other inflows (outflows) of cash	-	0	0	-3.2
Net Cashflows From Operating Activities	14.3%	376	329	143
Proceeds from sales of PPE	-101.7%	0.8	13	18
Purchase of property, plant and equipment	-2.3%	130	133	82
Dividends received	0%	1.8	1.8	1.4
Interest received	16.7%	15	13	4.2
Other inflows (outflows) of cash	-379.6%	-77.3	29	-28.4
Net Cashflows From Investing Activities	-148.6%	-189.4	-75.6	-86.9
Proceeds from borrowings	-43%	86	150	303
Repayments of borrowings	-32.5%	184	272	228
Dividends paid	52.2%	36	24	24
Interest paid	-40.9%	14	23	21
Net Cashflows from Financing Activities	13%	-147.3	-169.4	30
Effect of exchange rate on cash eq.	122.2%	5	2.8	-1.5
Net change in cash and cash eq.	-48.8%	45	87	84

Balance Sheet for Kirloskar Brothers

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	-11.3%	135	152	49	148	37	155
Current investments	22.4%	280	229	112	194	129	158
Loans, current	-8%	5.6	6	6	6	3.5	1
Total current financial assets	-13.2%	796	917	544	806	638	810
Inventories	5.3%	518	492	498	439	501	419
Total current assets	-4.1%	1,581	1,648	1,320	1,504	1,428	1,500
Property, plant and equipment	0.5%	429	427	405	332	339	348
Capital work-in-progress	-17.4%	20	24	38	78	40	21
Investment property	0%	0.5	0.5	0.5	0.5	0.5	0.5
Non-current investments	0%	298	298	298	298	303	311
Loans, non-current	-100%	1	3.2	5.7	8.2	12	15
Total non-current financial assets	-3.2%	331	342	332	353	353	359
Total non-current assets	-0.2%	907	909	925	881	866	866
Total assets	-2.7%	2,487	2,557	2,245	2,385	2,294	2,366
Borrowings, non-current	-	0	0	0	49	66	82
Total non-current financial liabilities	9.1%	13	12	14	62	77	94
Provisions, non-current	12%	29	26	28	21	25	20
Total non-current liabilities	4.7%	112	107	113	154	174	183
Borrowings, current	-84.2%	7	39	33	66	54	154
Total current financial liabilities	-18.4%	525	643	514	641	637	709
Provisions, current	-2%	49	50	49	49	48	43
Total current liabilities	-13.3%	865	998	854	980	992	1,057
Total liabilities	-11.7%	976	1,105	967	1,133	1,166	1,240
Equity share capital	0%	16	16	16	16	16	16
Total equity	4.1%	1,511	1,452	1,278	1,252	1,128	1,125
Total equity and liabilities	-2.7%	2,487	2,557	2,245	2,385	2,294	2,366

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	30.6%	347	266	146	221	111	229
Current investments	17.2%	349	298	215	227	135	158
Loans, current	-	0	0	0	0	0	0
Total current financial assets	-8.7%	1,107	1,212	864	1,072	894	1,034
Inventories	8%	920	852	799	714	760	644
Current tax assets	-2.3%	5.2	5.3	4.4	5.7	8.6	9.3
Total current assets	-0.2%	2,382	2,387	2,011	2,127	2,019	2,028
Property, plant and equipment	1.8%	626	615	579	512	514	514
Capital work-in-progress	-19.4%	26	32	46	81	46	27
Investment property	0%	0.5	0.5	0.7	0.7	0.7	0.2
Goodwill	0%	14	14	14	14	14	14
Non-current investments	550%	92	15	0	2	4	0
Loans, non-current	-	0	0	0	0	0	0
Total non-current financial assets	79.6%	168	94	63	76	58	64
Total non-current assets	-1%	929	938	920	889	856	848
Total assets	-0.4%	3,311	3,325	2,931	3,016	2,875	2,877
Borrowings, non-current	-6.2%	61	65	64	111	127	136
Total non-current financial liabilities	-3.4%	87	90	88	135	147	159
Provisions, non-current	8.3%	40	37	40	28	31	26
Total non-current liabilities	0.5%	197	196	200	233	250	254
Borrowings, current	-24.7%	68	90	103	142	150	239
Total current financial liabilities	-15.2%	802	946	815	946	985	999
Provisions, current	-1.3%	77	78	87	84	81	74
Current tax liabilities	-90.5%	1.4	5.2	8.4	6.1	0	0
Total current liabilities	-10.7%	1,255	1,405	1,255	1,376	1,428	1,443
Total liabilities	-9.4%	1,451	1,601	1,456	1,608	1,678	1,697
Equity share capital	0%	16	16	16	16	16	16
Non controlling interest	34.1%	6.5	5.1	3.8	3.4	2.7	2.6
Total equity	7.9%	1,860	1,724	1,476	1,407	1,197	1,180
Total equity and liabilities	-0.4%	3,311	3,325	2,931	3,016	2,875	2,877

Valuation
Market Cap	13.78 kCr
Price/Earnings (Trailing)	31.78
Price/Sales (Trailing)	3.05
EV/EBITDA	20.05
Price/Free Cashflow	62.35
MarketCap/EBT	24.01

Fundamentals
Revenue (TTM)	4.52 kCr
Rev. Growth (Yr)	18.55%
Rev. Growth (Qtr)	10.56%
Earnings (TTM)	433.6 Cr
Earnings Growth (Yr)	43.81%
Earnings Growth (Qtr)	22.54%

Profitability
Operating Margin	12.85%
EBT Margin	12.71%
Return on Equity	23.32%
Return on Assets	13.1%
Free Cashflow Yield	1.6%

Income Statement for Kirloskar Brothers

Standalone figures (in Rs. Crores) / View Consolidated Data

QuarterlyAnnual

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	-4.4%	660	690	665	900	644	595
Other Income	-16.9%	8.4	9.9	9.6	17	4.2	10
Total Income	-4.4%	669	700	675	917	648	605
Cost of Materials	-0.9%	346	349	362	449	324	299
Purchases of stock-in-trade	38.1%	30	22	11	33	21	24
Employee Expense	0%	86	86	92	94	83	88
Finance costs	-125%	0.9	1.4	1.6	1.1	1.2	0.5
Depreciation and Amortization	7.7%	15	14	14	13	13	12
Other expenses	5.4%	158	150	152	163	147	128
Total Expenses	-1.9%	606	618	618	750	586	556
Profit Before exceptional items and Tax	-24.7%	62	82	56	166	62	50
Exceptional items before tax	-	11	0	0	-0.7	0	0
Total profit before tax	-11.1%	73	82	56	166	62	50
Current tax	-9.5%	20	22	21	30	22	14
Deferred tax	-86.7%	-4.6	-2	-5.3	6.2	-5.2	0.7
Total tax	-26.3%	15	20	16	36	17	15
Total profit (loss) for period	-8.1%	58	63	41	129	46	35
Other comp. income net of taxes	-95.7%	1.1	3.3	-1.1	2.9	-3.5	-5.7
Total Comprehensive Income	-10.8%	59	66	40	132	42	29
Earnings Per Share, Basic	-8.5%	7.34	7.93	5.15	16.25	5.74	4.42
Earnings Per Share, Diluted	-8.5%	7.34	7.93	5.15	16.25	5.74	4.42

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	7.1%	2,720	2,540	2,166	1,800	2,097	2,224
Other Income	9.4%	36	33	36	19	25	25
Total Income	7.1%	2,756	2,573	2,202	1,819	2,122	2,248
Cost of Materials	6.2%	1,408	1,326	1,206	870	1,032	1,081
Purchases of stock-in-trade	-26.6%	114	155	132	166	172	287
Employee Expense	19.6%	343	287	251	226	258	241
Finance costs	-63.1%	5.8	14	16	24	30	26
Depreciation and Amortization	17.1%	49	42	41	38	40	37
Other expenses	4.1%	556	534	441	332	506	500
Total Expenses	3.4%	2,433	2,352	2,065	1,690	1,996	2,124
Profit Before exceptional items and Tax	46.4%	323	221	136	129	126	124
Exceptional items before tax	88.6%	-0.7	-13.9	-25.1	-4.1	-6.4	0
Total profit before tax	55.8%	322	207	111	125	120	124
Current tax	20%	79	66	36	36	36	43
Deferred tax	91.9%	0	-11.4	-3.5	-4.3	5.3	-6.5
Total tax	44.4%	79	55	33	32	41	37
Total profit (loss) for period	59.2%	243	153	78	93	79	87
Other comp. income net of taxes	-134.3%	-7.2	-2.5	2.8	2.3	-0.7	-0.2
Total Comprehensive Income	57.7%	236	150	81	96	78	87
Earnings Per Share, Basic	62.7%	30.65	19.22	9.85	11.74	9.97	11
Earnings Per Share, Diluted	62.7%	30.65	19.22	9.85	11.74	9.97	11

Consolidated figures (in Rs. Crores) / View Standalone Data

QuarterlyAnnual

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	10.4%	1,144	1,036	1,031	1,224	965	913
Other Income	23.1%	17	14	15	36	14	2.3
Total Income	10.6%	1,161	1,050	1,046	1,260	979	915
Cost of Materials	5.7%	503	476	509	581	442	437
Purchases of stock-in-trade	48.6%	53	36	17	43	28	34
Employee Expense	-4.6%	168	176	174	189	165	167
Finance costs	43.5%	7.6	5.6	5.8	7.6	5	5.7
Depreciation and Amortization	0%	22	22	21	21	21	19
Other expenses	13.1%	251	222	224	250	205	192
Total Expenses	9.5%	1,008	921	946	1,061	867	843
Profit Before exceptional items and Tax	18.8%	153	129	100	199	112	72
Exceptional items before tax	-700%	-6.2	0.1	0	-0.3	1.9	0
Total profit before tax	13.3%	146	129	100	199	114	72
Current tax	2.9%	37	36	33	47	36	23
Deferred tax	-96.6%	-4.7	-1.9	-4.1	9	-5	1.5
Total tax	-3%	33	34	29	56	31	25
Total profit (loss) for period	21.9%	118	97	66	153	82	51
Other comp. income net of taxes	-222.5%	-28.4	25	-3.9	1	13	-9.2
Total Comprehensive Income	-25.8%	90	121	62	154	95	42
Earnings Per Share, Basic	24.4%	14.76	12.06	8.2	19.16	10.31	6.35
Earnings Per Share, Diluted	24.4%	14.76	12.06	8.2	19.16	10.31	6.35

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	7.3%	4,001	3,730	3,058	2,716	3,135	3,349
Other Income	123.1%	59	27	32	54	38	24
Total Income	8%	4,060	3,758	3,090	2,770	3,173	3,373
Cost of Materials	8.3%	1,929	1,781	1,516	1,232	1,460	1,663
Purchases of stock-in-trade	-22.1%	149	191	165	213	184	265
Employee Expense	19.1%	673	565	502	489	531	584
Finance costs	-26.5%	26	35	34	44	52	47
Depreciation and Amortization	13.2%	78	69	70	68	71	64
Other expenses	1.9%	826	811	670	538	755	808
Total Expenses	4.4%	3,586	3,435	2,954	2,588	3,052	3,332
Profit Before exceptional items and Tax	47.4%	474	322	136	182	121	41
Exceptional items before tax	207.7%	6.6	-4.2	0	0	0	0
Total profit before tax	51.4%	481	318	136	182	121	41
Current tax	49.4%	134	90	46	46	40	51
Deferred tax	255.6%	7.4	2.8	8	-17.6	13	-5.4
Total tax	52.2%	141	93	54	28	53	46
Total profit (loss) for period	48.5%	350	236	94	161	72	3.1
Other comp. income net of taxes	-82.1%	3.5	15	2.2	4.5	5.4	9.2
Total Comprehensive Income	40.8%	353	251	96	165	77	12
Earnings Per Share, Basic	49.8%	43.84	29.594	11.88	20.29	9.05	0.44
Earnings Per Share, Diluted	49.8%	43.84	29.594	11.88	20.29	9.05	0.44

Ticker	Name	Mkt Cap	Revenue	Price %, 1M	Returns, 1Y	P/E	P/S	Rev 1-Yr	Inc 1-Yr
KSB	KSBCompressors, Pumps & Diesel Engines	13.06 kCr	2.57 kCr	+4.29%	-23.91%	52.77	5.08	+12.74%	+18.59%
SHAKTIPUMP	Shakti Pumps (India)Compressors, Pumps & Diesel Engines	10.84 kCr	2.47 kCr	-3.57%	+193.98%	27.95	4.38	+161.10%	+614.16%
WPIL	WPILIndustrial Products	6.66 kCr	1.77 kCr	-1.18%	+15.72%	9.71	3.77	-5.50%	+198.61%

KIRLOSBROS - Kirloskar Brothers Ltd. Share Price

What does Kirloskar Brothers Ltd. do?

Sector Comparison: KIRLOSBROS vs Industrial Products

Comparative Metrics

Performance Comparison

Share Holdings

Holding Pattern

Share Holding Details

Overall Distribution

Ownership Distribution

Investor Care

Financial Health

Cash Flow for Kirloskar Brothers

Balance Sheet for Kirloskar Brothers

Valuation

Fundamentals

Profitability

Income Statement for Kirloskar Brothers

Is Kirloskar Brothers Better than it's peers?

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)