KIRLOSIND - Kirloskar Industries Ltd Share Price

Industrial Products

₹3060.80-4.20(-0.14%)

Market Closed as of Apr 29, 2025, 15:30 IST

What does Kirloskar Industries Ltd do?

Other Industrial Products•Capital Goods•Small Cap

Kirloskar Industries Limited manufactures and sells iron castings in India. The company generates and sells wind-power electricity through windmills in Maharashtra. It engages in real estate activities; owns apartments, offices, lands, and buildings. In addition, the company invests in properties and securities. Further, it manufactures steel and seamless tubes. The company was formerly known as Kirloskar Oil Engines Limited and changed its name to Kirloskar Industries Limited in March 2010. Kirloskar Industries Limited was incorporated in 1978 and is based in Pune, India.

Industry Group:Industrial Products

Employees:17

Website:www.kirloskarindustries.com

Investor Care
Dividend Yield	0.39%
Dividend/Share (TTM)	13
Shares Dilution (1Y)	5.25%
Diluted EPS (TTM)	156.87

Financial Health
Debt/Equity	0.00
Debt/Cashflow	0.00

Valuation
Market Cap	3.19 kCr
Price/Earnings (Trailing)	11.31
Price/Sales (Trailing)	0.48
EV/EBITDA	3.85
Price/Free Cashflow	61.19
MarketCap/EBT	7.57

Fundamentals
Revenue (TTM)	6.64 kCr
Rev. Growth (Yr)	3.69%
Rev. Growth (Qtr)	-4.68%
Earnings (TTM)	281.86 Cr
Earnings Growth (Yr)	-49.06%
Earnings Growth (Qtr)	-41.78%

Profitability
Operating Margin	6.74%
EBT Margin	6.34%
Return on Equity	3.23%
Return on Assets	2.24%
Free Cashflow Yield	1.63%

Revenue Breakdown

Analysis of Kirloskar Industries's financial performance, highlighting revenue trends, growth patterns, and key metrics through quarterly analysis.

Revenue

Last Updated: Dec 31, 2024

Description	Share	Value
Iron Casting (Refer Note 3 below)	48.6%	936.8 Cr
Tube	31.0%	598.1 Cr
Steel	18.4%	354.8 Cr
Unallocable	1.9%	37.4 Cr
Total		1.9 kCr

Balance Sheet for Kirloskar Industries

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	50%	19	13	58	28	17	13
Trade receivables	-	0	0	0	0.13	0.24	0.28
Loans	36.8%	261	191	193	181	159	140
Investments	63.9%	5,486	3,348	2,595	1,854	1,741	1,403
Other financial assets	1880.2%	21	2.01	3.92	32	31	30
Total finanical assets	-	5,846	-	-	-	-	-
Inventories	-	0	0	0.01	0.01	0.01	0.01
Current tax assets (Net)	-96.1%	0	0.49	11	14	0	14
Investment property	0%	16	16	17	17	17	18
Property, plant and equipment	0%	18	18	17	20	21	21
Capital work-in-progress	-	0	0	0.45	0	0	0
Total non-financial assets	-	560	-	-	-	-	-
Total assets	54.4%	6,406	4,149	3,311	2,253	1,988	1,641
Equity share capital	0.3%	9.96	9.93	9.89	9.88	9.81	9.78
Total equity	48.8%	5,762	3,872	3,132	2,191	1,927	1,614
Deposits	-45.5%	7.54	13	13	12	11	11
Total financial liabilities	-	12	-	-	-	-	-
Current tax liabilities	-	4.71	0	0	-	18	0
Provisions	3.2%	4.58	4.47	4.42	6.66	6.28	5.85
Total non financial liabilities	-	631	-	-	-	-	-
Total liabilities	-	-	277	180	62	61	26
Total equity and liabilities	54.4%	6,406	4,149	3,311	2,253	1,988	1,641

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	-11.9%	53	60	215	89	130	94
Derivative financial instruments	-	0	0	4.04	-	6.57	3.37
Trade receivables	12.8%	1,029	912	878	818	885	747
Investments	63.3%	5,537	3,392	2,618	1,575	1,528	1,190
Other financial assets	37.1%	49	36	39	41	38	36
Total finanical assets	-	6,794	-	-	-	-	-
Inventories	26%	1,294	1,027	1,182	1,135	946	992
Current tax assets (Net)	-8%	24	26	52	36	7.36	23
Investment property	0%	16	16	17	17	17	18
Property, plant and equipment	1.9%	3,301	3,240	3,205	3,088	2,710	2,760
Capital work-in-progress	7.2%	780	728	434	388	625	398
Goodwill	0%	0.05	0.05	0.05	0.01	0.01	0.01
Total non-financial assets	-	5,769	-	-	-	-	-
Total assets	28.7%	12,563	9,764	8,944	7,533	7,249	6,724
Equity share capital	0.3%	9.96	9.93	9.89	9.88	9.81	9.78
Non controlling interest	-	-	1,884	1,936	1,850	1,836	1,737
Total equity	29.4%	8,722	6,738	5,993	4,923	4,554	4,065
Derivative financial instruments	-	0	0	0	1.48	0	0
Borrowings	10.1%	1,341	1,218	1,220	964	1,047	1,145
Deposits	-18.2%	19	23	17	15	13	12
Total financial liabilities	-	2,850	-	-	-	-	-
Current tax liabilities	30.8%	18	14	24	23	19	13
Provisions	31.7%	55	42	34	31	32	35
Total non financial liabilities	-	990	-	-	-	-	-
Total liabilities	-	-	3,025	2,951	2,610	2,695	2,659
Total equity and liabilities	28.7%	12,563	9,764	8,944	7,533	7,249	6,724

Cash Flow for Kirloskar Industries

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

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	64.7%	1.84	1.51	1.51
Depreciation	-21%	2.43	2.81	2.85
Dividend income	-	60	0	0
Adjustments for interest income	-	23	0	0
Share-based payments	2186.1%	8.51	0.64	0.64
Net Cashflows From Operations	-83.7%	17	99	89
Dividends received	98.6%	0	-68.72	-65.7
Interest received	93.1%	0	-13.52	-2.83
Income taxes paid (refund)	-144.5%	-21.24	51	18
Other inflows/outflows of cash	-128.5%	-74.31	-31.96	-28.44
Net Cashflows From Operating Activities	44.8%	-35.79	-65.65	-26.13
Proceeds from sales of PPE	-12.5%	0.01	0.12	0.53
Purchase of property, plant and equipment	67.6%	0.76	0.26	3.74
Proceeds from sales of investment property	-	0	0	0.14
Purchase of investment property	-	0	0	0.21
Dividends received	-13.2%	60	69	66
Interest received	200%	25	9	1.15
Other inflows/outflows of cash	525%	76	13	-47.72
Net Cashflows From Investing Activities	-93.8%	6.56	90	16
Proceeds from exercise of stock options	-5.6%	0.05	0.1	0
Payments of lease liabilities	-8.8%	0.26	0.32	0.31
Dividends paid	14.5%	11	9.73	9.69
Other inflows (outflows) of cash	-	0	0	0.07
Net Cashflows From Financing Activities	218.7%	14	-9.95	-9.93
Net change in cash and cash eq.	-216.6%	-15.32	15	-20.21

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

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	26%	122	97	31
Change in inventories	99.1%	0	-114.97	-251.42
Depreciation	37.7%	242	176	95
Impairment loss / reversal	-	0	0	4.12
Unrealised forex losses/gains	50.2%	0	-1.01	2.54
Dividend income	-50%	16	31	0
Adjustments for interest income	17%	11	9.55	0
Share-based payments	55.6%	15	10	2.48
Net Cashflows From Operations	-4.6%	932	977	523
Dividends received	-	0	0	-27.29
Interest received	-	0	0	-2.92
Income taxes paid (refund)	-14.4%	185	216	135
Other inflows/outflows of cash	-	-171.51	0	-24.88
Net Cashflows From Operating Activities	-24.2%	576	760	333
Proceeds from sales of PPE	-91%	6.83	66	6.89
Purchase of property, plant and equipment	3.5%	499	482	435
Proceeds from sales of investment property	-	0	0	0.14
Dividends received	-50%	16	31	0
Interest received	-29.4%	13	18	3.15
Other inflows/outflows of cash	-82.9%	14	77	-506.25
Net Cashflows From Investing Activities	-62.6%	-600.29	-368.87	-930.64
Proceeds from issuing shares	-327.3%	0	1.44	1.91
Proceeds from exercise of stock options	-	3.58	0	0
Proceeds from borrowings	-85.9%	19	129	309
Repayments of borrowings	-100.3%	0	369	311
Payments of lease liabilities	-10.9%	2.47	2.65	0.48
Dividends paid	21.7%	57	47	47
Interest paid	10.3%	119	108	24
Other inflows (outflows) of cash	-	128	0	719
Net Cashflows From Financing Activities	98.6%	-4.59	-396.99	647
Net change in cash and cash eq.	-366.4%	-28.71	-5.37	50

Pros

Smart Money: Smart money is taking extra interest in the stock as they increase their holdings.

Balance Sheet: Strong Balance Sheet.

Cons

Technicals: SharesGuru indicator is Bearish.

Momentum: Stock has a weak negative price momentum.

The Good, Bad and Ugly

Growth

Profitability

Size

Dilution Rank

Balance Sheet

Momentum

Technicals

Smart Money

Insider Trading

Sector Comparison: KIRLOSIND vs Industrial Products

Comprehensive comparison against sector averages

Comparative Metrics

KIRLOSIND metrics compared to Industrial

Category	KIRLOSIND	Industrial
PE	11.33	52.01
PS	0.48	3.07
Growth	5.9 %	5.3 %

Performance Comparison

KIRLOSIND vs Industrial (2021 - 2025)

Key Insights

1. KIRLOSIND is among the Top 5 Other Industrial Products companies by market cap.
2. The company holds a market share of 47.6% in Other Industrial Products.
3. The company is growing at an average growth rate of other Other Industrial Products companies.

Price to Sales Ratio

Latest reported: ₹

Revenue (Last 12 mths)

Latest reported: ₹7 kCr

Net Income (Last 12 mths)

Latest reported: ₹282 Cr

Share Holdings

Understand Kirloskar Industries 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 %
Rahul Chandrakant Kirloskar	17.76%
Atul Chandrakant Kirloskar	14.51%
Jyotsna Gautam Kulkarni	11.32%
Alpana Rahul Kirloskar	6.81%
Nihal Gautam Kulkarni	5.66%
Ambar Gautam Kulkarni	5.66%
Gauri Atul Kirloskar	5.07%
Arti Atul Kirloskar	3.44%
Aditi Atul Kirloskar	1.69%
Mahesh Ramchand Chhabria	1.2%
One Up Financial Consultants Pvt Ltd	1.15%
The New India Assurance Company Limited	1.08%
Kirloskar Chillers Private Limited	0.44%
Others	0.18%
Roopa Jayant Gupta	0.05%
Navsai Opportunities Private Limited (formerly known as Navsai Investments Private Limited)	0.04%
Alpak Investments Private Limited	0.04%
Sanjay Chandrakant Kirloskar	0.03%
Geetanjali Vikram Kirloskar	0.02%
Suman Chandrakant Kirloskar	0.02%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Is Kirloskar Industries Better than it's peers?

Detailed comparison of Kirloskar Industries against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker	Name	Mkt Cap	Revenue	Price %, 1M	Returns, 1Y	P/E	P/S	Rev 1-Yr	Inc 1-Yr
CUMMINSIND	Cummins IndiaCompressors, Pumps & Diesel Engines	80.45 kCr	10.66 kCr	-4.90%	-12.20%	40.04	7.55	+18.70%	+31.27%
VOLTAS	VoltasHousehold Appliances	41.8 kCr	15.15 kCr	-13.40%	-13.93%	58.93	2.76	+31.94%	+152.66%
THERMAX	ThermaxHeavy Electrical Equipment	39.84 kCr	10.3 kCr	-8.49%	-24.93%	65.46	3.87	+13.10%	-0.51%
KIRLOSBROS	Kirloskar BrothersCompressors, Pumps & Diesel Engines	13.86 kCr	4.52 kCr	+1.89%	+34.12%	31.96	3.07	+14.73%	+45.70%

Income Statement for Kirloskar Industries

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

AnnualQuarterly

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Total income	-1.9%	6,412	6,536	3,821	2,082	1,930	2,227
Revenue From Operations	-1.5%	6,368	6,466	3,783	2,055	1,886	2,190
Total interest earned	17%	11	9.55	2.92	2.71	2.63	3.1
Dividend income	-50%	16	31	27	11	27	22
Revenue from sale of product	-	6,331	0	0	0	0	2,162
Revenue from sale of services	-100%	0	6,421	3,751	2,040	1,853	0
Other income	-39.1%	43	70	38	28	44	36
Total Expenses	-1.5%	5,792	5,878	3,252	1,705	1,730	2,039
Cost of Materials	-6%	3,495	3,718	2,296	1,049	1,131	1,345
Purchases of stock-in-trade	-	0	0	0	0	0	14
Employee Expense	9.1%	359	329	147	114	101	100
Finance costs	26%	122	97	31	27	19	18
Depreciation and Amortization	37.7%	242	176	95	79	60	57
Impairment on financial instruments	-	0	0	4.12	2.35	-0.09	-0.71
Other expenses	1%	1,593	1,578	708	430	417	515
Profit Before exceptional items and Tax	-5.9%	619	658	568	378	200	188
Exceptional items before tax	-	-63.32	0	0	0	0	0
Total profit before tax	-15.5%	556	658	568	378	200	188
Current tax	-4.4%	173	181	165	93	28	43
Deferred tax	29.4%	23	18	87	-27.07	21	13
Tax expense	-1.5%	195	198	252	66	49	56
Total profit (loss) for period	-21.6%	361	460	316	311	151	132
Other comp. income net of taxes	640.8%	1,579	214	638	541	-397.64	-492.61
Total Comprehensive Income	188%	1,939	674	954	853	-247.01	-360.87
Reserve excluding revaluation reserves	-	-	3,063	-	-	0	-
Earnings Per Share, Basic	-15.3%	193.67	228.49	198.68	168.7	98.77	86.61
Earnings Per Share, Diluted	-16.8%	185.93	223.23	193.77	163.99	98.68	86.33
Debt equity ratio	-	0	-	-	-	043	007
Debt service coverage ratio	-	0	-	-	-	014	008
Interest service coverage ratio	-	0	-	-	-	01	003

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Total income	-4.7%	1,626	1,706	1,571	1,736	1,568	1,589
Revenue From Operations	-4.4%	1,614	1,688	1,559	1,729	1,554	1,578
Total interest earned	65.3%	3	2.21	2.56	1.96	3.17	3.01
Dividend income	-106.2%	0.01	17	0.03	3.74	0	13
Revenue from sale of product	-3.5%	1,608	1,666	1,554	1,720	1,548	1,560
Revenue from sale of services	-	0	0	0	0	0	0
Other revenue from operations	-	-	-	-	-	-	-
Other income	-35.3%	12	18	13	7.84	15	11
Total Expenses	-2%	1,546	1,577	1,475	1,594	1,420	1,403
Cost of Materials	-5.6%	943	999	921	968	845	810
Employee Expense	3.3%	96	93	97	93	94	90
Finance costs	5.6%	39	37	34	32	30	30
Depreciation and Amortization	3.2%	66	64	61	73	64	58
Other expenses	-0.7%	452	455	403	416	382	404
Profit Before exceptional items and Tax	-38.3%	80	129	96	143	148	186
Exceptional items before tax	-	0	0	0	-26.59	0	-36.73
Total profit before tax	-38.3%	80	129	96	116	148	150
Current tax	-40%	19	31	31	49	31	52
Deferred tax	-6%	6.67	7.03	-1.59	-4.13	12	6.95
Tax expense	-32.4%	26	38	30	45	43	59
Total profit (loss) for period	-42.9%	53	92	66	71	105	91
Other comp. income net of taxes	144.6%	317	-707.03	2,473	556	142	499
Total Comprehensive Income	159.9%	370	-615.4	2,540	627	247	590
Reserve excluding revaluation reserves	-	-	-	-	-	-	-
Earnings Per Share, Basic	-54.9%	23.09	49.94	28.73	63.1	43.43	116.89
Earnings Per Share, Diluted	-53.6%	22.44	47.17	26.99	60.27	41.26	113.94

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

AnnualQuarterly

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Total income	13.7%	134	118	103	58	86	78
Revenue From Operations	1.1%	91	90	73	30	56	46
Total interest earned	69.2%	23	14	2.83	1.91	1.41	2.13
Dividend income	-13.2%	60	69	66	25	48	38
Revenue from sale of product	-	0	0	0	0	0	2.99
Revenue from sale of services	-142.7%	0	3.34	3.2	1.92	3.51	0
Other income	51.9%	42	28	30	28	30	32
Total Expenses	25%	31	25	23	26	21	21
Employee Expense	123.2%	17	8.17	7.98	7.09	4.95	6.41
Finance costs	23.5%	1.63	1.51	1.51	1.55	1.34	1.37
Depreciation and Amortization	-25.4%	2.35	2.81	2.85	3.16	2.95	2.56
Impairment on financial instruments	-	0	0	0	-0.39	0	-0.8
Other expenses	-9.1%	11	12	10	14	12	12
Profit Before exceptional items and Tax	9.8%	102	93	80	32	65	57
Total profit before tax	9.8%	102	93	80	32	65	57
Current tax	17.6%	21	18	20	6.7	5.05	5.78
Deferred tax	5209.1%	6.84	1.11	-0.45	-1.44	0.42	1.51
Tax expense	44.4%	27	19	19	5.26	5.47	7.29
Total profit (loss) for period	1.4%	75	74	61	27	59	50
Other comp. income net of taxes	641.5%	1,573	213	147	542	-396.39	-492.89
Total Comprehensive Income	473.9%	1,648	288	207	569	-336.94	-443.38
Reserve excluding revaluation reserves	77.1%	3,862	2,181	-	-	-	-
Earnings Per Share, Basic	-0.1%	75.43	75.47	62.45	28.01	61.23	50.99
Earnings Per Share, Diluted	-1.8%	72.8	74.13	61.04	27.3	61.23	50.91

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Total income	-73.5%	14	50	16	41	15	50
Revenue From Operations	-80.9%	9.04	43	6.97	33	7.02	42
Total interest earned	67%	7.38	4.82	4.82	4.95	5.56	6.1
Dividend income	-102.9%	0	36	0	26	0	34
Revenue from sale of services	-	0	0	0	0	0	0
Other revenue from operations	-	-	-	-	-	-	-
Other income	-33.3%	4.89	6.83	8.82	7.61	7.58	7.36
Total Expenses	-28.4%	6.37	8.5	8.14	11	8.88	6.57
Employee Expense	-24.3%	3.24	3.96	4.77	7.21	4.72	3.2
Finance costs	-17.9%	0.21	0.33	0.42	0.42	0.5	0.36
Depreciation and Amortization	-122.2%	0	0.55	0.52	0.56	0.76	0.48
Other expenses	-27.8%	2.92	3.66	2.43	3.24	2.9	2.53
Profit Before exceptional items and Tax	-84%	7.56	42	7.65	29	5.72	43
Total profit before tax	-84%	7.56	42	7.65	29	5.72	43
Current tax	-105%	0.65	7.99	1.11	7.11	1.59	7.57
Deferred tax	40.3%	0.26	-0.24	0.07	-0.12	-0.74	0.05
Tax expense	-101.3%	0.91	7.75	1.18	6.99	0.85	7.62
Total profit (loss) for period	-83.6%	6.58	35	6.36	22	4.48	36
Other comp. income net of taxes	144.6%	316	-705.03	2,479	557	142	492
Total Comprehensive Income	148%	323	-670.51	2,485	579	147	528
Reserve excluding revaluation reserves	-	-	-	-	3,862	-	-
Earnings Per Share, Basic	-84.2%	6.31	34.69	6.4	22.18	4.51	36.47
Earnings Per Share, Diluted	-83.8%	6.17	32.93	6.06	21.18	4.08	35.56

KIRLOSIND - Kirloskar Industries Ltd Share Price

What does Kirloskar Industries Ltd do?

Investor Care

Financial Health

Valuation

Fundamentals

Profitability

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Share Holdings

Holding Pattern

Share Holding Details

Overall Distribution

Ownership Distribution