Nifty

:

25003.05

Sensex

:

82188.99

252.15 (1.02%)
746.95 (0.92%)

Login

Nifty
Sensex

:
:

25003.05
82188.99

252.15 (1.02%)
746.95 (0.92%)

Kirloskar Oil Engines Ltd.

Engineering - Industrial Equipments

Rating :

N/A

BSE: 533293 | NSE: KIRLOSENG

Watchlist

NSE BSE

869.65

06-Jun-2025

Open
High
Low
Previous Close

872
880.9
866.6
875.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

143001
124609973.2
1450
544.4

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

12,623.30
25.81
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

17,387.55
0.75%
4.09

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.82
11.78
13.63

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.50
28.96
20.12

PAT CAGR (%)

10 Years
5 Years
3 Years

9.71
19.00
36.30

P:E (Median)

8 Years
5 Years
3 Years

17.63
17.22
20.80

P:BV (Average)

8 Years
5 Years
3 Years

2.50
2.71
3.70

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.23
10.74
13.47

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 30.5 33.71 39.5 47.5
P/E Ratio 28.51 25.80 22.02 18.31
Revenue 5841 6349 7361 8671
EBITDA 1026 1191 1635 1840
Net Income 442 489 492 593
ROA 5.9 5.2
P/B Ratio 4.81 4.09 3.54 3.03
ROE 17.75 16.98 17.2 17.8
FCFF -844 -1039 264 417
FCFF Yield -5.06 -6.23 1.58 2.5
Net Debt 3397 4311 2184 2475
BVPS 180.93 212.57 246 287

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 1,412.47 1,391.68 1.49% 1,163.60 1,135.19 2.50% 1,194.35 1,058.97 12.78% 1,342.91 1,264.70 6.18%
Expenses 1,241.72 1,212.88 2.38% 1,046.59 1,002.29 4.42% 1,029.38 960.34 7.19% 1,145.24 1,110.22 3.15%
EBITDA 170.75 178.80 -4.50% 117.01 132.90 -11.96% 164.97 98.63 67.26% 197.67 154.48 27.96%
EBIDTM 12.09% 12.85% 10.06% 11.71% 13.81% 9.31% 14.72% 12.21%
Other Income 8.49 7.85 8.15% 6.76 5.65 19.65% 11.75 6.37 84.46% 10.75 6.95 54.68%
Interest 3.66 2.85 28.42% 3.11 1.98 57.07% 2.61 1.60 63.12% 2.73 1.35 102.22%
Depreciation 33.71 25.70 31.17% 31.99 25.67 24.62% 26.56 24.34 9.12% 24.74 21.30 16.15%
PBT 162.77 158.10 2.95% 88.67 110.90 -20.05% 147.55 79.06 86.63% 180.95 138.78 30.39%
Tax 41.64 40.48 2.87% 23.64 28.71 -17.66% 36.50 20.48 78.22% 46.23 35.54 30.08%
PAT 121.13 117.62 2.98% 65.03 82.19 -20.88% 111.05 58.58 89.57% 134.72 103.24 30.49%
PATM 8.58% 8.45% 5.59% 7.24% 9.30% 5.53% 10.03% 8.16%
EPS 8.34 8.10 2.96% 4.48 5.66 -20.85% 7.65 4.03 89.83% 9.28 7.11 30.52%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 1,752.89 1,660.02 5.59% 1,453.70 1,391.30 4.49% 1,500.32 1,304.83 14.98% 1,635.55 1,543.37 5.97%
Expenses 1,439.64 1,356.99 6.09% 1,198.95 1,133.27 5.80% 1,207.07 1,102.95 9.44% 1,312.53 1,276.88 2.79%
EBITDA 313.25 303.03 3.37% 254.75 258.03 -1.27% 293.25 201.88 45.26% 323.02 266.49 21.21%
EBIDTM 17.87% 18.25% 17.52% 18.55% 19.55% 15.47% 19.75% 17.27%
Other Income 15.01 7.16 109.64% 10.61 6.35 67.09% 15.74 7.84 100.77% 11.89 6.09 95.24%
Interest 130.62 96.72 35.05% 133.44 81.56 63.61% 117.64 74.13 58.69% 101.27 76.46 32.45%
Depreciation 39.24 31.09 26.21% 37.29 31.02 20.21% 32.92 29.89 10.14% 30.34 26.80 13.21%
PBT 179.30 197.98 -9.44% 94.63 120.91 -21.74% 166.30 105.70 57.33% 210.72 169.32 24.45%
Tax 52.74 51.52 2.37% 26.74 32.19 -16.93% 41.42 27.35 51.44% 54.96 44.48 23.56%
PAT 126.56 146.46 -13.59% 67.89 88.72 -23.48% 124.88 78.35 59.39% 155.76 124.84 24.77%
PATM 7.22% 8.82% 4.67% 6.38% 8.32% 6.00% 9.52% 8.09%
EPS 9.02 10.25 -12.00% 4.91 6.20 -20.81% 8.79 5.38 63.38% 10.98 8.67 26.64%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 5,113.33 4,850.54 4,116.13 3,299.66 2,694.44 2,877.48 3,202.74 2,831.89 2,670.42 2,463.05 2,507.11 Net Sales Growth 5.42% 17.84% 24.74% 22.46% -6.36% -10.16% 13.10% 6.05% 8.42% -1.76% Cost Of Goods Sold 3,336.81 3,243.92 2,789.69 2,291.19 1,743.13 1,873.97 2,071.07 1,816.71 1,665.59 1,520.61 1,598.07 Gross Profit 1,776.52 1,606.62 1,326.44 1,008.47 951.31 1,003.51 1,131.67 1,015.18 1,004.83 942.44 909.04 GP Margin 34.74% 33.12% 32.23% 30.56% 35.31% 34.87% 35.33% 35.85% 37.63% 38.26% 36.26% Total Expenditure 4,462.93 4,288.29 3,689.19 3,033.05 2,410.64 2,638.51 2,852.27 2,566.78 2,388.68 2,196.35 2,258.51 Power & Fuel Cost - 34.32 30.29 23.83 20.71 24.31 24.81 21.52 19.77 21.04 20.64 % Of Sales - 0.71% 0.74% 0.72% 0.77% 0.84% 0.77% 0.76% 0.74% 0.85% 0.82% Employee Cost - 306.92 236.48 206.99 198.87 217.81 215.73 206.11 201.57 185.41 188.40 % Of Sales - 6.33% 5.75% 6.27% 7.38% 7.57% 6.74% 7.28% 7.55% 7.53% 7.51% Manufacturing Exp. - 373.53 319.19 263.33 228.05 245.89 247.50 236.92 235.82 220.56 233.27 % Of Sales - 7.70% 7.75% 7.98% 8.46% 8.55% 7.73% 8.37% 8.83% 8.95% 9.30% General & Admin Exp. - 109.25 102.77 82.75 67.80 101.61 115.13 116.27 115.41 107.72 82.00 % Of Sales - 2.25% 2.50% 2.51% 2.52% 3.53% 3.59% 4.11% 4.32% 4.37% 3.27% Selling & Distn. Exp. - 187.42 163.34 133.93 123.79 148.94 151.01 131.77 127.93 117.63 108.40 % Of Sales - 3.86% 3.97% 4.06% 4.59% 5.18% 4.72% 4.65% 4.79% 4.78% 4.32% Miscellaneous Exp. - 32.93 47.43 31.03 28.29 25.98 27.02 37.48 22.59 23.38 108.40 % Of Sales - 0.68% 1.15% 0.94% 1.05% 0.90% 0.84% 1.32% 0.85% 0.95% 1.11% EBITDA 650.40 562.25 426.94 266.61 283.80 238.97 350.47 265.11 281.74 266.70 248.60 EBITDA Margin 12.72% 11.59% 10.37% 8.08% 10.53% 8.30% 10.94% 9.36% 10.55% 10.83% 9.92% Other Income 37.75 29.38 27.32 26.91 24.48 40.21 61.52 69.33 84.04 84.11 58.93 Interest 12.11 7.78 5.36 6.24 6.36 3.82 3.59 3.38 2.80 9.04 0.20 Depreciation 117.00 97.01 84.76 77.23 62.15 66.63 72.86 108.58 110.68 111.31 101.90 PBT 579.94 486.84 364.14 210.05 239.77 208.73 335.54 222.48 252.30 230.46 205.43 Tax 148.01 125.21 93.89 54.69 61.66 54.84 110.56 72.37 78.68 39.66 62.29 Tax Rate 25.52% 25.72% 25.78% 20.82% 26.65% 24.35% 32.95% 32.53% 31.19% 19.35% 30.32% PAT 431.93 361.63 270.25 208.01 169.74 170.38 224.98 150.11 173.62 165.32 143.14 PAT before Minority Interest 431.93 361.63 270.25 208.01 169.74 170.38 224.98 150.11 173.62 165.32 143.14 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.45% 7.46% 6.57% 6.30% 6.30% 5.92% 7.02% 5.30% 6.50% 6.71% 5.71% PAT Growth 19.44% 33.81% 29.92% 22.55% -0.38% -24.27% 49.88% -13.54% 5.02% 15.50% EPS 29.75 24.91 18.61 14.33 11.69 11.73 15.49 10.34 11.96 11.39 9.86

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 6,342.46 5,898.32 5,023.80 4,019.84 3,296.10 3,379.45 3,626.39 3,055.46 2,673.61 2,463.54 Net Sales Growth 7.51% 17.41% 24.98% 21.96% -2.47% -6.81% 18.69% 14.28% 8.53% Cost Of Goods Sold 3,591.89 3,497.23 3,117.75 2,637.64 2,050.00 2,142.22 2,328.86 1,955.34 1,665.60 1,520.61 Gross Profit 2,750.57 2,401.09 1,906.05 1,382.20 1,246.10 1,237.23 1,297.53 1,100.12 1,008.01 942.93 GP Margin 43.37% 40.71% 37.94% 34.38% 37.81% 36.61% 35.78% 36.01% 37.70% 38.28% Total Expenditure 5,158.19 4,873.69 4,289.67 3,610.07 2,909.30 3,092.17 3,252.69 2,790.09 2,391.95 2,196.72 Power & Fuel Cost - 37.43 32.73 25.98 22.28 26.29 26.59 22.74 19.77 21.04 % Of Sales - 0.63% 0.65% 0.65% 0.68% 0.78% 0.73% 0.74% 0.74% 0.85% Employee Cost - 429.61 339.72 285.57 257.40 270.37 242.91 222.24 202.34 185.51 % Of Sales - 7.28% 6.76% 7.10% 7.81% 8.00% 6.70% 7.27% 7.57% 7.53% Manufacturing Exp. - 456.36 387.89 339.18 313.13 324.30 310.54 276.65 235.82 220.56 % Of Sales - 7.74% 7.72% 8.44% 9.50% 9.60% 8.56% 9.05% 8.82% 8.95% General & Admin Exp. - 159.32 136.47 108.12 80.93 116.49 132.17 126.60 117.13 107.89 % Of Sales - 2.70% 2.72% 2.69% 2.46% 3.45% 3.64% 4.14% 4.38% 4.38% Selling & Distn. Exp. - 226.85 219.60 174.52 151.53 180.16 178.05 146.12 128.21 117.70 % Of Sales - 3.85% 4.37% 4.34% 4.60% 5.33% 4.91% 4.78% 4.80% 4.78% Miscellaneous Exp. - 66.89 55.51 39.06 34.03 32.34 33.57 40.40 23.08 23.41 % Of Sales - 1.13% 1.10% 0.97% 1.03% 0.96% 0.93% 1.32% 0.86% 0.95% EBITDA 1,184.27 1,024.63 734.13 409.77 386.80 287.28 373.70 265.37 281.66 266.82 EBITDA Margin 18.67% 17.37% 14.61% 10.19% 11.74% 8.50% 10.31% 8.69% 10.53% 10.83% Other Income 53.25 31.60 28.08 29.11 25.35 42.52 65.13 72.02 84.52 84.12 Interest 482.97 328.23 209.89 106.03 50.12 14.21 12.97 11.55 2.81 9.04 Depreciation 139.79 118.80 104.66 101.29 83.98 87.34 94.40 123.30 110.72 111.32 PBT 650.95 609.20 447.66 231.56 278.05 228.25 331.46 202.54 252.65 230.58 Tax 175.86 155.54 117.28 61.01 72.28 56.85 111.84 66.32 78.76 39.68 Tax Rate 27.02% 26.19% 26.20% 26.35% 26.80% 23.23% 33.74% 32.74% 31.17% 19.35% PAT 475.09 441.87 332.40 174.52 194.96 185.18 219.17 139.72 173.89 165.42 PAT before Minority Interest 488.42 439.70 331.65 170.87 197.40 187.89 219.62 136.22 173.89 165.42 Minority Interest 13.33 2.17 0.75 3.65 -2.44 -2.71 -0.45 3.50 0.00 0.00 PAT Margin 7.49% 7.49% 6.62% 4.34% 5.91% 5.48% 6.04% 4.57% 6.50% 6.71% PAT Growth 8.38% 32.93% 90.47% -10.48% 5.28% -15.51% 56.86% -19.65% 5.12% EPS 32.72 30.43 22.89 12.02 13.43 12.75 15.09 9.62 11.98 11.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 2,622.69 2,331.84 2,139.46 1,983.15 1,830.24 1,775.12 1,637.34 1,616.71 1,443.66 1,341.44 Share Capital 28.99 28.95 28.92 28.92 28.92 28.92 28.92 28.92 28.92 28.92 Total Reserves 2,589.04 2,298.61 2,107.17 1,953.94 1,801.32 1,746.20 1,608.42 1,587.79 1,414.74 1,312.52 Non-Current Liabilities 153.56 82.67 121.67 77.91 74.72 63.98 58.62 66.36 55.06 70.19 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 67.21 0.00 34.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 38.37 33.22 35.47 29.17 34.43 31.89 29.79 31.50 22.90 24.46 Current Liabilities 1,144.82 925.26 751.09 782.52 553.39 588.10 563.08 486.50 470.82 520.77 Trade Payables 727.40 632.61 509.84 504.78 348.09 381.98 419.57 354.98 346.13 337.58 Other Current Liabilities 214.26 126.63 124.54 137.90 132.09 128.88 74.49 71.03 68.64 65.94 Short Term Borrowings 111.92 75.14 46.55 77.68 15.26 13.07 16.50 12.45 7.17 0.00 Short Term Provisions 91.24 90.88 70.16 62.16 57.95 64.17 52.52 48.04 48.88 117.25 Total Liabilities 3,921.07 3,339.77 3,012.22 2,843.58 2,458.35 2,427.20 2,259.04 2,169.57 1,969.54 1,932.40 Net Block 490.84 425.10 450.23 445.52 362.27 399.28 422.32 437.45 475.01 513.60 Gross Block 1,896.05 1,742.46 1,699.02 1,628.08 1,490.40 1,469.85 1,440.58 1,355.58 1,306.31 1,249.23 Accumulated Depreciation 1,405.21 1,317.36 1,248.79 1,182.56 1,128.13 1,070.57 1,018.26 918.13 831.30 735.63 Non Current Assets 2,263.23 2,023.47 1,650.48 1,487.71 1,324.15 836.66 792.96 536.10 622.44 680.54 Capital Work in Progress 242.57 66.43 39.33 54.90 74.40 40.92 30.18 14.91 29.26 21.31 Non Current Investment 1,487.86 1,430.87 1,105.17 915.73 782.37 282.38 255.38 6.46 6.72 5.25 Long Term Loans & Adv. 38.04 97.44 51.48 61.58 89.78 80.54 70.54 63.99 100.46 108.40 Other Non Current Assets 3.92 3.63 4.27 9.98 15.33 33.54 14.54 13.29 10.99 31.98 Current Assets 1,657.84 1,316.30 1,361.74 1,355.87 1,134.20 1,590.54 1,466.08 1,633.47 1,347.10 1,251.86 Current Investments 388.34 261.65 567.04 618.23 319.04 711.21 675.24 985.54 785.90 871.06 Inventories 523.51 468.45 303.08 265.19 300.33 242.17 264.59 226.09 205.79 171.60 Sundry Debtors 568.44 467.21 394.54 355.82 362.83 355.19 325.99 200.97 159.34 52.62 Cash & Bank 98.00 33.83 31.44 29.41 17.13 186.11 65.21 18.04 39.53 25.26 Other Current Assets 79.55 31.71 30.03 70.06 134.87 95.86 135.05 202.83 156.54 131.32 Short Term Loans & Adv. 51.07 53.45 35.61 17.16 21.82 9.65 19.95 24.96 25.19 30.72 Net Current Assets 513.02 391.04 610.65 573.35 580.81 1,002.44 903.00 1,146.97 876.28 731.09 Total Assets 3,921.07 3,339.77 3,012.22 2,843.58 2,458.35 2,427.20 2,259.04 2,169.57 1,969.54 1,932.40

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 2,676.21 2,303.59 2,081.67 1,922.14 1,745.16 1,698.58 1,575.45 1,617.17 1,443.83 Share Capital 28.99 28.95 28.92 28.92 28.92 28.92 28.92 28.92 28.92 Total Reserves 2,631.16 2,261.08 2,041.44 1,885.94 1,711.52 1,669.66 1,546.53 1,588.25 1,414.91 Non-Current Liabilities 2,057.08 1,880.33 1,156.85 622.15 265.71 174.83 151.39 66.38 55.08 Secured Loans 1,835.67 1,801.90 1,031.66 416.99 64.44 16.69 5.47 0.00 0.00 Unsecured Loans 134.59 0.00 34.17 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 44.56 39.81 41.14 30.78 35.73 32.91 30.38 31.50 22.91 Current Liabilities 3,547.36 2,525.65 1,782.63 1,252.41 748.00 721.98 773.06 486.78 470.98 Trade Payables 794.11 678.33 575.84 594.20 413.57 439.40 488.66 354.87 346.28 Other Current Liabilities 1,411.89 1,008.92 261.76 309.39 180.47 143.73 88.73 71.42 68.65 Short Term Borrowings 1,225.46 729.24 865.77 275.36 84.92 64.78 134.01 12.45 7.17 Short Term Provisions 115.90 109.16 79.26 73.46 69.04 74.07 61.66 48.04 48.88 Total Liabilities 8,264.71 6,709.59 5,021.17 3,796.70 2,758.87 2,595.39 2,499.90 2,170.33 1,969.89 Net Block 768.79 688.56 721.44 698.27 622.78 663.29 701.93 437.62 475.21 Gross Block 2,298.46 2,113.79 2,066.05 1,960.47 1,813.18 1,784.03 1,766.71 1,355.80 1,306.51 Accumulated Depreciation 1,529.67 1,425.23 1,344.61 1,262.20 1,190.40 1,120.74 1,064.78 918.18 831.30 Non Current Assets 4,548.67 3,282.11 2,267.58 1,504.06 1,079.17 835.43 836.38 534.68 621.07 Capital Work in Progress 292.67 68.51 42.79 54.85 77.77 40.92 30.18 14.91 29.26 Non Current Investment 36.06 97.26 82.98 47.90 74.33 0.01 0.01 4.87 5.13 Long Term Loans & Adv. 83.04 106.28 72.55 78.23 106.49 96.47 87.88 63.82 100.48 Other Non Current Assets 3,368.11 2,321.50 1,347.82 624.81 197.80 34.74 16.38 13.46 10.99 Current Assets 3,695.16 3,391.56 2,753.59 2,292.64 1,679.70 1,759.96 1,663.52 1,635.65 1,348.82 Current Investments 453.18 560.92 654.93 785.68 358.29 711.21 675.24 985.54 785.90 Inventories 643.63 544.98 388.05 379.47 405.77 309.58 344.57 226.09 205.79 Sundry Debtors 607.04 527.73 468.77 438.57 412.10 407.58 401.65 201.26 158.23 Cash & Bank 504.75 290.47 174.04 258.18 142.59 198.37 70.32 19.99 42.35 Other Current Assets 1,486.56 1,409.48 995.23 407.38 360.95 133.22 171.74 202.77 156.55 Short Term Loans & Adv. 67.97 57.98 72.57 23.36 27.09 17.03 23.49 133.07 25.17 Net Current Assets 147.80 865.91 970.96 1,040.23 931.70 1,037.98 890.46 1,148.87 877.84 Total Assets 8,243.83 6,673.67 5,021.17 3,796.70 2,758.87 2,595.39 2,499.90 2,170.33 1,969.89

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 433.89 260.08 194.41 526.34 227.67 146.47 166.58 172.25 97.85 339.26 PBT 486.84 364.14 262.70 231.40 225.22 335.54 222.48 252.30 204.98 205.43 Adjustment 99.61 94.37 4.07 61.94 29.61 28.14 69.47 48.29 50.76 38.69 Changes in Working Capital -44.13 -102.45 -15.71 265.34 40.71 -100.19 -42.12 -100.12 -112.97 173.02 Cash after chg. in Working capital 542.32 356.06 251.06 558.68 295.54 263.49 249.83 200.47 142.77 417.14 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -108.43 -95.98 -56.65 -32.34 -67.87 -117.02 -83.25 -28.22 -44.92 -77.88 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -418.20 -155.62 -899.44 -545.27 -159.20 -58.55 8.26 -189.81 79.94 -282.09 Net Fixed Assets -329.73 -70.54 -55.37 -118.18 -54.03 -40.01 -100.27 -34.92 -65.03 -49.38 Net Investments -183.68 -20.31 -138.25 -432.55 -107.82 -62.97 61.38 -199.38 83.69 -268.60 Others 95.21 -64.77 -705.82 5.46 2.65 44.43 47.15 44.49 61.28 35.89 Cash from Financing Activity 49.97 -100.91 708.11 33.32 -115.29 -94.19 -129.87 2.48 -175.92 -84.33 Net Cash Inflow / Outflow 65.66 3.55 3.08 14.39 -46.82 -6.27 44.97 -15.08 1.87 -27.16 Opening Cash & Equivalents 23.91 20.36 17.28 2.89 49.71 55.98 11.01 26.09 23.19 52.42 Closing Cash & Equivalent 89.57 23.91 20.36 17.28 2.89 49.71 55.98 11.01 26.09 25.26

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -468.78 -920.30 -1,040.69 -15.94 -124.17 191.81 136.48 171.38 99.29 PBT 595.24 448.93 231.88 269.68 244.74 331.46 202.54 252.65 205.10 Adjustment 83.44 98.38 170.09 76.72 59.04 61.29 96.92 48.36 50.85 Changes in Working Capital -996.46 -1,345.99 -1,363.92 -316.08 -350.65 -79.74 -78.76 -101.40 -111.74 Cash after chg. in Working capital -317.78 -798.68 -961.95 30.32 -46.87 313.01 220.70 199.61 144.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -151.00 -121.62 -78.74 -46.26 -77.30 -121.20 -84.22 -28.23 -44.92 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -108.87 -144.43 -2.93 -465.21 233.35 -37.85 6.69 -189.81 81.31 Net Fixed Assets -329.73 -70.54 -55.37 -118.18 -54.03 -40.01 -100.27 -34.92 Net Investments -183.68 -20.31 -138.25 -432.55 -107.82 -62.97 61.38 -199.38 Others 404.54 -53.58 190.69 85.52 395.20 65.13 45.58 44.49 Cash from Financing Activity 800.30 1,182.17 950.48 598.95 -42.58 -152.75 -95.60 2.48 -175.91 Net Cash Inflow / Outflow 222.65 117.44 -93.14 117.80 66.60 1.21 47.57 -15.95 4.69 Opening Cash & Equivalents 270.30 152.95 246.05 128.34 61.74 60.53 12.96 28.91 23.19 Closing Cash & Equivalent 492.90 270.30 152.95 246.05 128.34 61.74 60.53 12.96 28.91

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 180.62 160.80 147.72 137.13 126.57 122.76 113.23 111.81 99.84 92.77 ROA 9.96% 8.51% 7.10% 6.40% 6.97% 9.60% 6.78% 8.39% 8.47% 7.57% ROE 14.62% 12.11% 10.10% 8.90% 9.45% 13.19% 9.23% 11.35% 11.87% 10.97% ROCE 18.88% 15.92% 12.52% 12.17% 12.61% 19.71% 13.76% 16.56% 15.33% 15.77% Fixed Asset Turnover 2.67 2.39 1.98 1.73 1.94 2.20 2.07 2.16 2.07 2.20 Receivable days 38.97 38.21 41.50 48.68 45.54 38.82 33.31 22.87 14.63 15.69 Inventory Days 37.32 34.21 31.43 38.30 34.41 28.88 31.02 27.41 26.05 23.09 Payable days 73.67 71.96 76.51 82.25 47.45 49.34 52.19 50.89 54.11 49.76 Cash Conversion Cycle 2.62 0.45 -3.58 4.73 32.49 18.35 12.14 -0.60 -13.43 -10.98 Total Debt/Equity 0.08 0.03 0.05 0.04 0.01 0.01 0.01 0.01 0.01 0.00 Interest Cover 63.58 68.94 43.10 37.38 59.96 94.47 66.82 91.11 23.67 1028.15

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 183.52 158.21 143.18 132.42 120.36 117.47 108.95 111.84 99.85 ROA 5.87% 5.65% 3.88% 6.02% 7.02% 8.62% 5.83% 8.40% 8.40% ROE 17.77% 15.21% 8.58% 10.80% 10.93% 13.42% 8.53% 11.36% 11.46% ROCE 14.97% 13.77% 9.94% 13.66% 13.95% 19.65% 12.79% 16.58% 14.76% Fixed Asset Turnover 2.67 2.40 2.00 1.75 1.88 2.04 1.99 2.16 2.02 Receivable days 35.11 36.20 41.17 47.10 44.27 40.72 35.37 22.79 21.84 Inventory Days 36.78 33.89 34.83 43.48 38.63 32.92 33.48 27.38 28.40 Payable days 74.20 70.93 77.22 83.73 47.29 50.55 52.99 50.87 55.29 Cash Conversion Cycle -2.31 -0.84 -1.22 6.85 35.60 23.09 15.86 -0.69 -5.05 Total Debt/Equity 1.55 1.41 0.94 0.44 0.10 0.05 0.09 0.01 0.01 Interest Cover 2.81 3.14 3.19 6.38 18.22 26.56 18.54 90.91 23.69

Top Investors:

dsp small cap fund

franklin india flexi cap fund

nippon life india trustee ltd-a/c nippon india small cap fund

investor education and protection fund (iepf)

axis mutual fund trustee limited a/c axis mutual fund a/c axis small cap fund

sundaram mutual fund a/c sundaram large and mid cap fund

Annual Reports:

News Update:

Kirloskar Oil Engines bags order from Ministry of Defence
3rd Apr 2025, 09:30 AM

The order is to be executed within 36 months
Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback