Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Compressors / Pumps

Rating :
71/99

BSE: 505283 | NSE: KIRLPNU

1442.70
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1460.8
  •  1483
  •  1431
  •  1454.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  100349
  •  146362908.2
  •  1817
  •  953

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,337.16
  • 44.24
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,279.86
  • 0.70%
  • 8.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.85%
  • 1.52%
  • 18.38%
  • FII
  • DII
  • Others
  • 7.73%
  • 27.75%
  • 5.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.34
  • 14.62
  • 9.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.16
  • 20.56
  • 11.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.22
  • 27.02
  • 24.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.85
  • 36.04
  • 38.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.93
  • 5.20
  • 6.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.32
  • 21.47
  • 25.66

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
20.6
32.58
39.73
47.83
P/E Ratio
70.03
44.28
36.31
30.16
Revenue
1323
1640
1949
2311
EBITDA
202
292
358
431
Net Income
133
211
251
311
ROA
10.6
13.9
P/B Ratio
10.08
8.54
7.28
6.15
ROE
15.5
20.9
21.77
22.43
FCFF
117
143
165
191
FCFF Yield
1.46
1.79
2.06
2.39
Net Debt
-238
-325
630
766
BVPS
143.06
168.92
198.24
234.62

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
591.60
0.00
0
342.63
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
481.90
0.00
0
293.21
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
109.70
0.00
0
49.42
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
18.54%
0.00%
14.42%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
5.62
0.00
0
6.02
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.26
0.00
0
0.07
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
7.07
0.00
0
6.53
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
104.14
0.00
0
48.84
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
24.06
0.00
0
12.06
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
80.08
0.00
0
36.78
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
13.54%
0.00%
10.73%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
12.38
0.00
0
5.62
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
1,640.17
508.88
440.96
483.81
548.81
666.61
491.73
Net Sales Growth
-
222.31%
15.40%
-8.86%
-11.84%
-17.67%
35.56%
 
Cost Of Goods Sold
-
864.86
270.20
226.36
264.76
286.40
392.33
272.65
Gross Profit
-
775.31
238.68
214.60
219.05
262.41
274.28
219.08
GP Margin
-
47.27%
46.90%
48.67%
45.28%
47.81%
41.15%
44.55%
Total Expenditure
-
1,346.10
458.23
411.83
426.51
476.84
576.14
418.54
Power & Fuel Cost
-
21.18
8.36
7.50
7.17
8.16
7.48
5.60
% Of Sales
-
1.29%
1.64%
1.70%
1.48%
1.49%
1.12%
1.14%
Employee Cost
-
166.16
81.08
81.44
79.91
79.38
70.20
61.06
% Of Sales
-
10.13%
15.93%
18.47%
16.52%
14.46%
10.53%
12.42%
Manufacturing Exp.
-
190.63
42.86
40.29
41.82
40.92
43.60
32.81
% Of Sales
-
11.62%
8.42%
9.14%
8.64%
7.46%
6.54%
6.67%
General & Admin Exp.
-
54.77
23.15
22.18
1.78
24.97
21.49
15.92
% Of Sales
-
3.34%
4.55%
5.03%
0.37%
4.55%
3.22%
3.24%
Selling & Distn. Exp.
-
24.16
17.37
19.62
17.49
16.89
18.85
16.48
% Of Sales
-
1.47%
3.41%
4.45%
3.62%
3.08%
2.83%
3.35%
Miscellaneous Exp.
-
24.34
15.21
14.43
13.60
20.12
22.18
14.02
% Of Sales
-
1.48%
2.99%
3.27%
2.81%
3.67%
3.33%
2.85%
EBITDA
-
294.07
50.65
29.13
57.30
71.97
90.47
73.19
EBITDA Margin
-
17.93%
9.95%
6.61%
11.84%
13.11%
13.57%
14.88%
Other Income
-
22.25
19.34
13.54
15.31
12.86
13.56
9.77
Interest
-
2.50
1.17
1.24
1.54
3.30
3.51
5.78
Depreciation
-
29.14
19.09
18.90
13.21
11.49
12.06
11.75
PBT
-
284.68
49.72
22.53
57.85
70.04
88.47
65.42
Tax
-
69.55
15.27
5.84
22.64
23.68
26.56
21.51
Tax Rate
-
24.77%
30.71%
25.92%
39.14%
33.81%
30.02%
32.88%
PAT
-
211.18
34.46
16.69
35.21
46.36
61.91
43.91
PAT before Minority Interest
-
211.28
34.46
16.69
35.21
46.36
61.91
43.91
Minority Interest
-
-0.10
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
12.88%
6.77%
3.78%
7.28%
8.45%
9.29%
8.93%
PAT Growth
-
512.83%
106.47%
-52.60%
-24.05%
-25.12%
40.99%
 
EPS
-
32.54
5.31
2.57
5.43
7.14
9.54
6.77

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,096.24
329.04
303.05
292.78
271.28
229.74
186.76
Share Capital
12.98
12.84
12.84
12.84
12.84
12.84
12.84
Total Reserves
1,076.19
316.19
290.21
279.93
258.44
216.89
173.91
Non-Current Liabilities
28.96
3.89
4.30
5.85
5.04
10.65
16.79
Secured Loans
0.00
0.00
0.00
0.00
0.00
6.25
12.33
Unsecured Loans
0.10
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
10.15
4.54
4.48
4.35
3.84
2.65
1.51
Current Liabilities
566.29
175.94
194.71
181.52
217.24
242.82
253.77
Trade Payables
215.94
93.55
95.51
74.12
85.22
107.79
101.30
Other Current Liabilities
269.41
64.26
81.18
70.77
89.10
86.21
109.16
Short Term Borrowings
9.26
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
71.69
18.14
18.02
36.63
42.91
48.81
43.32
Total Liabilities
1,704.17
508.87
502.06
480.15
493.56
483.21
457.32
Net Block
315.35
81.74
97.06
113.91
102.04
90.59
84.78
Gross Block
511.52
213.88
214.29
218.67
194.28
172.69
165.97
Accumulated Depreciation
196.17
130.63
117.23
104.76
92.24
82.10
81.19
Non Current Assets
524.17
129.94
143.98
161.11
132.04
102.96
97.91
Capital Work in Progress
21.29
30.26
30.21
26.92
0.21
2.04
4.39
Non Current Investment
175.96
13.58
12.99
15.92
20.34
2.97
2.97
Long Term Loans & Adv.
9.24
4.36
3.72
4.37
9.44
7.36
5.76
Other Non Current Assets
2.33
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,174.11
378.93
358.09
319.04
361.53
380.24
359.41
Current Investments
268.55
147.19
108.09
118.47
105.00
100.00
57.89
Inventories
215.39
57.38
57.84
41.80
72.38
82.17
82.42
Sundry Debtors
480.41
118.53
143.91
109.84
132.07
135.04
143.74
Cash & Bank
67.03
24.90
20.84
13.17
15.98
25.23
27.42
Other Current Assets
142.72
0.00
0.00
0.00
36.10
37.79
47.94
Short Term Loans & Adv.
97.34
30.93
27.40
35.76
36.10
37.79
47.94
Net Current Assets
607.82
202.99
163.38
137.52
144.29
137.42
105.64
Total Assets
1,698.28
508.87
502.07
480.15
493.57
483.20
457.32

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
215.00
52.66
3.10
62.98
40.96
75.37
80.75
PBT
280.83
49.72
22.53
57.85
70.04
88.47
65.42
Adjustment
22.25
9.72
8.71
4.95
4.48
6.07
9.61
Changes in Working Capital
-22.71
6.37
-19.57
19.21
-7.31
11.19
25.97
Cash after chg. in Working capital
280.37
65.81
11.67
82.00
67.21
105.73
101.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-65.37
-13.15
-8.57
-19.02
-26.25
-30.36
-20.25
Other Direct Exp. Paid
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
Cash From Investing Activity
-155.40
-30.32
19.51
-47.59
-24.90
-52.32
-48.18
Net Fixed Assets
-283.54
0.36
3.74
-24.18
-19.76
-4.37
Net Investments
-305.49
-39.10
6.01
-8.47
-9.89
-42.21
Others
433.63
8.42
9.76
-14.94
4.75
-5.74
Cash from Financing Activity
-45.75
-18.29
-14.93
-18.20
-25.31
-25.25
-31.12
Net Cash Inflow / Outflow
13.85
4.05
7.67
-2.81
-9.26
-2.19
1.44
Opening Cash & Equivalents
49.61
20.84
13.17
15.98
25.23
27.42
25.98
Closing Cash & Equivalent
63.68
24.90
20.84
13.17
15.98
25.23
27.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
167.84
51.23
47.19
45.59
42.24
35.77
28.92
ROA
19.09%
6.82%
3.40%
7.23%
9.49%
13.16%
9.60%
ROE
29.80%
10.90%
5.60%
12.49%
18.51%
29.80%
23.64%
ROCE
39.49%
16.10%
7.98%
20.83%
28.22%
41.20%
34.87%
Fixed Asset Turnover
4.52
2.59
2.20
2.55
3.24
4.20
3.18
Receivable days
66.64
86.48
97.44
83.86
81.96
71.50
99.46
Inventory Days
30.35
37.97
38.26
39.58
47.43
42.21
57.03
Payable days
65.31
77.95
77.37
68.00
78.12
69.49
91.56
Cash Conversion Cycle
31.69
46.50
58.33
55.44
51.27
44.22
64.94
Total Debt/Equity
0.01
0.00
0.00
0.00
0.02
0.05
0.10
Interest Cover
113.29
43.38
19.23
38.48
22.22
26.22
12.31

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.