Nifty

:

20921.80

Sensex

:

69694.15

-15.90 (-0.08%)
40.42 (0.06%)

Login

Nifty
Sensex

:
:

20921.80
69694.15

-15.90 (-0.08%)
40.42 (0.06%)

Kirloskar Brothers Ltd.

Engineering - Industrial Equipments

Rating :

77/99

BSE: 500241 | NSE: KIRLOSBROS

Watchlist

NSE BSE

968.30

06-Dec-2023

Open
High
Low
Previous Close

982.55
993.00
956.00
982.55

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

79546
766.48
1061.55
286.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7,701.47
25.42
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7,707.87
0.46%
5.23

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.32
2.18
11.15

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.18
25.59
10.66

PAT CAGR (%)

10 Years
5 Years
3 Years

13.34
11.81
13.28

P:E (Median)

8 Years
5 Years
3 Years

22.27
20.81
20.18

P:BV (Average)

8 Years
5 Years
3 Years

2.01
2.08
2.66

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.99
9.32
10.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var%
Net Sales 595.20 591.60 0.61% 581.20 542.40 7.15% 794.00 762.80 4.09% 611.90 521.00 17.45%
Expenses 543.00 552.00 -1.63% 526.80 517.90 1.72% 688.90 675.20 2.03% 536.90 491.70 9.19%
EBITDA 52.20 39.60 31.82% 54.40 24.50 122.04% 105.10 87.60 19.98% 75.00 29.30 155.97%
EBIDTM 8.77% -141.38% 9.36% 4.52% 13.24% 11.48% 12.26% 5.62%
Other Income 10.20 7.30 39.73% 4.50 6.40 -29.69% 15.40 9.70 58.76% 3.90 7.40 -47.30%
Interest 0.50 3.90 -87.18% 3.00 3.80 -21.05% 2.70 4.10 -34.15% 3.50 4.40 -20.45%
Depreciation 12.20 10.50 16.19% 10.90 10.50 3.81% 10.60 10.40 1.92% 10.70 10.60 0.94%
PBT 49.70 28.10 76.87% 45.00 12.50 260.00% 107.20 57.70 85.79% 59.40 21.70 173.73%
Tax 14.60 7.60 92.11% 11.30 4.50 151.11% 27.70 20.30 36.45% 14.90 3.90 282.05%
PAT 35.10 20.50 71.22% 33.70 8.00 321.25% 79.50 37.40 112.57% 44.50 17.80 150.00%
PATM 5.90% 56.25% 5.80% 1.47% 10.01% 4.90% 7.27% 3.42%
EPS 4.42 2.58 71.32% 4.24 1.01 319.80% 10.01 4.71 112.53% 5.60 2.24 150.00%

Description Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var%
Net Sales 913.10 864.00 5.68% 899.50 784.10 14.72% 1,124.60 954.40 17.83% 957.50 725.30 32.01%
Expenses 818.30 801.40 2.11% 789.50 743.30 6.22% 979.50 859.60 13.95% 808.20 682.10 18.49%
EBITDA 94.80 62.60 51.44% 110.00 40.80 169.61% 145.10 94.80 53.06% 149.30 43.20 245.60%
EBIDTM 10.38% -4.88% 12.23% 5.20% 12.90% 9.93% 15.59% 5.96%
Other Income 2.30 4.00 -42.50% 5.50 7.30 -24.66% 13.10 3.50 274.29% 4.10 15.90 -74.21%
Interest 5.70 8.00 -28.75% 7.50 7.30 2.74% 7.90 8.10 -2.47% 12.20 9.90 23.23%
Depreciation 18.90 16.60 13.86% 18.10 16.30 11.04% 18.10 17.40 4.02% 17.60 20.30 -13.30%
PBT 72.50 42.00 72.62% 94.90 24.50 287.35% 132.20 72.80 81.59% 119.40 28.90 313.15%
Tax 24.80 12.00 106.67% 28.90 9.30 210.75% 41.50 25.80 60.85% 30.20 8.90 239.33%
PAT 47.70 30.00 59.00% 66.00 15.20 334.21% 90.70 47.00 92.98% 89.20 20.00 346.00%
PATM 5.22% -10.84% 7.34% 1.94% 8.07% 4.92% 9.32% 2.76%
EPS 6.34 -0.96 - 8.01 1.94 312.89% 12.60 6.86 83.67% 11.16 2.73 308.79%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 2,582.30 2,539.93 2,165.94 1,799.86 2,097.03 2,223.49 1,912.50 1,735.42 1,721.22 1,625.71 1,759.81 Net Sales Growth 6.80% 17.27% 20.34% -14.17% -5.69% 16.26% 10.20% 0.82% 5.87% -7.62% Cost Of Goods Sold 1,449.80 1,474.04 1,316.94 1,070.23 1,161.79 1,320.54 1,128.79 997.46 1,072.29 952.46 1,091.58 Gross Profit 1,132.50 1,065.90 849.00 729.62 935.24 902.95 783.71 737.95 648.93 673.25 668.22 GP Margin 43.86% 41.97% 39.20% 40.54% 44.60% 40.61% 40.98% 42.52% 37.70% 41.41% 37.97% Total Expenditure 2,295.60 2,295.56 2,008.96 1,627.43 1,925.83 2,061.22 1,778.57 1,629.19 1,656.35 1,540.45 1,619.89 Power & Fuel Cost - 39.05 33.61 25.62 30.24 30.59 26.11 25.58 25.16 24.21 21.34 % Of Sales - 1.54% 1.55% 1.42% 1.44% 1.38% 1.37% 1.47% 1.46% 1.49% 1.21% Employee Cost - 287.34 250.85 225.47 258.17 240.75 227.31 216.56 191.55 170.23 152.37 % Of Sales - 11.31% 11.58% 12.53% 12.31% 10.83% 11.89% 12.48% 11.13% 10.47% 8.66% Manufacturing Exp. - 224.05 188.30 115.10 178.88 179.67 142.13 131.46 126.89 117.13 99.54 % Of Sales - 8.82% 8.69% 6.39% 8.53% 8.08% 7.43% 7.58% 7.37% 7.20% 5.66% General & Admin Exp. - 124.87 109.13 80.55 121.63 118.43 117.55 108.93 124.78 130.22 104.50 % Of Sales - 4.92% 5.04% 4.48% 5.80% 5.33% 6.15% 6.28% 7.25% 8.01% 5.94% Selling & Distn. Exp. - 60.55 47.73 51.79 117.92 120.35 93.73 84.59 83.33 91.63 83.92 % Of Sales - 2.38% 2.20% 2.88% 5.62% 5.41% 4.90% 4.87% 4.84% 5.64% 4.77% Miscellaneous Exp. - 85.67 62.39 58.67 57.20 50.89 42.94 64.60 32.34 54.58 83.92 % Of Sales - 3.37% 2.88% 3.26% 2.73% 2.29% 2.25% 3.72% 1.88% 3.36% 3.79% EBITDA 286.70 244.37 156.98 172.43 171.20 162.27 133.93 106.23 64.87 85.26 139.92 EBITDA Margin 11.10% 9.62% 7.25% 9.58% 8.16% 7.30% 7.00% 6.12% 3.77% 5.24% 7.95% Other Income 34.00 33.02 35.72 18.96 25.41 24.71 18.86 18.24 23.04 11.27 5.31 Interest 9.70 13.83 15.79 24.13 30.21 26.24 25.28 31.51 38.19 41.32 40.85 Depreciation 44.40 42.44 40.68 38.27 40.04 36.59 35.18 39.67 40.81 49.68 34.62 PBT 261.30 221.14 136.23 128.99 126.36 124.16 92.33 53.29 8.91 5.53 69.75 Tax 68.50 54.69 32.97 31.67 40.84 36.83 26.75 20.29 -3.33 -2.96 22.07 Tax Rate 26.22% 26.38% 29.67% 25.36% 34.03% 29.66% 28.97% 38.07% -37.37% -53.53% 31.64% PAT 192.80 152.59 78.17 93.23 79.17 87.32 65.59 33.00 12.25 8.49 47.69 PAT before Minority Interest 192.80 152.59 78.17 93.23 79.17 87.32 65.59 33.00 12.25 8.49 47.69 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 7.47% 6.01% 3.61% 5.18% 3.78% 3.93% 3.43% 1.90% 0.71% 0.52% 2.71% PAT Growth 130.35% 95.20% -16.15% 17.76% -9.33% 33.13% 98.76% 169.39% 44.29% -82.20% EPS 24.28 19.22 9.85 11.74 9.97 11.00 8.26 4.16 1.54 1.07 6.01

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 3,894.70 3,730.22 3,057.63 2,716.54 3,135.43 3,348.98 2,741.53 2,526.29 2,641.92 2,727.85 2,690.36 Net Sales Growth 17.04% 22.00% 12.56% -13.36% -6.38% 22.16% 8.52% -4.38% -3.15% 1.39% Cost Of Goods Sold 2,000.50 1,954.62 1,680.30 1,449.52 1,641.93 1,828.94 1,456.81 1,293.31 1,462.28 1,443.04 1,521.10 Gross Profit 1,894.20 1,775.60 1,377.33 1,267.02 1,493.50 1,520.04 1,284.71 1,232.98 1,179.63 1,284.82 1,169.27 GP Margin 48.64% 47.60% 45.05% 46.64% 47.63% 45.39% 46.86% 48.81% 44.65% 47.10% 43.46% Total Expenditure 3,395.50 3,331.22 2,851.60 2,476.05 2,928.40 3,221.26 2,591.63 2,431.03 2,567.41 2,537.40 2,490.93 Power & Fuel Cost - 58.09 47.95 39.72 44.79 48.90 42.06 41.67 40.65 38.20 34.08 % Of Sales - 1.56% 1.57% 1.46% 1.43% 1.46% 1.53% 1.65% 1.54% 1.40% 1.27% Employee Cost - 565.20 501.55 488.77 531.11 583.82 477.79 468.60 430.46 416.13 361.97 % Of Sales - 15.15% 16.40% 17.99% 16.94% 17.43% 17.43% 18.55% 16.29% 15.25% 13.45% Manufacturing Exp. - 327.33 272.42 186.93 257.72 272.51 221.93 210.68 212.41 193.47 164.80 % Of Sales - 8.78% 8.91% 6.88% 8.22% 8.14% 8.10% 8.34% 8.04% 7.09% 6.13% General & Admin Exp. - 198.44 169.61 142.98 199.47 210.33 200.09 201.40 225.78 214.43 183.86 % Of Sales - 5.32% 5.55% 5.26% 6.36% 6.28% 7.30% 7.97% 8.55% 7.86% 6.83% Selling & Distn. Exp. - 105.89 87.86 87.79 175.74 193.97 140.05 126.84 136.40 134.82 107.91 % Of Sales - 2.84% 2.87% 3.23% 5.60% 5.79% 5.11% 5.02% 5.16% 4.94% 4.01% Miscellaneous Exp. - 121.65 91.90 80.34 77.65 82.78 52.90 88.52 59.43 97.32 107.91 % Of Sales - 3.26% 3.01% 2.96% 2.48% 2.47% 1.93% 3.50% 2.25% 3.57% 4.36% EBITDA 499.20 399.00 206.03 240.49 207.03 127.72 149.90 95.26 74.51 190.45 199.43 EBITDA Margin 12.82% 10.70% 6.74% 8.85% 6.60% 3.81% 5.47% 3.77% 2.82% 6.98% 7.41% Other Income 25.00 27.27 32.43 53.73 37.54 23.67 21.91 30.63 27.34 17.24 12.11 Interest 33.30 35.39 33.47 44.15 52.05 46.99 39.92 44.53 50.76 50.46 51.38 Depreciation 72.70 68.56 69.51 67.99 71.19 63.82 58.59 64.94 66.17 94.71 54.84 PBT 419.00 322.32 135.48 182.08 121.33 40.59 73.29 16.41 -15.08 62.53 105.32 Tax 125.40 93.01 53.95 28.17 53.05 45.84 26.79 18.17 -3.77 17.27 39.93 Tax Rate 29.93% 29.24% 39.82% 15.47% 43.72% 112.93% 36.55% 110.73% 25.00% 27.62% 37.91% PAT 293.60 224.23 81.49 154.26 68.29 -4.85 45.93 -1.50 -16.39 41.10 64.08 PAT before Minority Interest 292.50 225.06 81.53 153.91 68.28 -5.25 46.50 -1.76 -11.31 45.25 65.39 Minority Interest -1.10 -0.83 -0.04 0.35 0.01 0.40 -0.57 0.26 -5.08 -4.15 -1.31 PAT Margin 7.54% 6.01% 2.67% 5.68% 2.18% -0.14% 1.68% -0.06% -0.62% 1.51% 2.38% PAT Growth 161.68% 175.16% -47.17% 125.89% - - - - - -35.86% EPS 36.98 28.24 10.26 19.43 8.60 -0.61 5.78 -0.19 -2.06 5.18 8.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 1,251.69 1,125.39 1,068.22 976.67 940.27 895.50 838.01 806.16 796.31 800.06 Share Capital 15.88 15.88 15.88 15.88 15.88 15.88 15.88 15.88 15.88 15.87 Total Reserves 1,235.81 1,109.51 1,052.34 960.79 924.38 879.62 822.13 790.28 780.05 783.78 Non-Current Liabilities 105.44 146.80 51.75 96.67 52.70 84.62 99.71 154.40 116.06 116.47 Secured Loans 49.25 82.47 33.75 59.02 23.53 35.29 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.19 0.19 0.55 0.86 1.73 3.17 4.02 Long Term Provisions 20.88 20.43 19.10 20.28 20.67 17.93 16.39 25.16 12.60 12.07 Current Liabilities 979.50 1,042.20 1,095.14 1,237.06 1,146.22 1,060.94 987.56 975.97 1,004.81 1,010.07 Trade Payables 454.91 452.11 468.27 450.64 536.98 442.00 413.89 390.84 405.02 375.38 Other Current Liabilities 442.60 426.80 514.38 518.61 443.87 463.67 348.78 301.22 331.77 365.17 Short Term Borrowings 32.66 120.74 80.00 225.00 123.77 116.90 187.76 251.72 234.19 219.27 Short Term Provisions 49.33 42.55 32.50 42.81 41.60 38.38 37.14 32.19 33.83 50.24 Total Liabilities 2,336.63 2,314.39 2,215.11 2,310.40 2,139.19 2,041.06 1,925.28 1,936.53 1,917.18 1,926.60 Net Block 335.01 350.79 298.51 304.31 279.60 280.84 291.24 295.58 310.50 310.30 Gross Block 913.62 888.12 800.45 780.57 717.86 684.09 663.47 638.68 621.74 572.24 Accumulated Depreciation 578.61 537.33 501.94 476.26 438.26 403.25 372.23 343.10 311.24 261.94 Non Current Assets 832.77 829.04 877.96 804.53 730.61 736.87 822.59 869.72 795.18 770.67 Capital Work in Progress 78.48 21.44 71.99 48.01 23.75 11.77 3.26 6.13 7.07 3.35 Non Current Investment 297.54 311.39 336.99 292.07 298.42 273.62 239.30 239.30 233.41 214.94 Long Term Loans & Adv. 116.54 141.09 119.82 111.51 102.02 111.98 148.47 305.46 151.04 181.84 Other Non Current Assets 4.70 3.82 50.65 48.63 26.82 58.67 140.32 23.25 93.16 60.24 Current Assets 1,503.86 1,485.35 1,337.16 1,505.88 1,408.57 1,304.19 1,102.69 1,066.81 1,122.00 1,155.93 Current Investments 193.74 253.42 126.82 45.03 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 439.38 419.26 374.49 419.70 367.03 312.65 259.51 206.22 187.66 132.07 Sundry Debtors 369.00 394.43 349.19 339.06 471.27 381.79 339.97 356.61 394.67 341.44 Cash & Bank 150.05 61.36 62.24 196.79 35.41 60.74 25.47 20.16 14.25 20.94 Other Current Assets 351.69 34.60 161.04 209.40 534.87 549.02 477.74 483.81 525.42 661.47 Short Term Loans & Adv. 318.74 322.28 263.37 295.90 266.01 258.47 230.19 319.02 109.78 158.23 Net Current Assets 524.36 443.15 242.02 268.81 262.36 243.25 115.13 90.84 117.19 145.86 Total Assets 2,336.63 2,314.39 2,215.12 2,310.41 2,139.18 2,041.06 1,925.28 1,936.53 1,917.18 1,926.60

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 1,403.88 1,177.43 1,104.69 943.06 909.31 942.48 898.08 922.39 1,013.46 997.69 Share Capital 15.88 15.88 15.88 15.88 15.88 15.88 15.88 15.88 15.88 15.87 Total Reserves 1,388.00 1,161.54 1,088.81 927.18 893.42 926.60 882.19 906.51 997.21 981.41 Non-Current Liabilities 192.09 211.95 101.54 167.00 86.50 121.27 146.56 206.03 164.42 147.45 Secured Loans 110.95 136.36 83.84 116.83 62.05 80.58 45.26 37.21 42.35 26.77 Unsecured Loans 0.00 0.00 0.18 0.19 0.19 1.48 4.93 8.20 9.18 5.64 Long Term Provisions 27.48 25.94 24.54 25.72 27.10 23.12 21.30 29.89 17.78 16.31 Current Liabilities 1,375.62 1,428.57 1,458.58 1,702.92 1,621.70 1,452.56 1,379.95 1,304.51 1,428.76 1,426.53 Trade Payables 617.71 591.05 549.76 535.00 675.15 574.54 549.74 539.15 625.46 582.67 Other Current Liabilities 562.90 562.23 665.32 672.25 584.01 577.45 476.96 415.39 448.62 514.20 Short Term Borrowings 104.97 201.31 188.22 432.93 300.99 248.26 305.03 303.55 296.39 262.50 Short Term Provisions 90.04 73.98 55.29 62.74 61.55 52.31 48.22 46.42 58.29 67.15 Total Liabilities 2,974.99 2,820.56 2,667.36 2,815.86 2,620.40 2,519.79 2,427.49 2,435.12 2,608.46 2,573.49 Net Block 531.14 532.09 478.13 498.85 454.12 458.30 477.79 500.51 570.96 542.63 Gross Block 1,428.88 1,359.64 1,248.90 1,222.19 1,104.19 1,041.30 1,005.29 984.66 1,041.23 921.31 Accumulated Depreciation 897.74 827.55 770.77 723.33 650.07 583.00 527.50 484.15 470.28 378.68 Non Current Assets 848.22 806.62 801.37 787.79 684.86 702.07 827.46 886.20 850.06 825.91 Capital Work in Progress 81.97 26.73 72.88 50.79 24.77 13.07 3.94 6.36 12.08 10.41 Non Current Investment 90.48 79.66 70.55 61.87 59.92 52.00 48.16 42.82 0.03 1.13 Long Term Loans & Adv. 134.26 150.44 124.47 126.86 132.10 119.29 157.05 330.36 165.54 199.89 Other Non Current Assets 9.68 17.50 55.33 49.42 13.94 59.41 140.53 6.15 101.45 71.85 Current Assets 2,126.77 2,013.93 1,865.99 2,028.07 1,935.55 1,817.73 1,600.02 1,548.92 1,758.40 1,747.58 Current Investments 226.74 253.42 126.82 45.03 0.00 0.00 0.00 0.00 0.00 10.46 Inventories 713.96 643.52 602.84 615.68 616.67 520.23 430.66 362.04 338.70 274.05 Sundry Debtors 488.47 515.21 463.69 489.66 609.71 542.72 531.58 568.11 787.71 679.46 Cash & Bank 252.86 164.08 175.39 320.82 73.53 91.50 73.06 60.93 63.74 71.66 Other Current Assets 444.74 192.76 333.80 398.16 635.65 663.28 564.73 557.84 568.25 711.95 Short Term Loans & Adv. 281.68 244.94 163.45 158.73 122.89 150.98 159.74 393.41 135.21 205.23 Net Current Assets 751.15 585.36 407.41 325.15 313.84 365.17 220.07 244.41 329.64 321.05 Total Assets 2,974.99 2,820.55 2,667.36 2,815.86 2,620.41 2,519.80 2,427.48 2,435.12 2,608.46 2,573.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 249.28 77.95 242.73 211.54 82.93 148.17 118.05 50.49 108.50 113.86 PBT 207.28 111.14 124.89 120.01 124.16 92.33 53.29 7.44 5.53 69.75 Adjustment 99.11 74.65 87.79 105.06 85.73 75.63 108.51 87.91 108.86 73.30 Changes in Working Capital -5.51 -82.87 56.88 15.87 -112.11 -9.23 -48.53 -30.18 5.19 -7.07 Cash after chg. in Working capital 300.89 102.92 269.56 240.94 97.78 158.73 113.27 65.18 119.58 135.99 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -51.61 -24.97 -26.83 -29.40 -14.84 -10.56 4.78 -14.68 -11.08 -22.13 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 -2.77 -138.83 -177.05 -138.57 -60.86 -60.28 -20.83 -20.08 -65.78 -14.73 Net Fixed Assets -82.54 -37.12 -43.86 -86.97 -45.75 -29.13 -21.92 -16.00 -53.22 -24.46 Net Investments 73.53 -101.00 -126.71 -38.68 -24.80 -34.32 0.00 -5.89 -18.47 0.00 Others 6.24 -0.71 -6.48 -12.92 9.69 3.17 1.09 1.81 5.91 9.73 Cash from Financing Activity -155.08 61.80 -199.14 88.88 -46.92 -51.95 -91.25 -24.02 -44.15 -95.86 Net Cash Inflow / Outflow 91.43 0.91 -133.46 161.85 -24.85 35.94 5.97 6.40 -1.43 3.27 Opening Cash & Equivalents 59.87 60.43 194.61 33.30 58.28 22.38 16.45 15.14 20.94 17.52 Closing Cash & Equivalent 148.44 59.87 60.43 194.61 33.30 58.28 22.38 20.16 14.25 20.94

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 329.24 114.33 316.58 305.23 61.74 109.58 100.37 96.77 127.38 189.06 PBT 318.07 135.48 182.08 121.33 40.59 73.29 16.41 -15.08 62.53 105.32 Adjustment 122.23 108.53 122.17 127.77 123.26 88.71 147.00 132.35 169.94 111.93 Changes in Working Capital -43.62 -88.26 48.12 92.08 -83.92 -38.80 -68.25 1.70 -74.09 8.59 Cash after chg. in Working capital 396.69 155.76 352.37 341.18 79.93 123.20 95.16 118.96 158.38 225.83 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -67.44 -41.42 -35.80 -35.95 -18.19 -13.63 5.21 -22.19 -31.00 -36.77 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 -75.71 -181.91 -143.87 -171.21 -56.84 -45.23 -33.19 -45.73 -132.98 -74.14 Net Fixed Assets -82.54 -37.12 -43.86 -86.97 -45.75 -29.13 -21.92 -16.00 -53.22 -24.46 Net Investments 73.53 -101.00 -126.71 -38.68 -24.80 -34.32 0.00 -5.89 -18.47 0.00 Others -66.70 -43.79 26.70 -45.56 13.71 18.22 -11.27 -23.84 -61.29 -49.68 Cash from Financing Activity -169.38 29.79 -315.39 125.03 -23.42 -52.14 -57.94 -50.02 -2.17 -112.13 Net Cash Inflow / Outflow 84.15 -37.78 -142.68 259.05 -18.52 12.21 9.24 1.02 -7.76 2.79 Opening Cash & Equivalents 134.27 173.58 316.96 58.39 77.00 63.41 55.63 60.36 71.29 68.35 Closing Cash & Equivalent 221.28 134.27 173.58 316.96 58.39 77.00 63.41 60.26 62.77 71.29

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 157.62 141.72 134.52 122.99 118.41 112.77 105.53 101.52 100.26 100.76 ROA 6.56% 3.45% 4.12% 3.56% 4.18% 3.31% 1.71% 0.64% 0.44% 2.49% ROE 12.84% 7.13% 9.12% 8.26% 9.51% 7.57% 4.01% 1.53% 1.06% 6.06% ROCE 16.21% 9.88% 11.95% 12.59% 13.92% 11.27% 8.12% 4.50% 4.55% 10.68% Fixed Asset Turnover 2.85 2.60 2.30 2.80 3.17 2.87 2.80 2.73 2.85 3.30 Receivable days 54.18 61.73 69.07 70.52 70.02 68.09 69.73 79.66 78.87 69.05 Inventory Days 60.93 65.89 79.70 68.47 55.79 53.98 46.62 41.76 34.26 31.26 Payable days 112.30 127.55 156.70 98.41 91.83 92.61 95.59 99.21 98.76 101.11 Cash Conversion Cycle 2.82 0.08 -7.93 40.58 33.97 29.45 20.77 22.21 14.36 -0.80 Total Debt/Equity 0.09 0.21 0.13 0.32 0.17 0.18 0.23 0.32 0.30 0.28 Interest Cover 15.99 8.04 6.18 4.97 5.73 4.65 2.69 1.23 1.13 2.71

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 176.79 148.27 139.11 118.76 114.51 118.69 113.09 116.16 127.61 125.67 ROA 7.77% 2.97% 5.61% 2.51% -0.20% 1.88% -0.07% -0.45% 1.75% 2.63% ROE 17.44% 7.15% 15.03% 7.37% -0.57% 5.05% -0.19% -1.17% 4.50% 6.78% ROCE 22.03% 11.42% 15.46% 12.34% 6.79% 8.90% 4.80% 2.69% 8.48% 12.23% Fixed Asset Turnover 2.68 2.34 2.20 2.70 3.12 2.71 2.67 2.61 2.90 3.15 Receivable days 49.10 58.43 64.05 63.99 62.80 70.64 75.54 93.66 94.09 80.82 Inventory Days 66.41 74.39 81.86 71.73 61.95 62.53 54.45 48.41 39.30 41.22 Payable days 112.86 123.90 136.57 79.50 75.35 83.70 88.67 94.54 92.69 93.70 Cash Conversion Cycle 2.66 8.91 9.33 56.22 49.41 49.47 41.32 47.52 40.70 28.34 Total Debt/Equity 0.18 0.32 0.27 0.61 0.42 0.37 0.40 0.39 0.35 0.30 Interest Cover 9.99 5.05 5.12 3.33 1.86 2.84 1.37 0.70 2.24 3.05

Top Investors:

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

investor education and protection fund authority ministry of corporate affairs

the new india assurance company limited

Annual Reports:

News Update:

Kirloskar Brothers - Quarterly Results
7th Nov 2023, 14:38 PM

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