Below is a detailed analysis of the quarterly data for Kirloskar Brothers Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:
For Sales, as of Mar 2025, the value is 1,281.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,144.00 Cr. (Dec 2024) to 1,281.00 Cr., marking an increase of 137.00 Cr..
For Expenses, as of Mar 2025, the value is 1,092.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 978.00 Cr. (Dec 2024) to 1,092.00 Cr., marking an increase of 114.00 Cr..
For Operating Profit, as of Mar 2025, the value is 190.00 Cr.. The value appears strong and on an upward trend. It has increased from 166.00 Cr. (Dec 2024) to 190.00 Cr., marking an increase of 24.00 Cr..
For OPM %, as of Mar 2025, the value is 15.00%. The value appears strong and on an upward trend. It has increased from 14.00% (Dec 2024) to 15.00%, marking an increase of 1.00%.
For Other Income, as of Mar 2025, the value is 24.00 Cr.. The value appears strong and on an upward trend. It has increased from 11.00 Cr. (Dec 2024) to 24.00 Cr., marking an increase of 13.00 Cr..
For Interest, as of Mar 2025, the value is 6.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 8.00 Cr. (Dec 2024) to 6.00 Cr., marking a decrease of 2.00 Cr..
For Depreciation, as of Mar 2025, the value is 24.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 22.00 Cr. (Dec 2024) to 24.00 Cr., marking an increase of 2.00 Cr..
For Profit before tax, as of Mar 2025, the value is 184.00 Cr.. The value appears strong and on an upward trend. It has increased from 146.00 Cr. (Dec 2024) to 184.00 Cr., marking an increase of 38.00 Cr..
For Tax %, as of Mar 2025, the value is 33.00%. The value appears to be increasing, which may not be favorable. It has increased from 22.00% (Dec 2024) to 33.00%, marking an increase of 11.00%.
For Net Profit, as of Mar 2025, the value is 138.00 Cr.. The value appears strong and on an upward trend. It has increased from 118.00 Cr. (Dec 2024) to 138.00 Cr., marking an increase of 20.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 17.27. The value appears strong and on an upward trend. It has increased from 14.76 (Dec 2024) to 17.27, marking an increase of 2.51.
Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.
×
Quarterly Chart
Profit & Loss - Annual Report
Last Updated: May 15, 2025, 7:28 am
Metric
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Mar 2025
Sales
2,675
2,713
2,642
2,526
2,775
3,349
3,135
2,717
3,058
3,730
4,001
4,492
Expenses
2,467
2,520
2,567
2,431
2,625
3,221
2,928
2,475
2,852
3,330
3,481
3,883
Operating Profit
208
193
75
95
151
128
207
241
206
400
520
609
OPM %
8%
7%
3%
4%
5%
4%
7%
9%
7%
11%
13%
14%
Other Income
3
15
27
31
21
23
37
53
32
22
65
64
Interest
51
50
51
45
40
47
52
44
33
35
26
25
Depreciation
55
95
66
65
59
64
71
68
70
69
78
89
Profit before tax
105
63
-15
16
73
41
121
182
135
318
481
559
Tax %
38%
28%
-25%
111%
37%
113%
44%
15%
40%
29%
29%
28%
Net Profit
65
45
-23
4
50
3
72
161
94
236
350
419
EPS in Rs
8.07
5.18
-3.04
0.48
6.22
0.44
9.05
20.29
11.88
29.59
43.84
52.29
Dividend Payout %
31%
10%
-16%
207%
40%
570%
28%
15%
25%
15%
14%
13%
×
Profit & Loss Yearly Chart
YoY Net Profit Growth
Year
2014-2015
2015-2016
2016-2017
2017-2018
2018-2019
2019-2020
2020-2021
2021-2022
2022-2023
2023-2024
2024-2025
YoY Net Profit Growth (%)
-30.77%
-151.11%
117.39%
1150.00%
-94.00%
2300.00%
123.61%
-41.61%
151.06%
48.31%
19.71%
Change in YoY Net Profit Growth (%)
0.00%
-120.34%
268.50%
1032.61%
-1244.00%
2394.00%
-2176.39%
-165.23%
192.68%
-102.76%
-28.59%
Kirloskar Brothers Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.
Growth
Compounded Sales Growth
10 Years:
5%
5 Years:
7%
3 Years:
14%
TTM:
12%
Compounded Profit Growth
10 Years:
26%
5 Years:
42%
3 Years:
66%
TTM:
24%
Stock Price CAGR
10 Years:
26%
5 Years:
74%
3 Years:
85%
1 Year:
-9%
Return on Equity
10 Years:
12%
5 Years:
18%
3 Years:
21%
Last Year:
22%
Last Updated: Unknown
No data available for the Balance Sheet data table.
After reviewing the key financial ratios for Kirloskar Brothers Ltd, here is a detailed analysis based on the latest available data and recent trends:
For FaceValue, as of Mar 24, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 2.00.
For Basic EPS (Rs.), as of Mar 24, the value is 43.84. This value is within the healthy range. It has increased from 29.59 (Mar 23) to 43.84, marking an increase of 14.25.
For Diluted EPS (Rs.), as of Mar 24, the value is 43.84. This value is within the healthy range. It has increased from 29.59 (Mar 23) to 43.84, marking an increase of 14.25.
For Cash EPS (Rs.), as of Mar 24, the value is 52.63. This value is within the healthy range. It has increased from 36.98 (Mar 23) to 52.63, marking an increase of 15.65.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 217.11. It has increased from 177.22 (Mar 23) to 217.11, marking an increase of 39.89.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 217.11. It has increased from 177.22 (Mar 23) to 217.11, marking an increase of 39.89.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 503.87. It has increased from 469.74 (Mar 23) to 503.87, marking an increase of 34.13.
For PBDIT / Share (Rs.), as of Mar 24, the value is 72.82. This value is within the healthy range. It has increased from 53.68 (Mar 23) to 72.82, marking an increase of 19.14.
For PBIT / Share (Rs.), as of Mar 24, the value is 62.94. This value is within the healthy range. It has increased from 45.04 (Mar 23) to 62.94, marking an increase of 17.90.
For PBT / Share (Rs.), as of Mar 24, the value is 60.52. This value is within the healthy range. It has increased from 40.05 (Mar 23) to 60.52, marking an increase of 20.47.
For Net Profit / Share (Rs.), as of Mar 24, the value is 42.76. This value is within the healthy range. It has increased from 28.34 (Mar 23) to 42.76, marking an increase of 14.42.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 43.84. This value is within the healthy range. It has increased from 29.59 (Mar 23) to 43.84, marking an increase of 14.25.
For PBDIT Margin (%), as of Mar 24, the value is 14.45. This value is within the healthy range. It has increased from 11.42 (Mar 23) to 14.45, marking an increase of 3.03.
For PBIT Margin (%), as of Mar 24, the value is 12.49. This value is within the healthy range. It has increased from 9.58 (Mar 23) to 12.49, marking an increase of 2.91.
For PBT Margin (%), as of Mar 24, the value is 12.01. This value is within the healthy range. It has increased from 8.52 (Mar 23) to 12.01, marking an increase of 3.49.
For Net Profit Margin (%), as of Mar 24, the value is 8.48. This value is within the healthy range. It has increased from 6.03 (Mar 23) to 8.48, marking an increase of 2.45.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 8.70. This value is within the healthy range. It has increased from 6.29 (Mar 23) to 8.70, marking an increase of 2.41.
For Return on Networth / Equity (%), as of Mar 24, the value is 20.25. This value is within the healthy range. It has increased from 16.73 (Mar 23) to 20.25, marking an increase of 3.52.
For Return on Capital Employeed (%), as of Mar 24, the value is 26.03. This value is within the healthy range. It has increased from 21.80 (Mar 23) to 26.03, marking an increase of 4.23.
For Return On Assets (%), as of Mar 24, the value is 10.47. This value is within the healthy range. It has increased from 7.79 (Mar 23) to 10.47, marking an increase of 2.68.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.03. This value is below the healthy minimum of 0.2. It has decreased from 0.07 (Mar 23) to 0.03, marking a decrease of 0.04.
For Total Debt / Equity (X), as of Mar 24, the value is 0.09. This value is within the healthy range. It has decreased from 0.18 (Mar 23) to 0.09, marking a decrease of 0.09.
For Asset Turnover Ratio (%), as of Mar 24, the value is 1.26. It has increased from 0.96 (Mar 23) to 1.26, marking an increase of 0.30.
For Current Ratio (X), as of Mar 24, the value is 1.70. This value is within the healthy range. It has increased from 1.55 (Mar 23) to 1.70, marking an increase of 0.15.
For Quick Ratio (X), as of Mar 24, the value is 1.09. This value is within the healthy range. It has increased from 1.03 (Mar 23) to 1.09, marking an increase of 0.06.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 2.46. This value is below the healthy minimum of 4. It has increased from 2.45 (Mar 23) to 2.46, marking an increase of 0.01.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 10.26. This value is below the healthy minimum of 20. It has increased from 10.14 (Mar 23) to 10.26, marking an increase of 0.12.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 8.37. This value is below the healthy minimum of 20. It has increased from 7.84 (Mar 23) to 8.37, marking an increase of 0.53.
For Earning Retention Ratio (%), as of Mar 24, the value is 89.74. This value exceeds the healthy maximum of 70. It has decreased from 89.86 (Mar 23) to 89.74, marking a decrease of 0.12.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 91.63. This value exceeds the healthy maximum of 70. It has decreased from 92.16 (Mar 23) to 91.63, marking a decrease of 0.53.
For Interest Coverage Ratio (X), as of Mar 24, the value is 22.39. This value is within the healthy range. It has increased from 12.05 (Mar 23) to 22.39, marking an increase of 10.34.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 13.89. This value is within the healthy range. It has increased from 7.48 (Mar 23) to 13.89, marking an increase of 6.41.
For Enterprise Value (Cr.), as of Mar 24, the value is 8,640.06. It has increased from 3,244.05 (Mar 23) to 8,640.06, marking an increase of 5,396.01.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 2.16. This value is within the healthy range. It has increased from 0.86 (Mar 23) to 2.16, marking an increase of 1.30.
For EV / EBITDA (X), as of Mar 24, the value is 14.94. This value is within the healthy range. It has increased from 7.61 (Mar 23) to 14.94, marking an increase of 7.33.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 2.19. This value is within the healthy range. It has increased from 0.86 (Mar 23) to 2.19, marking an increase of 1.33.
For Retention Ratios (%), as of Mar 24, the value is 89.73. This value exceeds the healthy maximum of 70. It has decreased from 89.85 (Mar 23) to 89.73, marking a decrease of 0.12.
For Price / BV (X), as of Mar 24, the value is 5.10. This value exceeds the healthy maximum of 3. It has increased from 2.31 (Mar 23) to 5.10, marking an increase of 2.79.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 2.19. This value is within the healthy range. It has increased from 0.86 (Mar 23) to 2.19, marking an increase of 1.33.
For EarningsYield, as of Mar 24, the value is 0.03. This value is below the healthy minimum of 5. It has decreased from 0.07 (Mar 23) to 0.03, marking a decrease of 0.04.
Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.
×
Profitability Ratios (%)
Liquidity Ratios
Liquidity Ratios (%)
Interest Coverage Ratios (%)
Valuation Ratios
Fair Value
Fair Value of Kirloskar Brothers Ltd as of June 13, 2025 is: 1,616.41
Calculation basis:
Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.
As of June 13, 2025, Kirloskar Brothers Ltd is Overvalued by 11.53% compared to the current share price 1,827.00
Intrinsic Value of Kirloskar Brothers Ltd as of June 13, 2025 is: 1,953.34
Calculation basis:
Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.
This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.
As of June 13, 2025, Kirloskar Brothers Ltd is Undervalued by 6.92% compared to the current share price 1,827.00
Last 5 Year EPS CAGR: 20.84%
*Investments are subject to market risks
Strength and Weakness
Unable to fetch valid data for stock valuation.
Stock Analysis
Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Kirloskar Brothers Ltd:
Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
ROE%: 20.25% (Industry Average ROE: 16.7%)
ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
Stock P/E: 34.5 (Industry average Stock P/E: 43.3)
Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
Total Debt / Equity: 0.09
Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions. Stock Rating:
About the Company - Qualitative Analysis
Kirloskar Brothers Ltd. is a Public Limited Listed company incorporated on 15/01/1920 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L29113PN1920PLC000670 and registration number is 000670. Currently Company is involved in the business activities of Manufacture of fluid power equipment. Company's Total Operating Revenue is Rs. 2901.40 Cr. and Equity Capital is Rs. 15.90 Cr. for the Year ended 31/03/2025.
INDUSTRY
ADDRESS
CONTACT
Pumps
Yamuna, Survey No. 98 (3-7), Pune Maharashtra 411045
FAQ: Stock data is invalid or not in the correct format.
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Kirloskar Brothers Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
