KIRLOSKAR ELECTRIC CO LTD
KECL · Capital Goods · NSE
₹128
Current Market Price
Fair Value (DCF)
₹52
Margin of Safety
-59.3%
Updated 2d ago
YieldIQ Score
28/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
45%
ROE
—
Debt/Equity
0.83
WACC
11.1%
Market Cap
₹850 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.0%
Return on capital employed
EV / EBITDA
19.9×
Enterprise multiple
Debt / EBITDA
2.5×
Leverage vs earnings
Interest Coverage
1.0×
EBIT covers interest
Current Ratio
0.35×
Short-term liquidity
Asset Turnover
0.90×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹128.05
Bear case
₹33.08
MoS -287.1%
Base case
₹52.13
MoS -145.6%
Bull case
₹80.48
MoS -59.1%
Ratio Trends
KECL · last 8 annual periods
ROE
3.3%
ROCE
12.4%
Operating Margin
—
Debt / Equity
1.01×
PE
14.6×
EV / EBITDA
10.4×
Historical Financials
KECL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹278 Cr | ₹335 Cr | ₹474 Cr | ₹557 Cr | ₹544 Cr | +18.3% |
| EBITDA | — | ₹101 Cr | ₹55.0 Cr | ₹40.8 Cr | ₹28.6 Cr | -27.2% |
| EBIT | ₹-18.1 Cr | ₹137 Cr | ₹16.6 Cr | ₹12.0 Cr | — | — |
| PAT | ₹-48.1 Cr | ₹106 Cr | ₹31.1 Cr | ₹14.1 Cr | ₹3.7 Cr | — |
| EPS (diluted) | ₹-7.24 | ₹15.93 | ₹1.64 | ₹0.82 | — | — |
| CFO | ₹29.9 Cr | ₹35.6 Cr | ₹7.3 Cr | ₹36.6 Cr | ₹35.8 Cr | +4.6% |
| CapEx | — | — | — | — | ₹-3.9 Cr | — |
| FCF | — | — | — | — | ₹31.9 Cr | +0.0% |
| Total Assets | — | ₹614 Cr | ₹612 Cr | ₹640 Cr | ₹601 Cr | -0.5% |
| Total Debt | — | — | ₹133 Cr | ₹126 Cr | ₹116 Cr | -3.4% |
| Shareholders' Equity | — | — | ₹91.8 Cr | ₹82.3 Cr | ₹115 Cr | +5.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KECL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MAMATA MAMATA | — | — | Pending | 23.8% | — |
| KABRAEXTRU KABRAEXTRU | — | — | Pending | 7.0% | — |
| GUJAPOLLO GUJAPOLLO | — | — | Pending | 0.3% | — |
| LOKESHMACH LOKESHMACH | — | — | Pending | 0.3% | — |
| HERCULES HERCULES | — | — | Pending | 1.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KECL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KIRLOSKAR ELECTRIC CO LTD (KECL.NS) trades at 128.05 vs a model fair value of 52.13, a gap of -59.3%. Piotroski F-score: 7/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KECL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KECL →
Compare
Head-to-head with peers
Compare KECL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KECLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.