KIRLOSKAR ELECTRIC CO LTD
KECL · Capital Goods · NSE
₹102
Current Market Price
Fair Value (DCF)
₹64
Discount to FV
-37.2%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
9/9
Economic Moat
Narrow
Confidence
64%
ROE
6.4%
Debt/Equity
0.76
WACC
11.1%
Market Cap
₹677.42 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.6%
Return on capital employed
EV / EBITDA
18.7×
Enterprise multiple
Debt / EBITDA
2.1×
Leverage vs earnings
Interest Coverage
1.0×
EBIT covers interest
Current Ratio
0.35×
Short-term liquidity
Asset Turnover
0.98×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.6%
3-year revenue growth
Revenue CAGR (5Y)
16.3%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹102
Bear case
Margin of Safety —
Implied upside -174.6%
Base case
Margin of Safety -144.7%
Implied upside -59.1%
Bull case
Margin of Safety -20.6%
Implied upside -17.1%
Ratio Trends
KECL · last 9 annual periods
ROE
6.4%
ROCE
16.6%
Operating Margin
—
Debt / Equity
0.76×
PE
14.6×
EV / EBITDA
10.4×
Historical Financials
KECL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹335 Cr | ₹474 Cr | ₹557 Cr | ₹544 Cr | ₹589 Cr | +15.2% |
| EBITDA | ₹101 Cr | ₹55.0 Cr | ₹40.8 Cr | ₹33.2 Cr | ₹38.5 Cr | -21.5% |
| EBIT | ₹98.1 Cr | ₹53.6 Cr | ₹39.7 Cr | — | — | -20.2% |
| PAT | ₹67.4 Cr | ₹31.1 Cr | ₹14.1 Cr | ₹3.7 Cr | ₹8.4 Cr | -40.6% |
| EPS (diluted) | ₹10.15 | ₹4.68 | ₹2.12 | — | — | -32.4% |
| CFO | ₹35.0 Cr | ₹7.3 Cr | ₹36.6 Cr | ₹35.8 Cr | ₹25.4 Cr | -7.7% |
| CapEx | ₹-0.7 Cr | ₹-3.9 Cr | ₹-2.5 Cr | ₹-3.9 Cr | — | — |
| FCF | ₹34.3 Cr | ₹3.4 Cr | ₹34.1 Cr | ₹31.9 Cr | — | -1.8% |
| Total Assets | ₹614 Cr | ₹612 Cr | ₹640 Cr | ₹601 Cr | ₹633 Cr | +0.8% |
| Total Debt | ₹142 Cr | ₹133 Cr | ₹127 Cr | ₹116 Cr | ₹100 Cr | -8.3% |
| Shareholders' Equity | ₹76.0 Cr | ₹91.8 Cr | ₹82.3 Cr | ₹115 Cr | ₹132 Cr | +14.8% |
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 KABRA EXTRUSION TECHNIK L | -34.8%-25.8% upside | 15 | High Risk | -1.2% | — |
GUJAPOLLO GUJAPOLLO | — | — | Pending | 1.0% | — |
LOKESHMACH LOKESHMACH | — | — | Pending | 0.3% | — |
HERCULES HERCULES | — | — | Pending | 3.8% | — |
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 102.00 vs a model fair value of 64.10, a gap of -37.2%. Piotroski F-score: 9/9. 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.