Kirloskar Brothers Limited
KIRLOSBROS · General/Diversified · NSE
₹1,749
Current Market Price
Fair Value (DCF)
₹1,023
Margin of Safety
-41.5%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
37%
ROE
19.8%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.14 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.8%
Return on capital employed
EV / EBITDA
20.9×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
42.1×
EBIT covers interest
Current Ratio
1.85×
Short-term liquidity
Asset Turnover
1.21×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,749.4
Bear case
₹606.34
MoS -188.5%
Base case
₹1,022.92
MoS -71.0%
Bull case
₹1,339.06
MoS -30.6%
Ratio Trends
KIRLOSBROS · last 8 annual periods
ROE
19.8%
ROCE
29.0%
Operating Margin
—
Debt / Equity
0.09×
PE
13.9×
EV / EBITDA
7.8×
Historical Financials
KIRLOSBROS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2717 Cr | ₹3058 Cr | ₹3672 Cr | ₹3938 Cr | ₹4423 Cr | +13.0% |
| EBITDA | — | ₹227 Cr | ₹410 Cr | ₹573 Cr | ₹662 Cr | +30.7% |
| EBIT | ₹226 Cr | ₹169 Cr | ₹140 Cr | ₹167 Cr | — | -7.4% |
| PAT | ₹161 Cr | ₹94.3 Cr | ₹235 Cr | ₹348 Cr | ₹415 Cr | +26.8% |
| EPS (diluted) | ₹20.29 | ₹11.88 | ₹12.62 | ₹16.25 | — | -5.4% |
| CFO | ₹316 Cr | ₹143 Cr | ₹329 Cr | ₹209 Cr | ₹386 Cr | +5.1% |
| CapEx | — | — | — | — | ₹-89.6 Cr | — |
| FCF | — | — | — | — | ₹296 Cr | +0.0% |
| Total Assets | — | ₹2862 Cr | ₹3016 Cr | ₹2557 Cr | ₹3666 Cr | +6.4% |
| Total Debt | — | — | ₹142 Cr | ₹39.1 Cr | ₹182 Cr | +6.4% |
| Shareholders' Equity | — | — | ₹1404 Cr | ₹1452 Cr | ₹2101 Cr | +10.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KIRLOSBROS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| INOXINDIA INOX India Limited | -54.0% | 60 | Overvalued | 25.9% | — |
| INGERRAND Ingersoll Rand (India) Limited | -52.7% | 55 | Overvalued | 43.9% | — |
| TEGA TEGA | — | — | Pending | 14.3% | — |
| MTARTECH MTARTECH | — | — | Pending | 7.3% | — |
| LMW LMW | — | — | Pending | 3.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹23.50/sh
Last payout
2025-07-25
₹7.00
Peak payout
₹7.00
Trailing yield
0.40%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Kirloskar Brothers Limited (KIRLOSBROS.NS) trades at 1749.40 vs a model fair value of 1022.92, a gap of -41.5%. Piotroski F-score: 6/9. M...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KIRLOSBROS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KIRLOSBROS →
Compare
Head-to-head with peers
Compare KIRLOSBROS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KIRLOSBROSNow →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.