Kirloskar Brothers Limited
KIRLOSBROS · General/Diversified · NSE
₹1,686
Current Market Price
Fair Value (DCF)
₹813
Discount to FV
-51.8%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
61%
ROE
15.2%
Debt/Equity
0.10
WACC
9.8%
Market Cap
₹13,388 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.5%
Return on capital employed
EV / EBITDA
22.0×
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
1.24×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.3%
3-year revenue growth
Revenue CAGR (5Y)
10.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,686
Bear case
Discount -247.7%
Base case
Discount -107.4%
Bull case
Discount -60.2%
Ratio Trends
KIRLOSBROS · last 9 annual periods
ROE
15.2%
ROCE
21.5%
Operating Margin
—
Debt / Equity
0.10×
PE
13.9×
EV / EBITDA
8.1×
Historical Financials
KIRLOSBROS · 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 | ₹2994 Cr | ₹3672 Cr | ₹3938 Cr | ₹4492 Cr | ₹4538 Cr | +11.0% |
| EBITDA | ₹227 Cr | ₹410 Cr | ₹573 Cr | ₹673 Cr | ₹582 Cr | +26.6% |
| EBIT | ₹169 Cr | ₹354 Cr | ₹506 Cr | — | — | +31.6% |
| PAT | ₹94.3 Cr | ₹235 Cr | ₹348 Cr | ₹415 Cr | ₹374 Cr | +41.1% |
| EPS (diluted) | ₹11.88 | ₹29.59 | ₹43.84 | — | — | +38.6% |
| CFO | ₹114 Cr | ₹329 Cr | ₹370 Cr | ₹386 Cr | ₹334 Cr | +30.8% |
| CapEx | ₹-82.0 Cr | ₹-133 Cr | ₹-112 Cr | ₹-89.6 Cr | ₹-135 Cr | — |
| FCF | ₹32.3 Cr | ₹196 Cr | ₹258 Cr | ₹296 Cr | ₹199 Cr | +57.5% |
| Total Assets | ₹2862 Cr | ₹3016 Cr | ₹3325 Cr | ₹3666 Cr | ₹4407 Cr | +11.4% |
| Total Debt | ₹396 Cr | ₹286 Cr | ₹192 Cr | ₹182 Cr | ₹250 Cr | -10.9% |
| Shareholders' Equity | ₹1177 Cr | ₹1404 Cr | ₹1719 Cr | ₹2093 Cr | ₹2464 Cr | +20.3% |
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 INOXINDIA | — | — | Pending | 23.1% | — |
INGERRAND INGERRAND | — | — | Pending | 43.9% | — |
 TEGA TEGA | — | — | Pending | 14.3% | — |
MTARTECH MTARTECH | — | — | Pending | 11.4% | — |
 LMW LMW | — | — | Pending | 4.6% | — |
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
0.42%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Kirloskar Brothers Limited (KIRLOSBROS.NS) trades at 1686.00 vs a model fair value of 813.07, a gap of -51.8%. Piotroski F-score: 6/9. Mo...
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.