Kirloskar Oil Engines Limited
KIRLOSENG · Capital Goods · NSE
₹1,634
Current Market Price
Fair Value (DCF)
₹1,099
Margin of Safety
-32.7%
Updated 7h ago
YieldIQ Score
53/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
20%
ROE
16.0%
Debt/Equity
0.00
WACC
10.3%
Market Cap
₹0.24 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.6%
Return on capital employed
EV / EBITDA
20.9×
Enterprise multiple
Debt / EBITDA
4.0×
Leverage vs earnings
Interest Coverage
2.5×
EBIT covers interest
Current Ratio
1.27×
Short-term liquidity
Asset Turnover
0.68×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.6%
3-year revenue growth
Revenue CAGR (5Y)
17.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,633.7
Bear case
₹605.58
MoS -169.8%
Base case
₹1,099.27
MoS -48.6%
Bull case
₹1,556.33
MoS -5.0%
Ratio Trends
KIRLOSENG · last 7 annual periods
ROE
16.0%
ROCE
13.9%
Operating Margin
—
Debt / Equity
1.90×
PE
17.3×
EV / EBITDA
7.8×
Historical Financials
KIRLOSENG · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹3296 Cr | ₹4022 Cr | ₹4968 Cr | ₹5841 Cr | ₹6295 Cr | +17.6% |
| EBITDA | — | ₹425 Cr | ₹745 Cr | ₹1019 Cr | ₹1233 Cr | +30.5% |
| EBIT | ₹320 Cr | ₹338 Cr | ₹88.9 Cr | ₹161 Cr | — | -15.8% |
| PAT | ₹197 Cr | ₹171 Cr | ₹332 Cr | ₹442 Cr | ₹489 Cr | +25.5% |
| EPS (diluted) | ₹13.48 | ₹12.03 | ₹4.47 | ₹8.09 | — | -12.0% |
| CFO | ₹-16.0 Cr | ₹-1041 Cr | ₹260 Cr | ₹434 Cr | ₹-739 Cr | — |
| CapEx | — | — | — | — | ₹-308 Cr | — |
| FCF | — | — | — | — | ₹-1047 Cr | — |
| Total Assets | — | ₹5030 Cr | ₹3340 Cr | ₹3921 Cr | ₹10.5K Cr | +20.1% |
| Total Debt | — | — | ₹78.0 Cr | ₹144 Cr | ₹5819 Cr | +193.9% |
| Shareholders' Equity | — | — | ₹2332 Cr | ₹2623 Cr | ₹3057 Cr | +7.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KIRLOSENG vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| AIAENG AIA Engineering Limited | -47.6% | 35 | Data Limited | 15.3% | — |
| SUZLON Suzlon Energy Limited | -40.4% | 50 | Overvalued | 33.9% | — |
| GVT&D GE Vernova T&D India Limited | -77.1% | 68 | Overvalued | 34.3% | — |
| BHEL BHEL | — | — | Pending | 2.2% | — |
| SIEMENS SIEMENS | — | — | Pending | 15.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
17 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹26.50/sh
Last payout
2026-02-20
₹2.50
Peak payout
₹5.00
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 Oil Engines Limited (KIRLOSENG.NS) trades at 1633.70 vs a model fair value of 1099.27, a gap of -32.7%. Piotroski F-score: 6/9....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KIRLOSENG →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KIRLOSENG →
Compare
Head-to-head with peers
Compare KIRLOSENG side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KIRLOSENGNow →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.