KIRLOSKAR INDUSTRIES LTD
KIRLOSIND · General/Diversified · NSE
₹3,307
Current Market Price
Fair Value (DCF)
₹3,351
Margin of Safety
+1.3%
Updated 2d ago
YieldIQ Score
43/100
Piotroski F-Score
3/9
Economic Moat
Narrow
Confidence
25%
ROE
—
Debt/Equity
0.15
WACC
11.1%
Market Cap
₹3,476 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.1%
Return on capital employed
EV / EBITDA
7.4×
Enterprise multiple
Debt / EBITDA
1.4×
Leverage vs earnings
Interest Coverage
4.1×
EBIT covers interest
Current Ratio
1.31×
Short-term liquidity
Asset Turnover
0.56×
Revenue per ₹ of assets
Revenue CAGR (3Y)
20.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹3,307.3
Bear case
₹1,805.13
MoS -83.2%
Base case
₹3,351.21
MoS +1.3%
Bull case
₹4,606.02
MoS +28.2%
Ratio Trends
KIRLOSIND · last 7 annual periods
ROE
1.8%
ROCE
9.0%
Operating Margin
—
Debt / Equity
0.16×
PE
27.5×
EV / EBITDA
3.7×
Historical Financials
KIRLOSIND · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2055 Cr | ₹3783 Cr | ₹1575 Cr | ₹1729 Cr | ₹6501 Cr | +33.4% |
| EBITDA | — | ₹691 Cr | ₹925 Cr | ₹918 Cr | ₹848 Cr | +5.2% |
| EBIT | ₹404 Cr | ₹599 Cr | ₹191 Cr | ₹149 Cr | — | -22.1% |
| PAT | ₹311 Cr | ₹316 Cr | ₹93.1 Cr | ₹70.7 Cr | ₹149 Cr | -16.8% |
| EPS (diluted) | ₹163.99 | ₹193.77 | ₹44.47 | ₹60.54 | — | -22.1% |
| CFO | ₹256 Cr | ₹333 Cr | ₹760 Cr | ₹576 Cr | ₹597 Cr | +23.6% |
| CapEx | — | — | — | — | ₹-509 Cr | — |
| FCF | — | — | — | — | ₹87.8 Cr | +0.0% |
| Total Assets | — | ₹6786 Cr | ₹7533 Cr | ₹9764 Cr | ₹11.7K Cr | +14.5% |
| Total Debt | ₹292 Cr | ₹1145 Cr | ₹964 Cr | ₹1218 Cr | ₹1280 Cr | +44.7% |
| Shareholders' Equity | — | — | ₹4923 Cr | ₹6738 Cr | ₹8156 Cr | +13.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KIRLOSIND vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PITTIENG PITTI ENGINEERING LIMITED | -10.3% | 48 | Fairly valued | 13.6% | — |
| SUNCLAY SUNCLAY | — | — | Pending | -1.1% | — |
| SBCL SBCL | — | — | Pending | 19.0% | — |
| ROLEXRINGS ROLEXRINGS | — | — | Pending | 16.2% | — |
| AEROFLEX AEROFLEX | — | — | Pending | 15.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KIRLOSIND in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KIRLOSIND →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KIRLOSIND →
Compare
Head-to-head with peers
Compare KIRLOSIND side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KIRLOSINDNow →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.