KIRLOSKAR INDUSTRIES LTD
KIRLOSIND · General/Diversified · NSE
₹3,056
Current Market Price
Fair Value (DCF)
₹4,145
Discount to FV
+35.6%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
9/9
Economic Moat
None
Confidence
43%
ROE
2.6%
Debt/Equity
0.18
WACC
11.1%
Market Cap
₹3,212 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.5%
Return on capital employed
EV / EBITDA
3.9×
Enterprise multiple
Debt / EBITDA
1.2×
Leverage vs earnings
Interest Coverage
4.1×
EBIT covers interest
Current Ratio
1.31×
Short-term liquidity
Asset Turnover
0.59×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹3,056.4
Bear case
Discount -31.6%
Base case
Discount +26.3%
Bull case
Discount +45.4%
Ratio Trends
KIRLOSIND · last 8 annual periods
ROE
2.6%
ROCE
12.5%
Operating Margin
—
Debt / Equity
0.18×
PE
16.3×
EV / EBITDA
3.9×
Historical Financials
KIRLOSIND · 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 | ₹3725 Cr | ₹6405 Cr | ₹6238 Cr | ₹6598 Cr | ₹6931 Cr | +16.8% |
| EBITDA | ₹691 Cr | ₹925 Cr | ₹918 Cr | ₹850 Cr | ₹914 Cr | +7.2% |
| EBIT | ₹599 Cr | ₹755 Cr | ₹678 Cr | — | — | +3.1% |
| PAT | ₹194 Cr | ₹218 Cr | ₹200 Cr | ₹149 Cr | ₹159 Cr | -4.8% |
| EPS (diluted) | ₹193.77 | ₹223.23 | ₹185.95 | — | — | -1.0% |
| CFO | ₹317 Cr | ₹760 Cr | ₹575 Cr | ₹598 Cr | ₹870 Cr | +28.7% |
| CapEx | ₹-435 Cr | ₹-482 Cr | ₹-499 Cr | ₹-509 Cr | ₹-451 Cr | — |
| FCF | ₹-118 Cr | ₹279 Cr | ₹76.3 Cr | ₹89.1 Cr | ₹419 Cr | — |
| Total Assets | ₹6786 Cr | ₹7536 Cr | ₹9767 Cr | ₹11.7K Cr | ₹11.7K Cr | +14.5% |
| Total Debt | ₹1209 Cr | ₹972 Cr | ₹1226 Cr | ₹1280 Cr | ₹1105 Cr | -2.2% |
| Shareholders' Equity | ₹2329 Cr | ₹3253 Cr | ₹4991 Cr | ₹6295 Cr | ₹6181 Cr | +27.6% |
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 PITTIENG | — | — | Pending | 13.6% | — |
SUNCLAY SUNCLAY | — | — | Pending | -1.1% | — |
SBCL SBCL | — | — | Pending | 19.0% | — |
 ROLEXRINGS ROLEXRINGS | — | — | Pending | 16.2% | — |
AEROFLEX AEROFLEX | — | — | Pending | 12.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹57.00/sh
Last payout
2025-08-06
₹13.00
Peak payout
₹21.00
Trailing yield
0.43%
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 INDUSTRIES LTD (KIRLOSIND.NS) trades at 3056.40 vs a model fair value of 4144.87, a gap of 35.6%. Piotroski F-score: 9/9. Moat ...
Read full AI analysis →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.