KIRLOSKAR PNEUMATIC COM L
KIRLPNU · General/Diversified · NSE
₹1,362
Current Market Price
Fair Value (DCF)
₹797
Margin of Safety
-41.5%
Updated 1d ago
YieldIQ Score
53/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
60%
ROE
—
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹8,848 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.7%
Return on capital employed
EV / EBITDA
31.4×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
803.4×
EBIT covers interest
Current Ratio
2.20×
Short-term liquidity
Asset Turnover
0.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,362.1
Bear case
₹434.09
MoS -213.8%
Base case
₹796.86
MoS -70.9%
Bull case
₹896.51
MoS -51.9%
Ratio Trends
KIRLPNU · last 4 annual periods
ROE
19.0%
ROCE
27.7%
Operating Margin
—
Debt / Equity
0.01×
PE
—
EV / EBITDA
—
Historical Financials
KIRLPNU · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1015 Cr | ₹360 Cr | ₹490 Cr | ₹1628 Cr | +17.0% |
| EBITDA | ₹151 Cr | ₹177 Cr | ₹213 Cr | ₹310 Cr | +27.0% |
| EBIT | — | ₹42.1 Cr | ₹80.7 Cr | — | +24.3% |
| PAT | ₹84.9 Cr | ₹32.2 Cr | ₹60.2 Cr | ₹211 Cr | +35.5% |
| EPS (diluted) | — | ₹4.98 | ₹9.29 | — | +23.1% |
| CFO | ₹109 Cr | ₹39.8 Cr | ₹183 Cr | ₹215 Cr | +25.4% |
| CapEx | ₹-91.7 Cr | — | — | ₹-77.9 Cr | — |
| FCF | ₹17.4 Cr | — | — | ₹137 Cr | +99.1% |
| Total Assets | ₹1025 Cr | ₹1130 Cr | ₹1385 Cr | ₹1647 Cr | +17.1% |
| Total Debt | ₹1.2 Cr | ₹0.0 Cr | ₹0.0 Cr | ₹10.6 Cr | +104.3% |
| Shareholders' Equity | ₹658 Cr | ₹795 Cr | ₹925 Cr | ₹1109 Cr | +19.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KIRLPNU vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| LLOYDSENGG LLOYDSENGG | — | — | Pending | 15.5% | — |
| DIACABS DIACABS | — | — | Pending | -3.9% | — |
| ISGEC ISGEC | — | — | Pending | 8.7% | — |
| ELECON ELECON | — | — | Pending | 14.8% | 23.3× |
| SHAKTIPUMP SHAKTIPUMP | — | — | Pending | 35.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KIRLPNU in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KIRLPNU →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KIRLPNU →
Compare
Head-to-head with peers
Compare KIRLPNU side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KIRLPNUNow →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.