KIRLOSKAR PNEUMATIC COM L
KIRLPNU · General/Diversified · NSE
₹1,575
Current Market Price
Fair Value (DCF)
₹911
Discount to FV
-42.2%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
8/9
Economic Moat
Wide
Confidence
53%
ROE
20.4%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹10,230 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
29.6%
Return on capital employed
EV / EBITDA
28.0×
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
1.08×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,574.9
Bear case
Discount -216.2%
Base case
Discount -73.0%
Bull case
Discount -44.1%
Ratio Trends
KIRLPNU · last 5 annual periods
ROE
20.4%
ROCE
29.6%
Operating Margin
—
Debt / Equity
0.00×
PE
—
EV / EBITDA
—
Historical Financials
KIRLPNU · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1015 Cr | ₹1229 Cr | ₹1312 Cr | ₹1640 Cr | ₹1787 Cr | +15.2% |
| EBITDA | ₹151 Cr | ₹177 Cr | ₹213 Cr | ₹310 Cr | ₹371 Cr | +25.1% |
| EBIT | — | ₹143 Cr | ₹178 Cr | — | — | +5.5% |
| PAT | ₹84.9 Cr | ₹109 Cr | ₹133 Cr | ₹211 Cr | ₹254 Cr | +31.5% |
| EPS (diluted) | — | ₹16.77 | ₹20.57 | — | — | +5.2% |
| CFO | ₹109 Cr | ₹39.8 Cr | ₹183 Cr | ₹215 Cr | ₹233 Cr | +20.9% |
| CapEx | ₹-91.7 Cr | ₹-42.4 Cr | ₹-71.6 Cr | ₹-77.9 Cr | ₹-66.3 Cr | — |
| FCF | ₹17.4 Cr | ₹-2.6 Cr | ₹112 Cr | ₹137 Cr | ₹166 Cr | +75.9% |
| Total Assets | ₹1025 Cr | ₹1130 Cr | ₹1385 Cr | ₹1647 Cr | ₹1757 Cr | +14.4% |
| Total Debt | ₹1.2 Cr | ₹1.0 Cr | ₹0.8 Cr | ₹10.6 Cr | ₹3.3 Cr | +27.6% |
| Shareholders' Equity | ₹658 Cr | ₹795 Cr | ₹925 Cr | ₹1096 Cr | ₹1249 Cr | +17.4% |
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 | 11.4% | — |
DIACABS DIACABS | — | — | Pending | -26.2% | — |
ISGEC ISGEC | — | — | Pending | 4.0% | — |
 ELECON ELECON | — | — | Pending | 14.8% | 23.3× |
 SHAKTIPUMP SHAKTIPUMP | — | — | Pending | 35.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
6 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹23.00/sh
Last payout
2026-01-30
₹3.50
Peak payout
₹6.50
Trailing yield
0.63%
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 PNEUMATIC COM L (KIRLPNU.NS) trades at 1574.90 vs a model fair value of 910.61, a gap of -42.2%. Piotroski F-score: 8/9. Moat l...
Read full AI analysis →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.