KRN HEAT EXCHANGE N REF L
KRN · General/Diversified · NSE
₹1,110
Current Market Price
Under Review— We don’t have enough data to publish a fair value estimate for KRN yet. Reason: Data Limited.
Updated just now
YieldIQ Score
—
Piotroski F-Score
3/9
Economic Moat
Narrow
Confidence
20%
ROE
13.3%
Debt/Equity
0.33
WACC
11.1%
Market Cap
₹6,897 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.1%
Return on capital employed
EV / EBITDA
57.7×
Enterprise multiple
Debt / EBITDA
1.5×
Leverage vs earnings
Interest Coverage
27.5×
EBIT covers interest
Current Ratio
4.52×
Short-term liquidity
Asset Turnover
1.01×
Revenue per ₹ of assets
Revenue CAGR (3Y)
34.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
Ratio Trends
KRN · last 5 annual periods
ROE
13.3%
ROCE
16.1%
Operating Margin
—
Debt / Equity
0.33×
PE
—
EV / EBITDA
—
Historical Financials
KRN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹156 Cr | ₹247 Cr | ₹308 Cr | ₹430 Cr | ₹600 Cr | +40.0% |
| EBITDA | ₹18.7 Cr | ₹51.0 Cr | ₹62.5 Cr | ₹82.4 Cr | ₹123 Cr | +60.1% |
| EBIT | ₹16.1 Cr | ₹47.9 Cr | ₹58.6 Cr | ₹77.1 Cr | — | +47.9% |
| PAT | ₹10.6 Cr | ₹32.3 Cr | ₹39.4 Cr | ₹52.9 Cr | ₹76.5 Cr | +63.9% |
| EPS (diluted) | ₹2.27 | ₹6.93 | ₹8.45 | ₹9.75 | — | +43.9% |
| CFO | ₹4.5 Cr | ₹5.1 Cr | ₹16.9 Cr | ₹21.4 Cr | ₹-114 Cr | — |
| CapEx | ₹-2.6 Cr | ₹-14.0 Cr | ₹-69.8 Cr | ₹-151 Cr | ₹-248 Cr | — |
| FCF | ₹1.9 Cr | ₹-8.9 Cr | ₹-52.9 Cr | ₹-130 Cr | ₹-361 Cr | — |
| Total Assets | ₹92.8 Cr | ₹149 Cr | ₹257 Cr | ₹595 Cr | ₹932 Cr | +78.0% |
| Total Debt | ₹22.1 Cr | ₹36.6 Cr | ₹87.0 Cr | ₹33.5 Cr | ₹187 Cr | +70.6% |
| Shareholders' Equity | ₹25.5 Cr | ₹59.6 Cr | ₹130 Cr | ₹499 Cr | ₹574 Cr | +117.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KRN vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 AVALON AVALON | — | — | Pending | 15.6% | — |
 PGEL PG Electroplast Limited | +15.0% | 49 | Near Fair Value | 6.5% | — |
 SYRMA Syrma SGS Technology Limited | -68.8% | 40 | Above Fair Value | 11.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KRN in the last 10 years.
Risk Analysis
Volatility & drawdown
Risk profile of KRN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KRN →
Compare
Head-to-head with peers
Compare KRN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KRNNow →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.