Stocx Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Kirloskar Oil Eng

₹561.8 24.1 | 4.5%

Market Cap ₹8140 Cr.

Stock P/E 22.0

P/B 3.3

Current Price ₹561.8

Book Value ₹ 170.7

Face Value 2

52W High ₹576.8

Dividend Yield 0.89%

52W Low ₹ 284.1

Overview Inc. Year: 2009Industry: Engineering - Industrial Equipments

Kirloskar Oil Engines Ltd is engaged in production of diesel engines, agricultural pumpsets and producing sets. The Company is concerned in the manufacture of internal combustion engines, producing sets and components, which can be used for various programs, including agriculture, business, stationery power plants and construction equipment, among others. The Company's agencies comprises power generation domestic, industrial engines, agriculture, large engines and global enterprise power generation. It specializes within the manufacture of both air-cooled and liquid-cooled diesel engines and generating units throughout various power output from 5 kilo-volt-ampere (kVA) to 3000 KVA. The Company also offers engines running on opportunity fuels, consisting of bio-diesel, natural gas, biogas and straight vegetable oil (SVO). It manufactures and markets diesel engines from 2,400 hp to 11,000 hp. The Company's brands consist of KOEL Green and KOEL Chhota Chilli (KCC).

Read More..

Kirloskar Oil Eng Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Kirloskar Oil Eng Quarterly Results

#(Fig in Cr.) Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
Net Sales 821 1001 1018 1182 1191 1228 1220 1384 1543 1305
Other Income 6 7 5 8 6 5 7 10 8 8
Total Income 827 1009 1023 1190 1197 1234 1227 1394 1552 1313
Total Expenditure 737 904 930 1039 1018 1047 1028 1196 1279 1103
Operating Profit 90 105 93 151 179 186 199 198 273 210
Interest 20 22 28 35 42 47 57 64 76 74
Depreciation 26 25 25 25 27 26 26 26 27 30
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 44 57 40 91 110 113 116 108 169 106
Provision for Tax 12 16 11 23 28 31 28 30 44 27
Profit After Tax 32 42 29 68 82 82 88 79 125 78
Adjustments -0 1 2 2 -0 1 0 0 1 -0
Profit After Adjustments 32 42 31 69 82 84 88 79 126 78
Adjusted Earnings Per Share 2.2 2.9 2.1 4.8 5.6 5.8 6.1 5.5 8.7 5.4

Kirloskar Oil Eng Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 2464 2674 3055 3626 3379 3296 4020 5020 5452
Other Income 84 85 72 65 43 25 29 28 33
Total Income 2548 2758 3127 3692 3422 3321 4049 5048 5486
Total Expenditure 2197 2392 2790 3253 3092 2909 3610 4286 4606
Operating Profit 351 366 337 439 330 412 439 762 880
Interest 9 3 12 13 14 50 106 210 271
Depreciation 111 111 123 94 87 84 101 105 109
Exceptional Income / Expenses -25 0 0 0 16 -8 0 0 0
Profit Before Tax 205 253 203 331 245 270 232 449 499
Provision for Tax 40 79 66 112 57 72 61 117 129
Profit After Tax 165 174 136 220 188 197 171 332 370
Adjustments 0 0 4 -0 -3 -2 4 1 1
Profit After Adjustments 165 174 140 219 185 195 175 332 371
Adjusted Earnings Per Share 11.4 12 9.7 15.2 12.8 13.5 12.1 23 25.7

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 25% 14% 10% 0%
Operating Profit CAGR 74% 32% 18% 0%
PAT CAGR 94% 21% 20% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 72% 65% 22% 14%
ROE Average 15% 12% 12% 11%
ROCE Average 14% 12% 14% 14%

Kirloskar Oil Eng Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 1444 1617 1575 1699 1745 1922 2082 2304
Minority's Interest 0 0 0 0 0 0 0 0
Borrowings 0 0 5 17 64 417 1066 1802
Other Non-Current Liabilities 55 66 146 158 201 205 91 78
Total Current Liabilities 471 487 773 722 748 1252 1783 2526
Total Liabilities 1970 2170 2500 2595 2759 3797 5021 6710
Fixed Assets 475 438 702 663 623 698 721 689
Other Non-Current Assets 146 97 134 172 456 806 1546 2594
Total Current Assets 1349 1636 1664 1760 1680 2293 2754 3427
Total Assets 1970 2170 2500 2595 2759 3797 5021 6710

Kirloskar Oil Eng Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 23 29 13 61 62 128 246 153
Cash Flow from Operating Activities 99 171 136 192 -124 -16 -1041 -920
Cash Flow from Investing Activities 81 -190 7 -38 233 -465 -3 -144
Cash Flow from Financing Activities -176 2 -96 -153 -43 599 950 1182
Net Cash Inflow / Outflow 5 -16 48 1 67 118 -93 117
Closing Cash & Cash Equivalent 29 13 61 62 128 246 153 270

Kirloskar Oil Eng Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 11.44 12.03 9.66 15.16 12.81 13.48 12.07 22.96
CEPS(Rs) 19.14 19.68 17.95 21.72 19.03 19.46 18.82 30.14
DPS(Rs) 5 5 5 5 4 4 4 5
Book NAV/Share(Rs) 99.85 111.84 108.95 117.47 120.36 132.42 143.18 158.21
Core EBITDA Margin(%) 10.09 9.79 8.53 10.31 8.5 11.74 10.19 14.61
EBIT Margin(%) 8.1 8.88 6.88 9.5 7.66 9.7 8.4 13.11
Pre Tax Margin(%) 7.76 8.78 6.51 9.14 7.24 8.18 5.77 8.94
PAT Margin (%) 6.26 6.04 4.38 6.06 5.56 5.99 4.25 6.6
Cash Profit Margin (%) 10.46 9.89 8.34 8.66 8.14 8.54 6.77 8.68
ROA(%) 8.4 8.4 5.83 8.62 7.02 6.02 3.88 5.65
ROE(%) 11.46 11.36 8.53 13.42 10.93 10.8 8.58 15.21
ROCE(%) 14.76 16.58 12.79 19.65 13.95 13.66 9.94 13.77
Receivable days 21.84 22.79 35.37 40.72 44.27 47.1 41.17 36.2
Inventory Days 28.4 27.38 33.48 32.92 38.63 43.48 34.83 33.89
Payable days 79.46 72.73 74.48 68.79 67.84 83.73 77.22 70.93
PER(x) 18.51 32.43 33.55 11.51 6.79 12.15 10.94 17.15
Price/Book(x) 2.12 3.49 2.98 1.49 0.72 1.24 0.92 2.49
Dividend Yield(%) 2.36 1.28 1.54 2.87 4.6 2.44 3.03 1.27
EV/Net Sales(x) 1.23 2.11 1.56 0.67 0.38 0.89 0.92 1.72
EV/Core EBITDA(x) 8.62 15.38 14.11 5.5 3.92 7.15 8.41 11.34
Net Sales Growth(%) 0 8.53 14.28 18.69 -6.81 -2.47 21.96 24.88
EBIT Growth(%) 0 19.3 -16.19 60.88 -24.82 23.5 5.66 94.97
PAT Growth(%) 0 5.12 -21.66 61.22 -14.45 5.06 -13.44 94.09
EPS Growth(%) 0 5.12 -19.65 56.86 -15.51 5.28 -10.48 90.27
Debt/Equity(x) 0.01 0.01 0.09 0.05 0.1 0.44 0.94 1.41
Current Ratio(x) 2.86 3.36 2.15 2.44 2.25 1.83 1.54 1.36
Quick Ratio(x) 2.43 2.9 1.71 2.01 1.7 1.53 1.33 1.19
Interest Cover(x) 23.69 90.91 18.54 26.56 18.22 6.38 3.19 3.14
Total Debt/Mcap(x) 0 0 0.03 0.04 0.14 0.35 1.02 0.57

Kirloskar Oil Eng Shareholding Pattern

# Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
Promoter 59.44 59.44 59.44 59.44 59.44 59.44 59.42 41.25 41.23 41.23
FII 6.25 6.38 1.33 1.04 1.02 2.64 3.6 6.03 6.17 7.8
DII 13.83 13.36 16.91 16.7 16.8 13.54 14.66 27.95 28.56 24.28
Public 20.48 20.81 22.32 22.82 22.73 24.38 22.32 24.76 24.04 26.69
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 77.22 to 70.93days.

Cons

  • Promoter holding is low: 41.23%.
  • Company has a low return on equity of 12% over the last 3 years.
  • Stock is trading at 3.3 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Kirloskar Oil Eng News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....