Stocx Research Club logo ×
Screener Research Unlisted Startup Funding

Kirloskar Oil Eng

₹366.8 -14.1 | 3.7%

Market Cap ₹5292 Cr.

Stock P/E 16.5

P/B 2.3

Current Price ₹366.8

Book Value ₹ 156.8

Face Value 2

52W High ₹405.5

Dividend Yield 1.09%

52W Low ₹ 124

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

| |

Volume
Price

Quarterly Price

Show Value Show %

Kirloskar Oil Eng Quarterly Results

#(Fig in Cr.) Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
Net Sales 828 959 1087 821 1001 1018 1182 1191 1228 1220
Other Income 7 8 7 6 7 5 8 6 5 7
Total Income 835 966 1094 827 1009 1023 1190 1197 1234 1227
Total Expenditure 719 838 940 737 904 930 1039 1018 1047 1028
Operating Profit 115 128 154 90 105 93 151 179 186 199
Interest 13 16 17 20 22 28 35 42 47 57
Depreciation 20 21 23 26 25 25 25 27 26 26
Exceptional Income / Expenses 0 0 -8 0 0 0 0 0 0 0
Profit Before Tax 82 91 106 44 57 40 91 110 113 116
Provision for Tax 23 24 28 12 16 11 23 28 31 28
Profit After Tax 60 67 78 32 42 29 68 82 82 88
Adjustments 0 -0 -0 -0 1 2 2 -0 1 0
Profit After Adjustments 60 66 78 32 42 31 69 82 84 88
Adjusted Earnings Per Share 4.1 4.6 5.4 2.2 2.9 2.1 4.8 5.6 5.8 6.1

Kirloskar Oil Eng Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
Net Sales 2464 2674 3055 3626 3379 3296 4020 4821
Other Income 84 85 72 65 43 25 29 26
Total Income 2548 2758 3127 3692 3422 3321 4049 4848
Total Expenditure 2197 2392 2790 3253 3092 2909 3610 4132
Operating Profit 351 366 337 439 330 412 439 715
Interest 9 3 12 13 14 50 106 181
Depreciation 111 111 123 94 87 84 101 104
Exceptional Income / Expenses -25 0 0 0 16 -8 0 0
Profit Before Tax 205 253 203 331 245 270 232 430
Provision for Tax 40 79 66 112 57 72 61 110
Profit After Tax 165 174 136 220 188 197 171 320
Adjustments 0 0 4 -0 -3 -2 4 3
Profit After Adjustments 165 174 140 219 185 195 175 323
Adjusted Earnings Per Share 11.4 12 9.7 15.2 12.8 13.5 12.1 22.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 22% 3% 8% 0%
Operating Profit CAGR 7% 0% 4% 0%
PAT CAGR -13% -8% -0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 176% 64% 2% 8%
ROE Average 9% 10% 10% 11%
ROCE Average 10% 13% 14% 14%

Kirloskar Oil Eng Balance Sheet

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

Kirloskar Oil Eng Cash Flow

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

Kirloskar Oil Eng Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Earnings Per Share (Rs) 11.44 12.03 9.66 15.16 12.81 13.48 12.07
CEPS(Rs) 19.14 19.68 17.95 21.72 19.03 19.46 18.8
DPS(Rs) 5 5 5 5 4 4 4
Book NAV/Share(Rs) 99.85 111.84 108.95 117.47 120.36 132.42 143.18
Core EBITDA Margin(%) 10.09 9.79 8.53 10.31 8.5 11.74 10.19
EBIT Margin(%) 8.1 8.88 6.88 9.5 7.66 9.7 8.39
Pre Tax Margin(%) 7.76 8.78 6.51 9.14 7.24 8.18 5.76
PAT Margin (%) 6.26 6.04 4.38 6.06 5.56 5.99 4.24
Cash Profit Margin (%) 10.46 9.89 8.34 8.66 8.14 8.54 6.76
ROA(%) 8.4 8.4 5.83 8.62 7.02 6.02 3.87
ROE(%) 11.46 11.36 8.53 13.42 10.93 10.8 8.56
ROCE(%) 14.76 16.58 12.79 19.65 13.95 13.66 9.93
Receivable days 21.84 22.79 35.37 40.72 44.27 47.1 41.17
Inventory Days 28.4 27.38 33.48 32.92 38.63 43.48 34.83
Payable days 79.46 72.73 74.48 68.79 67.84 83.73 77.22
PER(x) 18.51 32.43 33.55 11.51 6.79 12.15 10.94
Price/Book(x) 2.12 3.49 2.98 1.49 0.72 1.24 0.92
Dividend Yield(%) 2.36 1.28 1.54 2.87 4.6 2.44 3.03
EV/Net Sales(x) 1.23 2.11 1.56 0.67 0.38 0.89 0.92
EV/Core EBITDA(x) 8.62 15.38 14.11 5.5 3.92 7.15 8.41
Net Sales Growth(%) 0 8.53 14.28 18.69 -6.81 -2.47 21.96
EBIT Growth(%) 0 19.3 -16.19 60.88 -24.82 23.5 5.56
PAT Growth(%) 0 5.12 -21.66 61.22 -14.45 5.06 -13.6
EPS Growth(%) 0 5.12 -19.65 56.86 -15.51 5.28 -10.48
Debt/Equity(x) 0.01 0.01 0.09 0.05 0.1 0.44 0.94
Current Ratio(x) 2.86 3.36 2.15 2.44 2.25 1.83 1.54
Quick Ratio(x) 2.43 2.9 1.71 2.01 1.7 1.53 1.33
Interest Cover(x) 23.69 90.91 18.54 26.56 18.22 6.38 3.18
Total Debt/Mcap(x) 0 0 0.03 0.04 0.14 0.35 1.02

Kirloskar Oil Eng Shareholding Pattern

# Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
Promoter 59.44 59.44 59.44 59.44 59.44 59.44 59.44 59.44 59.44 59.42
FII 10.24 10.25 6.23 6.25 6.38 1.33 1.04 1.02 2.64 3.6
DII 11.8 10.5 14.08 13.83 13.36 16.91 16.7 16.8 13.54 14.66
Public 18.52 19.8 20.24 20.48 20.81 22.32 22.82 22.73 24.38 22.32
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Kirloskar Oil Eng News