KIRLOSKAR PNEUMATIC COMPANY LIMITED Financials Kirloskar Pneumatic Company Limited
Equities
KIRLPNU
INE811A01020
Industrial Machinery & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,081 INR | +18.38% |
|
+45.30% | +79.07% |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 26,300 | 36,212 | 70,007 | - | - |
| Enterprise Value (EV) 1 | 26,300 | 36,212 | 45,710 | 70,007 | 70,007 |
| P/E ratio | 31.1 x | 33.4 x | 34.3 x | 34.9 x | 28.9 x |
| Yield | - | - | 0.32% | 0.32% | 0.32% |
| Capitalization / Revenue | - | 2.92 x | 3.46 x | 4.12 x | 3.38 x |
| EV / Revenue | - | 2.92 x | 3.46 x | 4.12 x | 3.38 x |
| EV / EBITDA | - | 20.5 x | 22.6 x | 24.6 x | 20.3 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | 4.55 x | 7.73 x | 6.37 x | 5.29 x |
| Nbr of stocks (in thousands) | 64,445 | 64,635 | 64,773 | - | - |
| Reference price 2 | 408.1 | 560.2 | 1,081 | 1,081 | 1,081 |
| Announcement Date | 4/28/22 | 4/27/23 | 4/25/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 12,393 | 13,226 | 16,998 | 20,741 |
| EBITDA 1 | - | 1,769 | 2,024 | 2,847 | 3,452 |
| EBIT 1 | - | - | 1,669 | 2,363 | 3,158 |
| Operating Margin | - | - | 12.62% | 13.9% | 15.23% |
| Earnings before Tax (EBT) 1 | - | 1,433 | 1,779 | 2,589 | 3,424 |
| Net income 1 | 849.2 | 1,086 | 1,333 | 1,940 | 2,564 |
| Net margin | - | 8.76% | 10.08% | 11.41% | 12.36% |
| EPS 2 | 13.12 | 16.77 | 20.57 | 31.00 | 37.40 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | - | 3.500 | 3.500 | 3.500 |
| Announcement Date | 4/28/22 | 4/27/23 | 4/25/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 3,596 | - | 3,395 | 3,747 | 5,254 |
| EBITDA 1 | - | 506.4 | - | 475 | 562 | 812.5 |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | 420.5 | - | - | - | - |
| Net income 1 | 328.5 | 322.4 | 179.3 | 306 | 376 | 479 |
| Net margin | - | 8.97% | - | 9.01% | 10.03% | 9.12% |
| EPS | 5.070 | 4.980 | 2.760 | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 1/25/23 | 4/27/23 | 7/20/23 | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 14.9% | 14.9% | 19.4% | 21.8% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | - | 123.0 | 140.0 | 170.0 | 204.0 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 300 | 483 | 511 |
| Capex / Sales | - | - | 2.2% | 2.84% | 2.46% |
| Announcement Date | 4/28/22 | 4/27/23 | 4/25/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +79.07% | 839M | |
| +19.45% | 2.47B | |
| +16.17% | 2.18B | |
| -20.11% | 1.73B | |
| +26.59% | 1.49B | |
| -7.10% | 1.53B | |
| +14.94% | 650M | |
| -24.55% | 463M | |
| +33.02% | 435M | |
| -27.69% | 317M |
- Stock Market
- Equities
- KIRLPNU Stock
- Financials Kirloskar Pneumatic Company Limited
