Kirloskar Oil Engines Financial Statements

Kirloskar Oil Engines Annually Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (2.50) 10.60 14.30 8.53
Op profit growth 34.20 8.74 (6.40) 2.01
EBIT growth 35.40 8.20 (12) 6.61
Net profit growth 5.28 28 (17) 5.12
Profitability ratios (%)        
OPM 11.70 8.50 8.65 10.60
EBIT margin 9.96 7.17 7.33 9.55
Net profit margin 5.91 5.48 4.73 6.50
RoCE 13.80 13 13.10 16.20
RoNW 2.66 2.79 2.27 2.84
RoA 2.04 2.48 2.11 2.76
Per share ratios ()        
EPS 13.70 13 9.42 12
Dividend per share 4 4 5 5
Cash EPS 7.67 6.77 2.26 4.37
Book value per share 133 121 109 112
Valuation ratios        
P/E 12 6.70 34.40 32.40
P/CEPS 21.40 12.90 143 89.30
P/B 1.23 0.72 2.98 3.49
EV/EBIDTA 7.17 3.95 14.20 15.40
Payout (%)        
Dividend payout -- 6.42 55.10 41.60
Tax payout (26) (25) (33) (31)
Liquidity ratios        
Debtor days 47.10 43.90 36 24.50
Inventory days 43.50 40.50 34.10 29.50
Creditor days (62) (52) (54) (53)
Leverage ratios        
Interest coverage (6.50) (17) (19) (91)
Net debt / equity 0.30 0.03 0.05 --
Net debt / op. profit 1.52 0.16 0.27 --
Cost breakup ()        
Material costs (62) (63) (64) (63)
Employee costs (7.80) (8) (7.30) (7.60)
Other costs (18) (20) (20) (19)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 3,296 3,379 3,055 2,674
yoy growth (%) (2.50) 10.60 14.30 8.53
Raw materials (2,050) (2,142) (1,955) (1,688)
As % of sales 62.20 63.40 64 63.10
Employee costs (257) (270) (222) (202)
As % of sales 7.81 8 7.27 7.57
Other costs (603) (680) (614) (501)
As % of sales 18.30 20.10 20.10 18.70
Operating profit 386 287 264 282
OPM 11.70 8.50 8.65 10.60
Depreciation (84) (87) (112) (111)
Interest expense (50) (14) (12) (2.80)
Other income 26.50 42.50 71.80 84
Profit before tax 278 228 213 253
Taxes (72) (57) (70) (79)
Tax rate (26) (25) (33) (31)
Minorities and other (2.40) (2.70) 1.94 --
Adj. profit 203 169 145 174
Exceptional items (8.40) 16.50 -- --
Net profit 195 185 145 174
yoy growth (%) 5.28 28 (17) 5.12
NPM 5.91 5.48 4.73 6.50
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 278 228 213 253
Depreciation (84) (87) (112) (111)
Tax paid (72) (57) (70) (79)
Working capital 575 514 -- (514)
Other operating items -- -- -- --
Operating cashflow 697 598 30.80 (451)
Capital expenditure 654 453 -- (453)
Free cash flow 1,351 1,051 30.80 (904)
Equity raised 3,113 3,119 3,021 3,203
Investments 42.60 (556) -- 556
Debt financing/disposal 850 176 133 (98)
Dividends paid -- -- 72.30 72.30
Other items -- -- -- --
Net in cash 5,356 3,791 3,257 2,829
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 28.90 28.90 28.90 28.90
Preference capital -- -- -- --
Reserves 1,893 1,716 1,670 1,547
Net worth 1,922 1,745 1,699 1,575
Minority interest
Debt 843 189 89.80 142
Deferred tax liabilities (net) 40.70 33.50 48.60 50.60
Total liabilities 2,806 1,967 1,837 1,768
Fixed assets 753 701 704 732
Intangible assets
Investments 834 433 711 675
Deferred tax asset (net) 25.40 21.40 30 28.60
Net working capital 936 670 193 261
Inventories 379 406 310 345
Inventory Days 42 43.80 -- 41.20
Sundry debtors 439 412 408 402
Debtor days 48.60 44.50 -- 48
Other current assets 1,134 665 264 276
Sundry creditors (590) (393) (429) (485)
Creditor days 65.40 42.50 -- 58
Other current liabilities (426) (420) (360) (276)
Cash 258 143 198 70.30
Total assets 2,806 1,967 1,837 1,768
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2021 Mar-2020 Mar-2019 Mar-2018 Mar-2017
Gross Sales 3,296 3,379 3,626 3,111 2,878
Excise Duty -- -- -- 55.30 205
Net Sales 3,296 3,379 3,626 3,055 2,674
Other Operating Income -- -- -- -- --
Other Income 25.40 51.50 65.10 71.80 84
Total Income 3,321 3,431 3,692 3,127 2,758
Total Expenditure ** 2,918 3,085 3,253 2,790 2,391
PBIDT 404 346 439 337 366
Interest 50.10 14.20 13 11.60 2.81
PBDT 354 332 426 326 363
Depreciation 84 87.30 94.40 123 111
Minority Interest Before NP -- -- -- -- --
Tax 70.60 64.60 113 78.30 79.70
Deferred Tax 1.66 (7.80) (1.40) (12) (1)
Reported Profit After Tax 197 188 220 136 174
Minority Interest After NP 2.44 2.71 0.45 (3.50) --
Net Profit after Minority Interest 195 185 219 140 174
Extra-ordinary Items (6.10) 12.10 -- -- --
Adjusted Profit After Extra-ordinary item 201 173 219 140 174
EPS (Unit Curr.) 13.50 12.80 15.10 10 12
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 200 200 250 250 250
Equity 28.90 28.90 28.90 28.90 28.90
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 12.30 10.20 12.10 11 13.70
PBDTM(%) 10.70 9.83 11.70 10.70 13.60
PATM(%) 5.99 5.56 6.06 4.46 6.50
Open ZERO Brokerage Demat Account
Open ZERO Brokerage Demat Account

  • 0

    Delivery Brokerage for Lifetime

  • 20

    Per order for Intraday, F&O, Currency & Commodity