Kirloskar Oil Engines Limited (KIRLOSENG) 📈: отчетность и дивиденды за 2025

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹	32.91	39.71	39.4		41.68	25.26	16.53	28.29	28.89	64.17		56.73
Выручка, млрд ₹			24.2	26.17	30.22	35.29	33.31	32.55	39.79	50.24	58.98	58.98
Чистая прибыль, млрд ₹			1.41	1.74	1.45	2.19	1.85	1.95	1.75	3.32	4.42	4.42
EV, млрд ₹					42.49	25.54	17.05	34.19	38.23	85.07	162.32	162.32
EBIT, млрд ₹			1.28	1.9	1.62	2.96	2.2	3.1	3.38	6.58	9	9
EBITDA, млрд ₹			2.4	3.01	2.85	3.91	3.07	3.94	4.39	7.62	10.19	10.19
Баланс стоимость, млрд ₹			14.4	16.17	15.7	16.99	17.45	19.22	20.82	23.04	26.76	26.76
FCF, млрд ₹			0.1847	1.14	0.2513	1.3	-2.07	-1.22	-11.66	-10.82	-8.64	-8.64
Операционный денежный поток, млрд ₹			0.9519	1.76	1.36	2.11	-1.24	-0.1603	-10.41	-9.2	-4.69	-4.69
Операционная прибыль, млрд ₹			1.21	1.73	1.57	2.85	2.04	3.04	3.12	6.3	6.09	6.09
Операционные расходы, млрд ₹			5.66	5.56	6.51	6.19	6.81	5.97	7.11	12.88	17.44	17.44
CAPEX, млрд ₹			0.7672	0.6156	1.11	0.8116	0.8289	1.05	1.26	1.61	3.95	3.95

	2013Q4	2014Q4	2015Q4	2016Q4	2018Q4	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд ₹	21.63	38.38	38.46	48.69	30.31	23.5				15.91			28.27				43.71				83.14
Выручка, млрд ₹															11.91	12.28	12.2	13.84	15.43	13.05	13.9	16.6	16.36	15
Чистая прибыль, млрд ₹															0.8154	0.838	0.8815	0.7891	1.26	0.7797	0.8982	1.49	1.59	1.28
EV, млрд ₹														38.23		56.17		84.99	65.19	99.21	102.66	162.26		227.2
EBIT, млрд ₹															1.52	1.6	1.74	1.73	2.46	1.8	2.02	2.94	2.93	2.84
EBITDA, млрд ₹															1.79	1.86	1.99	1.99	2.73	2.1	2.33	3.25	3.23	3.17
Баланс стоимость, млрд ₹															20.82	21.81	21.81	23.04	23.04	24.73	24.73	26.76	26.6	29.14
FCF, млрд ₹								-0.5177	-0.5177		0.0256			0.0401		0.5258	0.5126	0.0336	0.536	0.5978	0.6204
Операционный денежный поток, млрд ₹									-0.3104		0.0256	-5.6		0.0401		0.5258	0.5126	0.0336	0.536	0.5978	0.6204
Операционная прибыль, млрд ₹															1.46	1.6	1.74	1.73	2.37	1.79	2.34	2.72	5.61	2.6
Операционные расходы, млрд ₹															2.83	3.14	1.12	9.66	3.62	3.65	3.65	2.67	1.25	6.83
CAPEX, млрд ₹						0.2072	0.2072	0.2072	0.2072		1.05	0.8088		1.26		0.3325		2.71		1.61

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			0.3407	0.1296	0.6053	0.6174	1.28	2.46	1.53	2.7	4.93	4.93
Short Term Investments ₹			7.83	9.86	6.81	8.4	3.63	7.92	6.68	6.28	0.6484	0.6484
Long term investments ₹	0.1001	0.0528	0.0306	0.0288	0.0018	0.0021
Total Receivables ₹			3.14	4.11	5.78	5.58	7.82	8.75	14.25	18.96	19.87	19.87
Total Current Assets ₹			13.35	16.36	16.64	17.69	16.8	22.93	27.54	34.27	37.16	37.16
Чистые активы, млрд ₹		4.82	4.48	3.94	4.32	4.18	4.08	4.43	4.66	4.6		4.6
Активы, млрд ₹			19.59	21.7	24.72	26.05	27.62	38.01	50.3	67.25	82.78	82.78
Short Term Debt ₹			0.0717	0.1245	1.36	0.7312	1.17	4.19	8.95	15.3	21.64	21.64
Long Term Debt ₹					0.0496	0.1644	0.6436	4.17	10.69	18.07	19.7	19.7
Задолженность, млрд ₹			5.19	5.53	9.02	9.06	10.17	18.79	29.49	44.21	56.18	56.18
Чистый долг, млрд ₹			-0.269	-0.0051	0.8121	0.2807	0.6021	5.97	18.12	29.74	36.49	36.49
Долг, млрд ₹					1.41	0.8956	1.81	8.36	19.65	32.44	41.42	41.42
Interest income ₹			0.5775	0.7475	0.6385	0.541	0.2884	0.5012	1.06	2.09
Расходы на обслуживание долга ₹			0.0006	0.0166	0.0972	0.1203	0.1028	0.4336	0.9214	2.1	3.28	3.28
Чист. проц. доходы, млрд ₹				0.1422	0.0393	-0.0546	-0.0399	-0.5012	-1.06	-2.1	0.0289	2.09
Goodwill ₹					2.25	1.85	1.85	1.85	1.86	1.86
Амортизация, млрд ₹			1.12	1.1	1.23	0.944	0.8734	0.8398	1.01	1.05	1.19	1.19
Себестоимость, млрд ₹			17.32	18.89	22.13	26.25	24.44	23.53	29.55	31.06	35.45	35.45
Товарно материальные запасы ₹			2.03	2.26	3.45	3.1	4.06	3.79	3.88	5.45	6.44	6.44

	2015Q3	2016Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд ₹										1.53	-8.18	2.39	-8.34	2.7	-8.41	4.36	-6.83	5.05		6.45
Short Term Investments ₹										6.68	16.36	6.32	16.68	6.28	16.83	3.02	13.66	4.53		6.65
Long term investments ₹	0.0583	0.0203	0.9618
Total Receivables ₹					5.98	8.75	9.26	9.26	15.43	15.43		15.39		19.37		18.7		19.87
Total Current Assets ₹											8.18	29.46	8.34	34.27	8.41	33.5	6.83	37.16	9.46	43.13
Чистые активы, млрд ₹		4.49	4.12	4.08	4.13	4.43		4.59		4.66		4.58		4.6		5.14
Активы, млрд ₹						38.01	40.67	40.67	50.3	50.3		55.84		67.25		70.17		82.78		97.82
Short Term Debt ₹						4.19	5.87	5.87	8.95	8.95		11.94		14.37		14.66		23.69		23.62
Long Term Debt ₹			0.1923	0.6444	2.87	4.17		6.38		10.66		13.16		18.02		18.62		19.7
Задолженность, млрд ₹							21.12	21.12	29.49	29.49		34.03		44.21		45.44		56.18	-26.6	68.89
Чистый долг, млрд ₹										18.12	8.18	22.81	8.34	29.74	8.41	28.92	6.83	36.37		47.85
Долг, млрд ₹				1.81	6.15	8.36		12.25		19.61		25.1		32.39		33.28		41.42		54.3
Interest income ₹							0.2036	0.22	0.284	0.3495	0.4152	0.4674	0.568	2.09	0.7577	0.7363
Расходы на обслуживание долга ₹											0.4191	0.4681	0.572	0.6397	0.7646	0.7401	0.8138	0.9638	1.01	1.18
Чист. проц. доходы, млрд ₹								-0.22	-0.284	-0.3527	-0.4191	-0.4681	-0.572	-0.6397	-0.7646	-0.7401	-0.8138
Goodwill ₹				1.85	1.85	1.85	1.87	1.87	1.86	1.86		1.86		1.86		1.86
Амортизация, млрд ₹											0.2662	0.2629	0.2563	0.2612	0.268	0.2989	0.3102	0.3109	0.3034	0.3292
Себестоимость, млрд ₹											7.62	7.59	7.5	8.3	9.44	7.68	8.05	11.21	11.05	8.17
Товарно материальные запасы ₹						3.79	3.96	3.96	3.88	3.88		4.74		5.45		6.45		6.44		8.48

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS				3.06	15.16	12.81	13.48	12.05	22.92	30.42	30.42
Цена акции ао		324.9	380.55	205.55	144.9	126.95	184.65	322.6	655.45	1034	1034
Число акций ао, млн	145.07	144.57		144.64	144.53	144.34	144.86	144.82	145.02	145.28	145.28
FCF/акцию	18.81	1.28		1.74	8.99	-14.35	-8.39	-80.53	-74.59	-59.46	-59.46

	2013Q4	2014Q4	2015Q4	2016Q4	2018Q4	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS											5.63	5.77	6.06	5.45	8.65	5.38	6.18	10.22	10.94	8.74
Цена акции ао								229.21	195.12	154.41	147.28	191.74	300.5	332.41	404	460.27	572.06
Число акций ао, млн	144.6	144.45	145.07	144.57	144.64	144.53	144.34		144.86				145.46				145.34
FCF/акцию		4.72	0.3183	1.98	2.25	-3.58							3.52	0.232	3.69	4.13	4.27

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %				9.77	10.75	9.22	12.9	10.61	10.14	8.72	15.16	17.75		17.75	15.30
ROA, %				7.18	8.01	5.85	8.41	6.7	5.13	3.95	5.66	5.89		5.89	10.24
ROIC, %						14.8	16.3	14.49	7.85	6.1	7.3			7.3	19.62
ROS, %					6.64	4.79	6.21	5.56	5.99	4.39	6.62	7.49	7.49	7.49	11.64
ROCE, %				8.9	11.78	10.32	17.45	12.61	16.12	10.39	15.66	19.03		19.03	20.75
Рентаб EBITDA, %				9.91	11.5	9.44	11.07	9.23	12.1	11.03	15.17	17.27		17.27	20.00
Чистая рентаб, %				5.81	6.64	4.79	6.21	5.56	5.99	4.39	6.62	7.49		7.49	11.64
Operation Margin, %					6.6	5.21	8.06	6.12	9.34	7.84	12.54	10.33	10.33	10.33	21.21
Доходность FCF, %	4.02	8.24	6.87	0.4688		0.6029	5.14	-12.53	-4.3	-40.36	-16.86

	2011Q4	2012Q4	2013Q4	2014Q4	2015Q4	2016Q4	2018Q4	2019Q1	2019Q3	2019Q4	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %																		3.92	3.84	4.04	3.43	5.45	3.42	3.82	6.1	6.31	4.86	15.30
ROA, %													2.05	0.791	1.04	0.6105	1.38		1.5		1.17		2.22		3.59		2.61	10.24
ROIC, %								6.07	4.17		3.96	3.37	3.62		2.47		3.15		2.56		2.73		1.97					19.62
ROS, %																		6.84	6.82	7.22	5.7	8.13	5.98	6.46	8.95	9.74	8.5	11.64
ROCE, %													5.87	3.29	4.06	3.27	5.4		7.34		7.5		4.17		6.43		5.23	20.75
Рентаб EBITDA, %																		15.02	15.17	16.34	14.37	17.71	16.06	16.78	19.61	19.75	21.12	20.00
Чистая рентаб, %																		6.84	6.82	7.22	5.7	8.13	5.98	6.46	8.95	9.74	8.5	11.64
Operation Margin, %																		12.29	13.02	14.24	12.49	15.38	13.74	16.82	16.36	34.31	17.35	21.21
Доходность FCF, %	3.73	0.9094	3.13	1.78	0.1201	0.587	1.07			-2.2										1.17				0.7462

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	27.74	28.02		28.81	11.52	8.92	14.51	11.52	16.65	28.48		28.48	157.35
P/BV	2.96	2.74		2.66	1.49	0.9469	1.47	0.966	2.4	4.73		4.73	17.00
P/S	1.61	1.63		1.38	0.7157	0.4961	0.8692	0.5054	1.1	2.13		2.13	21.99
P/FCF		213.32		165.86	19.44	-7.98	-23.28	-2.48	-5.93	-6.57	-6.57	-6.57	43.14
E/P		0.0357		0.0347	0.0868	0.1121	0.0689	0.0604	0.0518	0.0779	0.0779	0.0779	0.05
EV/EBITDA				14.9	6.54	5.55	8.68	8.71	11.16	15.93		15.93	104.34
EV/Ebit						5.98	9.43	11.32	12.94	18.03	18.03	18.03
EV/S				1.41	0.7236	0.5119	1.05	0.9608	1.69	2.75	2.75	2.75	22.07
EV/FCF				169.07	19.65	-8.24	-28.14	-3.28	-7.86	-18.79	-18.79	-18.79	156.13
Debt/EBITDA				0.4951	0.2292	0.5887	2.12	4.48	4.26	4.07	4.07	4.07	1.16
Netdebt/Ebitda			-0.0017	0.2847	0.0718	0.1959	1.52	4.13	3.9	3.58	3.58	3.58	0.67
Debt/Ratio				0.0571	0.0344	0.0655	0.22	0.3906	0.4824	0.5004	0.5004	0.5004	0.12
Debt/Equity				0.09	0.0527	0.1037	0.435	0.9438	1.41	9.01	9.01	9.01	3.34
Debt/Net Income				0.9763	0.4086	0.9772	4.29	11.26	9.76	9.37	9.37	9.37	6.66
Бета									3.43	3.01	2.24	2.24	0.68
Индекс Альтмана		-5.84		6.9	12.06	6.45	2.61	1.95	2.43	1.81	1.81	1.81	12.49

	2011Q4	2012Q4	2013Q4	2014Q4	2015Q4	2016Q4	2018Q4	2019Q4	2020Q1	2020Q3	2020Q4	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
P/E																8.52	12.55	49.59	16.65	15.09	18.99	25.69	28.46	42.86	34.07	157.35
P/BV								1.35						1.45	0.9662		1.53	2	2.4		2.84	3.36	4.73		6.2	17.00
P/S																0.4385	0.7276	3.58	1.1	1.06	1.29	1.7	2.13	3.4	2.89	21.99
P/FCF	26.79	109.96	31.91	56.27	832.82	170.37	93.3	-45.4										85.28				134.02				43.14
E/P			0.0209	0.0089	0.0057	0.013	0.0134	0.0196			0.0416			0.0109				0.0202				0.0108				0.05
EV/EBITDA															8.94		9.4		11.13	23.86	11.28	11.23	15.59		18.95	104.34
EV/Ebit																					55.2	50.75	55.12		80.01
EV/S																				4.22	7.6	7.39	9.77		15.14	22.07
EV/FCF																				121.63	165.95	165.47				156.13
Debt/EBITDA									2.69	5.32		6.16	11.69		14.25		13.48		16.28		15.88		12.73		17.14	1.16
Netdebt/Ebitda															13.16	4.57	12.25	4.18	14.95	3.08	13.8	2.93	11.18		15.1	0.67
Debt/Ratio									0.0655	0.1833		0.22	0.3013		0.3899		0.4495		0.4816		0.4744		0.5004		0.5552	0.12
Debt/Equity									0.1037	0.3428		0.435	0.6266		0.9422		1.15		1.41		1.35		1.55		1.86	3.34
Debt/Net Income									3.44	10.68		10.71	28.96		28.29		29.95		41.04		42.69		27.88		42.59	6.66

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.7184	1.5	1.08	1.08	0.7231	0.94	0.2169	0.7234	0.7244		0.7244
Дивиденд		5	5	5	5	4	4	5	5	3.5	6
Див доход, ао, %		1.83	1.34	1.74	2.86	3.49	2.05	2.09	0.8194	0.7089	0.7641	0.86
Дивиденды / прибыль, %		106.73	62.37	74.98	32.99	50.76	11.13	33.14	21.76	16.39	16.39	24.29

	2018Q3	2019Q1	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд				0.235	0.235	0.235	0.235	0.2169	0.3615	0.5784	0.3616	0.7234	0.3621
Дивиденд	2.5	2.5	2.5		4			1.5	2.5	1.5	2.5	2.5	2.5
Див доход, ао, %	0.9777	1.38	1.41		3.07			1.01	1.09	0.9714	1.3	0.7521	0.5432	0.86
Дивиденды / прибыль, %				51.13	44.6	-342.07	40.84	27.79	85.44	83.43	43.15	91.67	46.44	24.29

	Industry average	5 quarters average	CAGR 5

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
ebit_margin	6.61	9.83	8.48	13.09	15.26	15.26
Персонал, чел				2325	2325

	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	CAGR 5
ebit_margin	13.77	14.55	17.73	17.89	18.93

	CAGR 5

Investing Port

NSE: KIRLOSENG - Kirloskar Oil Engines Limited

Reporting Kirloskar Oil Engines Limited

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other