KIRLOSKAR BROTHERS
|
KIRLOSKAR BROTHERS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
| Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
| Equity - Issued | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
| Equity Paid Up | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹2,077 Cr | ₹1,703 Cr | ₹1,388 Cr | ₹1,162 Cr | ₹1,089 Cr |
| Securities Premium | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr |
| Capital Reserves | ₹0.52 Cr | ₹0.52 Cr | ₹0.52 Cr | ₹0.52 Cr | ₹0.52 Cr |
| Profit & Loss Account Balance | ₹1,331 Cr | ₹968 Cr | ₹665 Cr | ₹456 Cr | ₹383 Cr |
| General Reserves | ₹633 Cr | ₹633 Cr | ₹633 Cr | ₹633 Cr | ₹633 Cr |
| Other Reserves | ₹70 Cr | ₹59 Cr | ₹48 Cr | ₹30 Cr | ₹31 Cr |
| Reserve excluding Revaluation Reserve | ₹2,077 Cr | ₹1,703 Cr | ₹1,388 Cr | ₹1,162 Cr | ₹1,089 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹2,093 Cr | ₹1,719 Cr | ₹1,404 Cr | ₹1,177 Cr | ₹1,105 Cr |
| Minority Interest | ₹8.54 Cr | ₹5.13 Cr | ₹3.40 Cr | ₹2.61 Cr | ₹2.55 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹69 Cr | ₹65 Cr | ₹111 Cr | ₹136 Cr | ₹84 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹75 Cr | ₹68 Cr | ₹148 Cr | ₹174 Cr | ₹112 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-5.78 Cr | ₹-3.82 Cr | ₹-37 Cr | ₹-38 Cr | ₹-28 Cr |
| Unsecured Loans | - | - | - | - | ₹0.18 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | ₹0.18 Cr |
| Deferred Tax Assets / Liabilities | ₹-37 Cr | ₹-28 Cr | ₹-41 Cr | ₹-42 Cr | ₹-47 Cr |
| Deferred Tax Assets | ₹71 Cr | ₹59 Cr | ₹60 Cr | ₹55 Cr | ₹59 Cr |
| Deferred Tax Liability | ₹34 Cr | ₹31 Cr | ₹19 Cr | ₹13 Cr | ₹12 Cr |
| Other Long Term Liabilities | ₹98 Cr | ₹86 Cr | ₹89 Cr | ₹84 Cr | ₹31 Cr |
| Long Term Trade Payables | ₹8.31 Cr | ₹8.32 Cr | ₹8.02 Cr | ₹7.49 Cr | ₹8.94 Cr |
| Long Term Provisions | ₹31 Cr | ₹37 Cr | ₹45 Cr | ₹26 Cr | ₹25 Cr |
| Total Non-Current Liabilities | ₹170 Cr | ₹168 Cr | ₹212 Cr | ₹212 Cr | ₹102 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹604 Cr | ₹663 Cr | ₹602 Cr | ₹591 Cr | ₹550 Cr |
| Sundry Creditors | ₹604 Cr | ₹663 Cr | ₹602 Cr | ₹591 Cr | ₹550 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹606 Cr | ₹572 Cr | ₹559 Cr | ₹562 Cr | ₹665 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹353 Cr | ₹342 Cr | ₹171 Cr | ₹193 Cr | ₹216 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹253 Cr | ₹230 Cr | ₹388 Cr | ₹369 Cr | ₹450 Cr |
| Short Term Borrowings | ₹56 Cr | ₹87 Cr | ₹105 Cr | ₹201 Cr | ₹188 Cr |
| Secured ST Loans repayable on Demands | ₹56 Cr | ₹87 Cr | ₹105 Cr | ₹201 Cr | ₹188 Cr |
| Working Capital Loans- Sec | ₹56 Cr | ₹87 Cr | ₹105 Cr | ₹201 Cr | ₹188 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-56 Cr | ₹-87 Cr | ₹-105 Cr | ₹-201 Cr | ₹-188 Cr |
| Short Term Provisions | ₹92 Cr | ₹83 Cr | ₹90 Cr | ₹74 Cr | ₹55 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹9.08 Cr | ₹5.15 Cr | ₹6.09 Cr | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹83 Cr | ₹78 Cr | ₹84 Cr | ₹74 Cr | ₹55 Cr |
| Total Current Liabilities | ₹1,358 Cr | ₹1,405 Cr | ₹1,356 Cr | ₹1,429 Cr | ₹1,459 Cr |
| Total Liabilities | ₹3,629 Cr | ₹3,297 Cr | ₹2,975 Cr | ₹2,821 Cr | ₹2,667 Cr |
| ASSETS | |||||
| Gross Block | ₹1,656 Cr | ₹1,573 Cr | ₹1,409 Cr | ₹1,360 Cr | ₹1,249 Cr |
| Less: Accumulated Depreciation | ₹1,001 Cr | ₹939 Cr | ₹878 Cr | ₹828 Cr | ₹771 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹655 Cr | ₹634 Cr | ₹531 Cr | ₹532 Cr | ₹478 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹34 Cr | ₹32 Cr | ₹81 Cr | ₹27 Cr | ₹73 Cr |
| Non Current Investments | ₹268 Cr | ₹111 Cr | ₹90 Cr | ₹80 Cr | ₹71 Cr |
| Long Term Investment | ₹268 Cr | ₹111 Cr | ₹90 Cr | ₹80 Cr | ₹71 Cr |
| Quoted | ₹20 Cr | - | - | - | - |
| Unquoted | ₹248 Cr | ₹111 Cr | ₹90 Cr | ₹80 Cr | ₹71 Cr |
| Long Term Loans & Advances | ₹152 Cr | ₹121 Cr | ₹134 Cr | ₹150 Cr | ₹124 Cr |
| Other Non Current Assets | ₹6.77 Cr | ₹5.74 Cr | ₹10 Cr | ₹18 Cr | ₹55 Cr |
| Total Non-Current Assets | ₹1,115 Cr | ₹905 Cr | ₹848 Cr | ₹807 Cr | ₹801 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹351 Cr | ₹298 Cr | ₹227 Cr | ₹253 Cr | ₹127 Cr |
| Quoted | ₹167 Cr | ₹155 Cr | ₹144 Cr | ₹158 Cr | ₹127 Cr |
| Unquoted | ₹184 Cr | ₹143 Cr | ₹83 Cr | ₹95 Cr | - |
| Inventories | ₹854 Cr | ₹852 Cr | ₹714 Cr | ₹644 Cr | ₹603 Cr |
| Raw Materials | ₹264 Cr | ₹289 Cr | ₹245 Cr | ₹201 Cr | ₹166 Cr |
| Work-in Progress | ₹292 Cr | ₹271 Cr | ₹242 Cr | ₹224 Cr | ₹231 Cr |
| Finished Goods | ₹200 Cr | ₹216 Cr | ₹141 Cr | ₹168 Cr | ₹148 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹30 Cr | ₹20 Cr | ₹16 Cr | ₹15 Cr | ₹12 Cr |
| Other Inventory | ₹68 Cr | ₹56 Cr | ₹70 Cr | ₹36 Cr | ₹45 Cr |
| Sundry Debtors | ₹493 Cr | ₹524 Cr | ₹488 Cr | ₹515 Cr | ₹464 Cr |
| Debtors more than Six months | ₹52 Cr | ₹111 Cr | ₹104 Cr | ₹124 Cr | ₹141 Cr |
| Debtors Others | ₹451 Cr | ₹422 Cr | ₹392 Cr | ₹400 Cr | ₹332 Cr |
| Cash and Bank | ₹349 Cr | ₹293 Cr | ₹253 Cr | ₹164 Cr | ₹175 Cr |
| Cash in hand | ₹0.22 Cr | ₹0.29 Cr | ₹0.35 Cr | ₹0.15 Cr | ₹0.21 Cr |
| Balances at Bank | ₹348 Cr | ₹293 Cr | ₹253 Cr | ₹164 Cr | ₹175 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹67 Cr | ₹55 Cr | ₹163 Cr | ₹193 Cr | ₹334 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹11 Cr | ₹6.33 Cr | ₹3.57 Cr | ₹1.50 Cr | ₹0.32 Cr |
| Prepaid Expenses | ₹38 Cr | ₹38 Cr | ₹24 Cr | ₹25 Cr | ₹30 Cr |
| Other current_assets | ₹17 Cr | ₹11 Cr | ₹136 Cr | ₹166 Cr | ₹304 Cr |
| Short Term Loans and Advances | ₹401 Cr | ₹369 Cr | ₹282 Cr | ₹245 Cr | ₹163 Cr |
| Advances recoverable in cash or in kind | ₹66 Cr | ₹52 Cr | ₹47 Cr | ₹29 Cr | ₹60 Cr |
| Advance income tax and TDS | ₹7.41 Cr | ₹5.26 Cr | ₹5.73 Cr | ₹9.26 Cr | ₹6.58 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹328 Cr | ₹312 Cr | ₹229 Cr | ₹207 Cr | ₹97 Cr |
| Total Current Assets | ₹2,514 Cr | ₹2,392 Cr | ₹2,127 Cr | ₹2,014 Cr | ₹1,866 Cr |
| Net Current Assets (Including Current Investments) | ₹1,156 Cr | ₹988 Cr | ₹771 Cr | ₹585 Cr | ₹407 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹3,629 Cr | ₹3,297 Cr | ₹2,975 Cr | ₹2,821 Cr | ₹2,667 Cr |
| Contingent Liabilities | ₹177 Cr | ₹190 Cr | ₹201 Cr | ₹206 Cr | ₹273 Cr |
| Total Debt | ₹131 Cr | ₹155 Cr | ₹253 Cr | ₹375 Cr | ₹300 Cr |
| Book Value | - | 216.47 | 176.79 | 148.27 | 139.11 |
| Adjusted Book Value | 263.55 | 216.47 | 176.79 | 148.27 | 139.11 |
Compare Balance Sheet of peers of KIRLOSKAR BROTHERS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KIRLOSKAR BROTHERS | ₹15,319.4 Cr | -1.7% | -4.5% | 6% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹81,549.9 Cr | -0.8% | -2.3% | -7.5% | Stock Analytics | |
| THERMAX | ₹37,984.6 Cr | 0.7% | -2.6% | -38.1% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹20,896.8 Cr | -0.1% | -2% | -16.2% | Stock Analytics | |
| TRIVENI TURBINE | ₹16,811.1 Cr | 1.2% | -2% | -32.7% | Stock Analytics | |
| ELECON ENGINEERING COMPANY | ₹12,674.1 Cr | 4% | -7.7% | -11.5% | Stock Analytics | |
KIRLOSKAR BROTHERS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KIRLOSKAR BROTHERS | -1.7% |
-4.5% |
6% |
| SENSEX | 2.4% |
2.3% |
4.4% |
You may also like the below Video Courses