KIRLOSKAR INDUSTRIES
|
KIRLOSKAR INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹10 Cr | ₹9.93 Cr | ₹9.88 Cr | ₹9.78 Cr | ₹9.71 Cr |
| Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
| Equity - Issued | ₹10 Cr | ₹9.93 Cr | ₹9.88 Cr | ₹9.78 Cr | ₹9.71 Cr |
| Equity Paid Up | ₹10 Cr | ₹9.93 Cr | ₹9.88 Cr | ₹9.78 Cr | ₹9.71 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹24 Cr | ₹61 Cr | ₹19 Cr | ₹23 Cr | ₹27 Cr |
| Total Reserves | ₹6,261 Cr | ₹4,920 Cr | ₹3,225 Cr | ₹2,296 Cr | ₹1,709 Cr |
| Securities Premium | ₹222 Cr | ₹117 Cr | ₹108 Cr | ₹6.92 Cr | - |
| Capital Reserves | ₹471 Cr | ₹473 Cr | ₹567 Cr | ₹292 Cr | ₹43 Cr |
| Profit & Loss Account Balance | ₹1,625 Cr | ₹1,533 Cr | ₹1,329 Cr | ₹987 Cr | ₹806 Cr |
| General Reserves | ₹350 Cr | ₹348 Cr | ₹344 Cr | ₹347 Cr | ₹344 Cr |
| Other Reserves | ₹3,594 Cr | ₹2,450 Cr | ₹876 Cr | ₹664 Cr | ₹516 Cr |
| Reserve excluding Revaluation Reserve | ₹6,261 Cr | ₹4,920 Cr | ₹3,225 Cr | ₹2,296 Cr | ₹1,709 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹6,295 Cr | ₹4,991 Cr | ₹3,253 Cr | ₹2,329 Cr | ₹1,746 Cr |
| Minority Interest | ₹1,861 Cr | ₹1,747 Cr | ₹1,670 Cr | ₹1,737 Cr | ₹489 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | ₹678 Cr | ₹795 Cr | ₹519 Cr | ₹266 Cr | ₹207 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 | ₹678 Cr | ₹795 Cr | ₹519 Cr | ₹266 Cr | ₹207 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹750 Cr | ₹473 Cr | ₹249 Cr | ₹198 Cr | ₹90 Cr |
| Deferred Tax Assets | ₹75 Cr | ₹73 Cr | ₹61 Cr | ₹92 Cr | ₹7.40 Cr |
| Deferred Tax Liability | ₹825 Cr | ₹546 Cr | ₹310 Cr | ₹290 Cr | ₹97 Cr |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹53 Cr | ₹57 Cr | ₹51 Cr | ₹47 Cr | ₹15 Cr |
| Total Non-Current Liabilities | ₹1,481 Cr | ₹1,325 Cr | ₹819 Cr | ₹511 Cr | ₹311 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹1,077 Cr | ₹863 Cr | ₹1,041 Cr | ₹1,072 Cr | ₹369 Cr |
| Sundry Creditors | ₹758 Cr | ₹311 Cr | ₹393 Cr | ₹393 Cr | ₹154 Cr |
| Acceptances | ₹319 Cr | ₹551 Cr | ₹648 Cr | ₹679 Cr | ₹216 Cr |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹337 Cr | ₹410 Cr | ₹304 Cr | ₹199 Cr | ₹196 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹62 Cr | ₹50 Cr | ₹101 Cr | ₹42 Cr | ₹14 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹275 Cr | ₹360 Cr | ₹202 Cr | ₹156 Cr | ₹182 Cr |
| Short Term Borrowings | ₹598 Cr | ₹423 Cr | ₹445 Cr | ₹939 Cr | ₹85 Cr |
| Secured ST Loans repayable on Demands | ₹65 Cr | ₹192 Cr | ₹261 Cr | ₹294 Cr | ₹58 Cr |
| Working Capital Loans- Sec | - | - | ₹12 Cr | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹533 Cr | ₹231 Cr | ₹172 Cr | ₹645 Cr | ₹27 Cr |
| Short Term Provisions | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | - | - | - | - | - |
| Total Current Liabilities | ₹2,011 Cr | ₹1,696 Cr | ₹1,789 Cr | ₹2,210 Cr | ₹650 Cr |
| Total Liabilities | ₹11,651 Cr | ₹9,761 Cr | ₹7,534 Cr | ₹6,786 Cr | ₹3,196 Cr |
| ASSETS | |||||
| Gross Block | ₹6,277 Cr | ₹5,686 Cr | ₹5,080 Cr | ₹4,691 Cr | ₹1,685 Cr |
| Less: Accumulated Depreciation | ₹2,625 Cr | ₹2,384 Cr | ₹1,990 Cr | ₹1,926 Cr | ₹646 Cr |
| Less: Impairment of Assets | ₹59 Cr | ₹59 Cr | - | ₹3.59 Cr | - |
| Net Block | ₹3,593 Cr | ₹3,243 Cr | ₹3,090 Cr | ₹2,762 Cr | ₹1,039 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹651 Cr | ₹728 Cr | ₹388 Cr | ₹398 Cr | ₹230 Cr |
| Non Current Investments | - | - | - | - | ₹18 Cr |
| Long Term Investment | - | - | - | - | ₹18 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | ₹18 Cr |
| Long Term Loans & Advances | ₹260 Cr | ₹232 Cr | ₹209 Cr | ₹195 Cr | ₹101 Cr |
| Other Non Current Assets | ₹19 Cr | ₹18 Cr | ₹22 Cr | ₹19 Cr | ₹3.31 Cr |
| Total Non-Current Assets | ₹4,528 Cr | ₹4,277 Cr | ₹3,760 Cr | ₹3,412 Cr | ₹1,405 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹4,730 Cr | ₹3,392 Cr | ₹1,575 Cr | ₹1,190 Cr | ₹1,068 Cr |
| Quoted | ₹4,603 Cr | ₹3,240 Cr | ₹1,464 Cr | ₹1,184 Cr | ₹1,031 Cr |
| Unquoted | ₹127 Cr | ₹153 Cr | ₹112 Cr | ₹6.24 Cr | ₹37 Cr |
| Inventories | ₹1,127 Cr | ₹1,027 Cr | ₹1,135 Cr | ₹992 Cr | ₹284 Cr |
| Raw Materials | ₹566 Cr | ₹501 Cr | ₹591 Cr | ₹544 Cr | ₹191 Cr |
| Work-in Progress | ₹191 Cr | ₹173 Cr | ₹240 Cr | ₹167 Cr | ₹31 Cr |
| Finished Goods | ₹139 Cr | ₹147 Cr | ₹91 Cr | ₹108 Cr | ₹9.77 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹188 Cr | ₹203 Cr | ₹175 Cr | ₹157 Cr | ₹48 Cr |
| Other Inventory | ₹43 Cr | ₹3.38 Cr | ₹38 Cr | ₹16 Cr | ₹4.76 Cr |
| Sundry Debtors | ₹1,044 Cr | ₹912 Cr | ₹818 Cr | ₹809 Cr | ₹361 Cr |
| Debtors more than Six months | ₹42 Cr | ₹32 Cr | ₹37 Cr | ₹33 Cr | ₹6.97 Cr |
| Debtors Others | ₹1,013 Cr | ₹893 Cr | ₹827 Cr | ₹798 Cr | ₹359 Cr |
| Cash and Bank | ₹170 Cr | ₹115 Cr | ₹202 Cr | ₹344 Cr | ₹66 Cr |
| Cash in hand | ₹0.01 Cr | ₹0.93 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Balances at Bank | ₹170 Cr | ₹114 Cr | ₹202 Cr | ₹344 Cr | ₹66 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | - | - | - | ₹3.37 Cr | - |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - |
| Other current_assets | - | - | - | ₹3.37 Cr | - |
| Short Term Loans and Advances | ₹49 Cr | ₹36 Cr | ₹41 Cr | ₹35 Cr | ₹12 Cr |
| Advances recoverable in cash or in kind | ₹3.86 Cr | ₹3.86 Cr | ₹3.86 Cr | ₹4.02 Cr | ₹4.11 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹46 Cr | ₹32 Cr | ₹37 Cr | ₹31 Cr | ₹8.02 Cr |
| Total Current Assets | ₹7,120 Cr | ₹5,482 Cr | ₹3,770 Cr | ₹3,374 Cr | ₹1,791 Cr |
| Net Current Assets (Including Current Investments) | ₹5,109 Cr | ₹3,786 Cr | ₹1,981 Cr | ₹1,164 Cr | ₹1,141 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹11,651 Cr | ₹9,761 Cr | ₹7,534 Cr | ₹6,786 Cr | ₹3,196 Cr |
| Contingent Liabilities | ₹300 Cr | ₹222 Cr | ₹235 Cr | ₹111 Cr | ₹50 Cr |
| Total Debt | ₹1,276 Cr | ₹1,218 Cr | ₹964 Cr | ₹1,204 Cr | ₹292 Cr |
| Book Value | - | 4,965.15 | 3,273.86 | 2,357.88 | 1,769.69 |
| Adjusted Book Value | 6,023.99 | 4,965.15 | 3,273.86 | 2,357.88 | 1,769.69 |
Compare Balance Sheet of peers of KIRLOSKAR INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KIRLOSKAR INDUSTRIES | ₹3,154.2 Cr | -5.6% | -5.1% | -20.2% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹89,854.6 Cr | -0.6% | -11.4% | 34.3% | Stock Analytics | |
| THERMAX | ₹33,720.0 Cr | -1.4% | -7.6% | -20.6% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹17,438.8 Cr | -8.8% | -22.6% | -19.3% | Stock Analytics | |
| TRIVENI TURBINE | ₹16,059.8 Cr | 5.2% | -6% | -15.7% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹12,072.5 Cr | NA | -5.8% | -14.9% | Stock Analytics | |
KIRLOSKAR INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KIRLOSKAR INDUSTRIES | -5.6% |
-5.1% |
-20.2% |
| SENSEX | -0.2% |
-4.2% |
8.4% |
You may also like the below Video Courses