KIRLOSKAR OIL ENGINES
|
KIRLOSKAR OIL ENGINES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr |
| Equity - Authorised | ₹54 Cr | ₹54 Cr | ₹54 Cr | ₹54 Cr | ₹54 Cr |
| Equity - Issued | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr |
| Equity Paid Up | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹29 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 | ₹21 Cr | ₹16 Cr | ₹14 Cr | ₹11 Cr | ₹7.28 Cr |
| Total Reserves | ₹3,036 Cr | ₹2,631 Cr | ₹2,261 Cr | ₹2,041 Cr | ₹1,886 Cr |
| Securities Premium | ₹11 Cr | ₹6.01 Cr | ₹2.34 Cr | - | - |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹2,362 Cr | ₹1,978 Cr | ₹1,626 Cr | ₹1,418 Cr | ₹1,272 Cr |
| General Reserves | ₹609 Cr | ₹609 Cr | ₹609 Cr | ₹608 Cr | ₹608 Cr |
| Other Reserves | ₹55 Cr | ₹38 Cr | ₹24 Cr | ₹15 Cr | ₹5.19 Cr |
| Reserve excluding Revaluation Reserve | ₹3,036 Cr | ₹2,631 Cr | ₹2,261 Cr | ₹2,041 Cr | ₹1,886 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹3,087 Cr | ₹2,676 Cr | ₹2,304 Cr | ₹2,082 Cr | ₹1,922 Cr |
| Minority Interest | ₹-30 Cr | ₹-16 Cr | ₹0.02 Cr | ₹0.02 Cr | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹3,554 Cr | ₹1,836 Cr | ₹1,802 Cr | ₹1,032 Cr | ₹417 Cr |
| Non Convertible Debentures | ₹917 Cr | ₹466 Cr | ₹738 Cr | ₹407 Cr | ₹198 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹2,317 Cr | ₹1,217 Cr | ₹920 Cr | ₹510 Cr | ₹197 Cr |
| Term Loans - Institutions | ₹137 Cr | ₹152 Cr | ₹144 Cr | ₹115 Cr | ₹22 Cr |
| Other Secured | ₹182 Cr | ₹0.74 Cr | ₹0.13 Cr | - | - |
| Unsecured Loans | ₹207 Cr | ₹135 Cr | - | ₹34 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 | - | - | - | ₹34 Cr | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹207 Cr | ₹135 Cr | - | - | - |
| Deferred Tax Assets / Liabilities | ₹25 Cr | ₹-3.51 Cr | ₹-7.73 Cr | ₹8.54 Cr | ₹15 Cr |
| Deferred Tax Assets | ₹55 Cr | ₹65 Cr | ₹54 Cr | ₹33 Cr | ₹25 Cr |
| Deferred Tax Liability | ₹80 Cr | ₹62 Cr | ₹46 Cr | ₹41 Cr | ₹41 Cr |
| Other Long Term Liabilities | ₹132 Cr | ₹46 Cr | ₹46 Cr | ₹41 Cr | ₹159 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹53 Cr | ₹45 Cr | ₹40 Cr | ₹41 Cr | ₹31 Cr |
| Total Non-Current Liabilities | ₹3,970 Cr | ₹2,057 Cr | ₹1,880 Cr | ₹1,157 Cr | ₹622 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹708 Cr | ₹794 Cr | ₹678 Cr | ₹576 Cr | ₹594 Cr |
| Sundry Creditors | ₹681 Cr | ₹770 Cr | ₹653 Cr | ₹559 Cr | ₹557 Cr |
| Acceptances | ₹28 Cr | ₹25 Cr | ₹26 Cr | ₹17 Cr | ₹37 Cr |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹2,116 Cr | ₹1,412 Cr | ₹1,009 Cr | ₹262 Cr | ₹309 Cr |
| Bank Overdraft / Short term credit | ₹230 Cr | ₹205 Cr | ₹93 Cr | - | - |
| Advances received from customers | ₹97 Cr | ₹81 Cr | ₹90 Cr | ₹57 Cr | ₹49 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹1,789 Cr | ₹1,126 Cr | ₹826 Cr | ₹205 Cr | ₹260 Cr |
| Short Term Borrowings | ₹490 Cr | ₹1,225 Cr | ₹729 Cr | ₹866 Cr | ₹275 Cr |
| Secured ST Loans repayable on Demands | ₹339 Cr | ₹973 Cr | ₹609 Cr | ₹735 Cr | ₹202 Cr |
| Working Capital Loans- Sec | ₹106 Cr | ₹123 Cr | ₹114 Cr | ₹99 Cr | ₹151 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹45 Cr | ₹129 Cr | ₹6.11 Cr | ₹32 Cr | ₹-78 Cr |
| Short Term Provisions | ₹134 Cr | ₹116 Cr | ₹109 Cr | ₹79 Cr | ₹73 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹1.00 Cr | ₹1.58 Cr | ₹1.04 Cr | ₹0.25 Cr | ₹0.25 Cr |
| Provision for post retirement benefits | ₹0.33 Cr | ₹0.33 Cr | ₹0.34 Cr | ₹0.35 Cr | ₹0.39 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹133 Cr | ₹114 Cr | ₹108 Cr | ₹79 Cr | ₹73 Cr |
| Total Current Liabilities | ₹3,449 Cr | ₹3,547 Cr | ₹2,526 Cr | ₹1,783 Cr | ₹1,252 Cr |
| Total Liabilities | ₹10,476 Cr | ₹8,265 Cr | ₹6,710 Cr | ₹5,021 Cr | ₹3,797 Cr |
| ASSETS | |||||
| Gross Block | ₹2,769 Cr | ₹2,298 Cr | ₹2,114 Cr | ₹2,066 Cr | ₹1,960 Cr |
| Less: Accumulated Depreciation | ₹1,586 Cr | ₹1,530 Cr | ₹1,425 Cr | ₹1,345 Cr | ₹1,262 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,183 Cr | ₹769 Cr | ₹689 Cr | ₹721 Cr | ₹698 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹71 Cr | ₹252 Cr | ₹18 Cr | ₹24 Cr | ₹32 Cr |
| Non Current Investments | ₹90 Cr | ₹36 Cr | ₹97 Cr | ₹83 Cr | ₹48 Cr |
| Long Term Investment | ₹90 Cr | ₹36 Cr | ₹97 Cr | ₹83 Cr | ₹48 Cr |
| Quoted | ₹49 Cr | - | ₹65 Cr | ₹28 Cr | ₹25 Cr |
| Unquoted | ₹41 Cr | ₹51 Cr | ₹33 Cr | ₹55 Cr | ₹23 Cr |
| Long Term Loans & Advances | ₹79 Cr | ₹83 Cr | ₹106 Cr | ₹73 Cr | ₹78 Cr |
| Other Non Current Assets | ₹4,635 Cr | ₹3,368 Cr | ₹2,322 Cr | ₹1,348 Cr | ₹625 Cr |
| Total Non-Current Assets | ₹6,085 Cr | ₹4,549 Cr | ₹3,282 Cr | ₹2,268 Cr | ₹1,504 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹511 Cr | ₹453 Cr | ₹561 Cr | ₹655 Cr | ₹786 Cr |
| Quoted | - | ₹65 Cr | ₹155 Cr | - | ₹26 Cr |
| Unquoted | ₹511 Cr | ₹388 Cr | ₹407 Cr | ₹655 Cr | ₹760 Cr |
| Inventories | ₹591 Cr | ₹644 Cr | ₹545 Cr | ₹388 Cr | ₹379 Cr |
| Raw Materials | ₹384 Cr | ₹398 Cr | ₹319 Cr | ₹217 Cr | ₹205 Cr |
| Work-in Progress | ₹53 Cr | ₹72 Cr | ₹52 Cr | ₹42 Cr | ₹31 Cr |
| Finished Goods | ₹88 Cr | ₹114 Cr | ₹112 Cr | ₹52 Cr | ₹66 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹16 Cr | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹11 Cr |
| Other Inventory | ₹51 Cr | ₹48 Cr | ₹50 Cr | ₹67 Cr | ₹67 Cr |
| Sundry Debtors | ₹696 Cr | ₹607 Cr | ₹528 Cr | ₹469 Cr | ₹439 Cr |
| Debtors more than Six months | ₹37 Cr | ₹66 Cr | ₹69 Cr | ₹42 Cr | ₹63 Cr |
| Debtors Others | ₹688 Cr | ₹604 Cr | ₹522 Cr | ₹464 Cr | ₹414 Cr |
| Cash and Bank | ₹997 Cr | ₹505 Cr | ₹290 Cr | ₹174 Cr | ₹258 Cr |
| Cash in hand | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr |
| Balances at Bank | ₹997 Cr | ₹505 Cr | ₹290 Cr | ₹174 Cr | ₹258 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹1,487 Cr | ₹1,419 Cr | ₹1,409 Cr | ₹995 Cr | ₹407 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹14 Cr | ₹13 Cr | ₹15 Cr | ₹10 Cr | ₹8.26 Cr |
| Other current_assets | ₹1,473 Cr | ₹1,406 Cr | ₹1,394 Cr | ₹985 Cr | ₹399 Cr |
| Short Term Loans and Advances | ₹109 Cr | ₹68 Cr | ₹58 Cr | ₹73 Cr | ₹23 Cr |
| Advances recoverable in cash or in kind | ₹59 Cr | ₹31 Cr | ₹18 Cr | ₹15 Cr | ₹17 Cr |
| Advance income tax and TDS | ₹27 Cr | - | ₹4.91 Cr | ₹3.90 Cr | ₹0.93 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹23 Cr | ₹37 Cr | ₹35 Cr | ₹53 Cr | ₹5.57 Cr |
| Total Current Assets | ₹4,391 Cr | ₹3,695 Cr | ₹3,392 Cr | ₹2,754 Cr | ₹2,293 Cr |
| Net Current Assets (Including Current Investments) | ₹941 Cr | ₹148 Cr | ₹866 Cr | ₹971 Cr | ₹1,040 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹10,476 Cr | ₹8,265 Cr | ₹6,710 Cr | ₹5,021 Cr | ₹3,797 Cr |
| Contingent Liabilities | ₹120 Cr | ₹123 Cr | ₹114 Cr | ₹101 Cr | ₹114 Cr |
| Total Debt | ₹5,761 Cr | ₹4,125 Cr | ₹3,230 Cr | ₹1,956 Cr | ₹838 Cr |
| Book Value | - | 183.52 | 158.21 | 143.18 | 132.42 |
| Adjusted Book Value | 211.11 | 183.52 | 158.21 | 143.18 | 132.42 |
Compare Balance Sheet of peers of KIRLOSKAR OIL ENGINES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KIRLOSKAR OIL ENGINES | ₹14,522.0 Cr | 6.3% | 8.8% | -4.3% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹92,709.9 Cr | 13.2% | 11.7% | 13.7% | Stock Analytics | |
| THERMAX | ₹38,367.7 Cr | -2.8% | 1.7% | -38.9% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹19,658.4 Cr | -3.7% | 1.4% | -13.7% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,011.4 Cr | 2.7% | 3.2% | -21% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹14,868.5 Cr | -1% | -3.1% | 9.2% | Stock Analytics | |
KIRLOSKAR OIL ENGINES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KIRLOSKAR OIL ENGINES | 6.3% |
8.8% |
-4.3% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses