KIRLOSKAR OIL ENGINES
|
KIRLOSKAR OIL ENGINES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹5,898 Cr | ₹5,024 Cr | ₹4,022 Cr | ₹3,296 Cr | ₹3,379 Cr |
| Sales | ₹5,127 Cr | ₹4,461 Cr | ₹3,650 Cr | ₹3,025 Cr | ₹3,172 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹718 Cr | ₹507 Cr | ₹329 Cr | ₹230 Cr | ₹159 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹54 Cr | ₹55 Cr | ₹43 Cr | ₹41 Cr | ₹49 Cr |
| Less: Excise Duty | - | - | ₹2.14 Cr | - | - |
| Net Sales | ₹5,898 Cr | ₹5,024 Cr | ₹4,020 Cr | ₹3,296 Cr | ₹3,379 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-15 Cr | ₹-55 Cr | ₹7.59 Cr | ₹50 Cr | ₹-60 Cr |
| Raw Material Consumed | ₹3,512 Cr | ₹3,173 Cr | ₹2,630 Cr | ₹2,000 Cr | ₹2,202 Cr |
| Opening Raw Materials | ₹319 Cr | ₹217 Cr | ₹205 Cr | ₹177 Cr | ₹141 Cr |
| Purchases Raw Materials | ₹2,810 Cr | ₹2,449 Cr | ₹1,897 Cr | ₹1,460 Cr | ₹1,613 Cr |
| Closing Raw Materials | ₹398 Cr | ₹319 Cr | ₹217 Cr | ₹205 Cr | ₹177 Cr |
| Other Direct Purchases / Brought in cost | ₹781 Cr | ₹826 Cr | ₹745 Cr | ₹567 Cr | ₹626 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹37 Cr | ₹33 Cr | ₹26 Cr | ₹22 Cr | ₹26 Cr |
| Electricity & Power | ₹37 Cr | ₹33 Cr | ₹26 Cr | ₹22 Cr | ₹26 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹431 Cr | ₹340 Cr | ₹286 Cr | ₹257 Cr | ₹270 Cr |
| Salaries, Wages & Bonus | ₹375 Cr | ₹295 Cr | ₹246 Cr | ₹223 Cr | ₹228 Cr |
| Contributions to EPF & Pension Funds | ₹18 Cr | ₹16 Cr | ₹14 Cr | ₹13 Cr | ₹15 Cr |
| Workmen and Staff Welfare Expenses | ₹27 Cr | ₹22 Cr | ₹18 Cr | ₹14 Cr | ₹18 Cr |
| Other Employees Cost | ₹11 Cr | ₹7.85 Cr | ₹8.12 Cr | ₹7.48 Cr | ₹9.03 Cr |
| Other Manufacturing Expenses | ₹459 Cr | ₹388 Cr | ₹339 Cr | ₹313 Cr | ₹324 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹235 Cr | ₹205 Cr | ₹174 Cr | ₹176 Cr | ₹175 Cr |
| Repairs and Maintenance | ₹69 Cr | ₹52 Cr | ₹44 Cr | ₹40 Cr | ₹49 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹155 Cr | ₹131 Cr | ₹122 Cr | ₹97 Cr | ₹100 Cr |
| General and Administration Expenses | ₹154 Cr | ₹136 Cr | ₹108 Cr | ₹81 Cr | ₹116 Cr |
| Rent , Rates & Taxes | ₹38 Cr | ₹34 Cr | ₹35 Cr | ₹33 Cr | ₹37 Cr |
| Insurance | ₹3.72 Cr | ₹4.07 Cr | ₹3.61 Cr | ₹3.34 Cr | ₹2.13 Cr |
| Printing and stationery | ₹1.82 Cr | ₹1.27 Cr | ₹1.13 Cr | ₹0.76 Cr | ₹1.44 Cr |
| Professional and legal fees | ₹72 Cr | ₹57 Cr | ₹50 Cr | ₹36 Cr | ₹47 Cr |
| Traveling and conveyance | ₹45 Cr | ₹38 Cr | ₹20 Cr | ₹10 Cr | ₹29 Cr |
| Other Administration | ₹-7.78 Cr | ₹2.73 Cr | ₹-2.32 Cr | ₹-2.18 Cr | ₹-0.42 Cr |
| Selling and Distribution Expenses | ₹226 Cr | ₹220 Cr | ₹175 Cr | ₹152 Cr | ₹180 Cr |
| Advertisement & Sales Promotion | ₹22 Cr | ₹21 Cr | ₹14 Cr | ₹10 Cr | ₹22 Cr |
| Sales Commissions & Incentives | ₹21 Cr | ₹17 Cr | ₹15 Cr | ₹18 Cr | ₹20 Cr |
| Freight and Forwarding | ₹103 Cr | ₹94 Cr | ₹86 Cr | ₹72 Cr | ₹78 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹79 Cr | ₹88 Cr | ₹60 Cr | ₹51 Cr | ₹60 Cr |
| Miscellaneous Expenses | ₹66 Cr | ₹56 Cr | ₹39 Cr | ₹34 Cr | ₹32 Cr |
| Bad debts /advances written off | ₹9.53 Cr | ₹1.14 Cr | ₹2.18 Cr | ₹2.38 Cr | ₹2.93 Cr |
| Provision for doubtful debts | ₹1.51 Cr | ₹26 Cr | - | ₹14 Cr | ₹5.46 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | ₹2.77 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹55 Cr | ₹28 Cr | ₹37 Cr | ₹18 Cr | ₹21 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹4,870 Cr | ₹4,290 Cr | ₹3,610 Cr | ₹2,909 Cr | ₹3,092 Cr |
| Operating Profit (Excl OI) | ₹1,029 Cr | ₹734 Cr | ₹410 Cr | ₹387 Cr | ₹287 Cr |
| Other Income | ₹32 Cr | ₹28 Cr | ₹29 Cr | ₹25 Cr | ₹43 Cr |
| Interest Received | ₹2.89 Cr | ₹4.59 Cr | ₹4.08 Cr | ₹10 Cr | ₹10 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.93 Cr | ₹0.48 Cr | ₹0.92 Cr | ₹0.13 Cr | - |
| Profits on sale of Investments | - | - | - | - | ₹0.17 Cr |
| Provision Written Back | - | - | ₹2.38 Cr | - | - |
| Foreign Exchange Gains | ₹1.96 Cr | ₹1.91 Cr | ₹2.17 Cr | ₹-1.14 Cr | ₹4.70 Cr |
| Others | ₹26 Cr | ₹21 Cr | ₹20 Cr | ₹16 Cr | ₹27 Cr |
| Operating Profit | ₹1,060 Cr | ₹762 Cr | ₹439 Cr | ₹412 Cr | ₹330 Cr |
| Interest | ₹332 Cr | ₹210 Cr | ₹106 Cr | ₹50 Cr | ₹14 Cr |
| InterestonDebenture / Bonds | ₹89 Cr | ₹53 Cr | ₹22 Cr | ₹13 Cr | - |
| Interest on Term Loan | ₹203 Cr | ₹126 Cr | ₹58 Cr | ₹19 Cr | ₹1.53 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹18 Cr | ₹9.28 Cr | ₹7.09 Cr | ₹4.46 Cr | ₹0.95 Cr |
| Other Interest | ₹22 Cr | ₹22 Cr | ₹19 Cr | ₹13 Cr | ₹12 Cr |
| PBDT | ₹728 Cr | ₹552 Cr | ₹333 Cr | ₹362 Cr | ₹316 Cr |
| Depreciation | ₹119 Cr | ₹105 Cr | ₹101 Cr | ₹84 Cr | ₹87 Cr |
| Profit Before Taxation & Exceptional Items | ₹609 Cr | ₹448 Cr | ₹232 Cr | ₹278 Cr | ₹228 Cr |
| Exceptional Income / Expenses | ₹-15 Cr | - | - | ₹-8.37 Cr | ₹16 Cr |
| Profit Before Tax | ₹595 Cr | ₹449 Cr | ₹232 Cr | ₹270 Cr | ₹245 Cr |
| Provision for Tax | ₹156 Cr | ₹117 Cr | ₹61 Cr | ₹72 Cr | ₹57 Cr |
| Current Income Tax | ₹150 Cr | ₹127 Cr | ₹69 Cr | ₹71 Cr | ₹65 Cr |
| Deferred Tax | ₹5.30 Cr | ₹-13 Cr | ₹-8.25 Cr | ₹1.66 Cr | ₹-7.75 Cr |
| Other taxes | - | ₹3.22 Cr | - | ₹0.09 Cr | ₹-0.48 Cr |
| Profit After Tax | ₹440 Cr | ₹332 Cr | ₹171 Cr | ₹197 Cr | ₹188 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹2.17 Cr | ₹0.75 Cr | ₹3.65 Cr | ₹-2.44 Cr | ₹-2.71 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹442 Cr | ₹332 Cr | ₹175 Cr | ₹195 Cr | ₹185 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,626 Cr | ₹1,418 Cr | ₹1,272 Cr | ₹1,101 Cr | ₹1,061 Cr |
| Appropriations | ₹2,068 Cr | ₹1,751 Cr | ₹1,447 Cr | ₹1,296 Cr | ₹1,246 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹12 Cr |
| Other Appropriation | ₹39 Cr | ₹77 Cr | ₹6.73 Cr | ₹2.31 Cr | ₹75 Cr |
| Equity Dividend % | ₹300.00 | ₹250.00 | ₹200.00 | ₹200.00 | ₹200.00 |
| Earnings Per Share | ₹30.48 | ₹22.96 | ₹12.07 | ₹13.48 | ₹12.81 |
| Adjusted EPS | ₹30.48 | ₹22.96 | ₹12.07 | ₹13.48 | ₹12.81 |
Compare Income Statement of peers of KIRLOSKAR OIL ENGINES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KIRLOSKAR OIL ENGINES | ₹13,069.7 Cr | 1.6% | -7.2% | -24.1% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹80,522.7 Cr | -0.8% | -2.3% | -7.5% | Stock Analytics | |
| THERMAX | ₹39,029.1 Cr | 0.7% | -2.6% | -38.1% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹20,559.1 Cr | -0.1% | -2% | -16.2% | Stock Analytics | |
| TRIVENI TURBINE | ₹16,656.9 Cr | 1.2% | -2% | -32.7% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹15,289.8 Cr | -1.7% | -4.5% | 6% | Stock Analytics | |
KIRLOSKAR OIL ENGINES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KIRLOSKAR OIL ENGINES | 1.6% |
-7.2% |
-24.1% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses