Kirloskar Oil Engines (KOEL) makes diesel/gas engines, gensets, pumps and farm machinery across 5 plants in India.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
| Reserves | 1.7k | 1.9k | 2.1k | 2.3k | 2.6k | 3.1k | 3.3k | 3.6k |
| Borrowings | 189 | 849 | 2.0k | 3.2k | 4.1k | 5.8k | 5.5k | 5.4k |
| Other Liabilities | 825 | 1.0k | 975 | 1.2k | 1.4k | 1.6k | 1.8k | 1.9k |
| Total Liabilities | 2.8k | 3.8k | 5.0k | 6.7k | 8.3k | 10.5k | 10.7k | 10.8k |
| AssetsFixed Assets | 623 | 698 | 721 | 689 | 769 | 1.2k | 1.2k | 1.3k |
| CWIP | 78 | 55 | 43 | 69 | 293 | 98 | 110 | 149 |
| Investments | 433 | 834 | 738 | 658 | 489 | 601 | 467 | 440 |
| Other Assets | 1.6k | 2.2k | 3.5k | 5.3k | 6.7k | 8.6k | 8.8k | 8.9k |
| Total Assets | 2.8k | 3.8k | 5.0k | 6.7k | 8.3k | 10.5k | 10.7k | 10.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 192 | -124 | -16 | -1.0k | -920 | -469 | -739 | 932 |
| Cash from Investing | -38 | 233 | -465 | -3 | -145 | -109 | -522 | -320 |
| Cash from Financing | -153 | -43 | 599 | 950 | 1.2k | 800 | 1.5k | -589 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 139 | -206 | -120 | -1.2k | -1.1k | -846 | -996 | 595 |
| FCF Margin | — | — | — | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (29.4×) and current (53.2×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 17.1% growth and a 29× exit, ₹1992 only delivers your return if you pay ₹1,063. The price is currently baking in 31% growth.
EPS grows 17.1%/yr for 5 years, then fades to 6% over 2, exits at 29×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 17.1% | 43.85 |
| FY28 | 17.1% | 51.35 |
| FY29 | 17.1% | 60.13 |
| FY30 | 17.1% | 70.42 |
| FY31 | 17.1% | 82.46 |
| FY32 | 11.6% ·fade | 91.98 |
| FY33 | 6.0% ·fade | 97.50 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.