Kirloskar Group maker of industrial air compressors, refrigeration systems and gas compression equipment.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 482 | 576 | 646 | 782 | 912 | 1.1k | 1.1k | 1.2k |
| Borrowings | 28 | 40 | 1 | 1 | 1 | 1 | 0 | 0 |
| Other Liabilities | 252 | 296 | 365 | 333 | 460 | 517 | 504 | 487 |
| Total Liabilities | 775 | 924 | 1.0k | 1.1k | 1.4k | 1.6k | 1.6k | 1.7k |
| AssetsFixed Assets | 207 | 175 | 229 | 223 | 232 | 291 | 322 | 336 |
| CWIP | 9 | 8 | 11 | 24 | 35 | 21 | 4 | 7 |
| Investments | 138 | 223 | 205 | 246 | 358 | 460 | 574 | 478 |
| Other Assets | 422 | 518 | 579 | 637 | 760 | 841 | 744 | 918 |
| Total Assets | 775 | 924 | 1.0k | 1.1k | 1.4k | 1.6k | 1.6k | 1.7k |
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 (39.8×) and current (47.9×) 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 33.7% growth and a 40× exit, ₹1950 only delivers your return if you pay ₹3,323. The price is currently baking in 21% growth.
EPS grows 33.7%/yr for 5 years, then fades to 6% over 2, exits at 40×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 33.7% | 54.43 |
| FY28 | 33.7% | 72.77 |
| FY29 | 33.7% | 97.30 |
| FY30 | 33.7% | 130.08 |
| FY31 | 33.7% | 173.92 |
| FY32 | 19.9% ·fade | 208.45 |
| FY33 | 6.0% ·fade | 220.95 |
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.