YUKEN
Yuken India financials
- Market cap
- ₹1.5k Cr
- Sector
- Capital Goods
What Yuken India does
Yuken India designs and manufactures hydraulic components — pumps, valves, cylinders, power packs, castings and electric motors — used in machine tools, construction and mobile equipment, agriculture, defence, power generation and steel-plant machinery. It operates nine manufacturing facilities across Bengaluru, Malur (Karnataka), Mumbai and Haryana, covering casting, precision machining and final assembly. The company was established in 1976 through a technical and financial collaboration with Yuken Kogyo Company Limited, Japan, which continues to license hydraulic technology to it. It reaches customers through a nationwide network of dealers and channel partners and exports to select overseas markets, including Yuken group companies globally.
Segments
- Pumps business
- Valves business
- Power packs & others
- Manufacturing facilities
- 9 plants across Bengaluru, Malur (Karnataka), Mumbai and Haryana
- Installed capacity — pumps
- 1,00,000 units/yr
- Installed capacity — valves
- 8,00,000 units/yr
- Installed capacity — power packs
- 25,000 units/yr
- Foundry capacity
- 13,000 tonnes/yr
- Dealer network
- 52 dealers nationwide
Quarterly results
Q1 FY27: revenue up 31.4%, net profit up 18.8% against the same quarter last year.
| Line item | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 | Q3 FY26 | Q4 FY26 | Q1 FY27 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 99 | 94 | 102 | 87 | 97 −2% | 99 +6% | 115 +12% | 115 +31% |
| EBITDA | 8 | 8 | 9 | 8 | 9 +24% | 6 −21% | 10 +2% | 9 +12% |
| Net profit | 3 | 2 | 5 | 3 | 4 +36% | 2 −29% | 4 −13% | 4 +19% |
How to read this
₹ crore, as filed. The percentage beside a figure is the change against the same quarter a year earlier — never the quarter before, which would make every seasonal business look like it collapses and booms each year.
Performance +12.0% 1Y
1Y: ₹994.4 on 10 Sept 2025 → ₹1,113.75. High ₹1,113.75 (11 Sept 2026), low ₹593.95 (30 Mar 2026).
Financials, as filed
Revenue grew 2.2% a year over 3 years, FY23 to FY26. Operating margin held at 8.4%.
| Year ending | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| Revenue | ₹372 Cr | ₹364 Cr | ₹392 Cr | ₹397 Cr |
| Operating profit | ₹32 Cr | ₹30 Cr | ₹33 Cr | ₹34 Cr |
| Operating margin | 8.7% | 8.1% | 8.4% | 8.4% |
| Interest | ₹10 Cr | ₹6 Cr | ₹7 Cr | ₹6 Cr |
| Depreciation | ₹13 Cr | ₹9 Cr | ₹12 Cr | ₹14 Cr |
| Net profit | ₹10 Cr | ₹15 Cr | ₹14 Cr | ₹13 Cr |
| Net margin | 2.6% | 4.0% | 3.5% | 3.4% |
| Cash from operations | ₹15 Cr | ₹23 Cr | ₹31 Cr | ₹30 Cr |
| Free cash flow | ₹-16 Cr | ₹-7 Cr | ₹-6 Cr | ₹-44 Cr |
| ROCE | 6.0% | 9.0% | 7.0% | 6.0% |
How to read this
From the company's own filings. Margins are computed from the filed sums; a year with an incomplete quarter is left blank rather than estimated.
Balance sheet
| Year ending | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| Equity capital | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹13 Cr | ₹14 Cr | ₹14 Cr |
| Reserves | ₹177 Cr | ₹181 Cr | ₹187 Cr | ₹262 Cr | ₹355 Cr | ₹343 Cr |
| Borrowings | ₹81 Cr | ₹89 Cr | ₹100 Cr | ₹59 Cr | ₹122 Cr | ₹79 Cr |
| Other liabilities | ₹141 Cr | ₹142 Cr | ₹81 Cr | ₹90 Cr | ₹134 Cr | ₹116 Cr |
| Total liabilities | ₹411 Cr | ₹423 Cr | ₹380 Cr | ₹424 Cr | ₹624 Cr | ₹552 Cr |
| Fixed assets | ₹76 Cr | ₹96 Cr | ₹138 Cr | ₹158 Cr | ₹273 Cr | ₹224 Cr |
| Capital work in progress | ₹10 Cr | ₹13 Cr | ₹9 Cr | ₹14 Cr | ₹20 Cr | ₹29 Cr |
| Investments | ₹13 Cr | ₹10 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Other assets | ₹313 Cr | ₹304 Cr | ₹220 Cr | ₹240 Cr | ₹320 Cr | ₹287 Cr |
| Total assets | ₹411 Cr | ₹423 Cr | ₹380 Cr | ₹424 Cr | ₹624 Cr | ₹552 Cr |
How to read this
As filed each year. A line the company does not report — deposits for a non-lender, for instance — is left out rather than shown as a row of dashes.
Who owns it
As disclosed at Jun 2026
Since Jun 2025, promoters added +1.88 pp while DIIs trimmed −1.64 pp. The shareholder count shrank 9% to 10,757.
- Promoters
- 58.0%
- FIIs
- 0.1%
- DIIs
- 0.0%
- Public
- 41.9%
Since Jun 2025
- Promoters +1.88 pp
- DIIs −1.64 pp
- Public −0.31 pp
How it drifted, 12 quarters
Over this window promoters went from 56.2% to 58.0% — +1.9 pp.
Ownership split by quarter, oldest first. Sep '23: Promoters 56.2%, FIIs 0.0%, DIIs 1.4%, Public 42.4%.Dec '23: Promoters 56.2%, DIIs 1.1%, Public 42.7%.Mar '24: Promoters 56.2%, FIIs 0.0%, DIIs 0.5%, Public 43.3%.Jun '24: Promoters 56.2%, FIIs 0.1%, DIIs 1.4%, Public 42.4%.Sep '24: Promoters 56.2%, FIIs 0.0%, DIIs 1.6%, Public 42.3%.Dec '24: Promoters 56.2%, FIIs 0.1%, DIIs 1.6%, Public 42.2%.Mar '25: Promoters 56.2%, FIIs 0.1%, DIIs 1.7%, Public 42.1%.Jun '25: Promoters 56.2%, FIIs 0.0%, DIIs 1.6%, Public 42.2%.Sep '25: Promoters 58.0%, FIIs 0.1%, DIIs 1.4%, Public 40.5%.Dec '25: Promoters 58.0%, FIIs 0.1%, DIIs 1.2%, Public 40.7%.Mar '26: Promoters 58.0%, FIIs 0.1%, DIIs 1.2%, Public 40.7%.Jun '26: Promoters 58.0%, FIIs 0.1%, DIIs 0.0%, Public 41.9%.
Who bought this quarter
since Mar 2026
Disclosed holders that added to a position or appeared on the register for the first time, biggest addition first.
- S.Shyam newly disclosed 1.18% held
- Vinithra Sekhar newly disclosed 1.11% held
The same filing shows 1 holder trimming and 1 off the list — both are in the register beside this.
Who is on the register
Named in the Jun 2026 filing
Every holder of Yuken India above SEBI's 1% disclosure line, and what changed since Mar 2026.
| Holder | Stake | Change |
|---|---|---|
| Yuken Kogyo Co., Ltd | 47.00% | unchanged |
| Benefic Investment And Finance Company Pvt Ltd | 10.25% | unchanged |
| Fazal Nabi Shaik | 2.25% | unchanged |
| Kcp Sugar And Industries Corporation Limited | 1.80% | unchanged |
| Anil Bhavanji Shah | 1.42% | unchanged |
| Bengal Finance And Investment Pvt Ltd | 1.18% | −0.28 pp |
| S.Shyam | 1.18% | newly disclosed |
| Narendra Kumar Agarwal | 1.17% | unchanged |
| Vinithra Sekhar | 1.11% | newly disclosed |
| C P Rangachar | 0.62% | unchanged |
| Vidya Rangachar | 0.12% | unchanged |
| Madhuri Rangachar | 0.06% | unchanged |
A holder disappearing from this list has fallen below the 1% line — it is not necessarily a sale. Percentages are of total shares, as disclosed in the company's own filing. Who was buying across the market this quarter.
What the price assumes
Growth trapTo justify its price of ₹1114, this stock must grow earnings at 53% every year for 7 years. Our analysis caps realistic growth at ~19%. At that growth it is worth ₹227 — downside of 80%.
- Growth the price implies
- 52.6% a year
- for 7 years, fading to 4%
- It has actually compounded at
- 23.2% a year
- net profit, FY23–FY26 · EPS 19.1%
- The gap
- 0.3 pp
- -80% downside if it only repeats history
Learn to analyse Yuken India
Guides on how to read this kind of business and the numbers that matter.