EN DE

KIRLOSKAR PNEUMATIC CO LTD (KIRLPNU) Fair Value & Analysis

Industrials · IN · Market cap ₹121B

KP KIRLOSKAR PNEUMATIC CO LTD KIRLPNU · NSE
Price₹767.15
Fair Value₹669.22
Upside-12.8%
Quality66/100
Watch KIRLOSKAR PNEUMATIC CO LTD for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 14.3% net margin
Low debt · generates free cash flow
0.60% dividend yield
Ranks above peers (9/14)
Wide moat 75/100
Evidence: High Range ₹383.89 – ₹911.07 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 4 days ago

Share price −54.8% over the past month.

A solid business, but screening 13% overvalued on our models.

What matters now

  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹383.89 to ₹911.07) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

₹2,082 ₹531.23 Fair Value ₹669.22 Apr 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

40‑month range ₹531.23 – ₹2,082 · fair‑value band ₹383.89 – ₹911.07 · the ₹767.15 price screens above the ₹669.22 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

KIRLOSKAR PNEUMATIC CO LTD (KIRLPNU) currently trades at ₹767.15, while our model-based Fair Value estimate is ₹669.22, implying the stock looks roughly 12.8% overvalued today. The Quality Score stands at 66/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, KIRLOSKAR PNEUMATIC CO LTD generated revenue of ₹17.9B at a net margin of 14.3%. Revenue grew 20.3% year over year. It earns a return on equity of 21.5%. The balance sheet holds a net cash position of ₹1.1B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹383.89 (bear case) to ₹911.07 (bull case); at ₹767.15, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 65% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -67% fair-value upside, at -13%, KIRLPNU screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹352.85 ₹600.41 ₹1,018 80
Residual Income ₹260.87 ₹350.31 ₹1,553 76
Rev-Margin DCF ₹358.32 ₹614.82 ₹944.19 74
All 26 models by family
DCF Models
FCF DCF ₹354.89 ₹623.19 ₹1,087 38
Owner Earnings ₹455.07 ₹803.17 ₹1,405 31
5Y Revenue Exit ₹358.32 ₹621.98 ₹980.29 39
5Y EBITDA Exit ₹461.19 ₹833.04 ₹1,301 41
5Y P/E Exit ₹514.13 ₹941.65 ₹1,432 38
10Y Revenue Exit ₹342.52 ₹592.54 ₹975.56 36
10Y EBITDA Exit ₹422.40 ₹746.77 ₹1,243 37
10Y P/E Exit ₹457.43 ₹826.13 ₹1,352 35
Earnings-Based
Graham-Dodd ₹268.07 ₹1,223 ₹1,678 54
Lynch FV ₹320.39 ₹457.69 ₹595.00 50
PEG = 1.0 ₹320.39 ₹457.69 ₹595.00 46
EPV ₹372.56 ₹431.64 ₹483.34 59
Dividend Discount
Gordon GGM ₹91.59 ₹190.43 ₹302.10 70
DDM Multi-Stage ₹91.59 ₹160.57 ₹199.86 61
Multiples
P/E Multiple ₹620.90 ₹827.87 ₹1,035 63
P/S Multiple ₹412.57 ₹550.10 ₹687.62 58
P/B Multiple ₹502.63 ₹670.18 ₹837.72 55
EV/EBIT ₹656.72 ₹869.60 ₹1,082 53
EV/EBITDA ₹554.18 ₹732.88 ₹911.58 54
EV/Revenue ₹364.63 ₹513.16 ₹661.68 43
Asset-Based
NCAV (Graham) ₹96.12 ₹128.80 ₹192.23 50
Growth DCF
Growth DCF ₹352.85 ₹600.41 ₹1,018 80
Rev-Margin DCF ₹358.32 ₹614.82 ₹944.19 74
Economic Profit
Residual Income ₹260.87 ₹350.31 ₹1,553 76
ROIC Compounder ₹420.56 ₹558.44 ₹736.36 72
Growth Earnings
Growth-Adj P/E ₹516.31 ₹737.58 ₹958.85 68

Widest divergence: DCF Models (₹746.77) versus Asset-Based (₹128.80). Highest evidence: Growth DCF (80).

Notify me when KIRLPNU reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹17.9B
Revenue growth (YoY) +20.3%
Net margin 14.3%
Return on equity 21.5%
Free cash flow ₹1.7B FY2026
P/E ratio 47.1 as of Jul 3, 2026
More key figures
Operating margin 25.0%
EPS (TTM) ₹39.42
Dividend yield 0.6%
EPS growth (YoY) +79.7%
Net cash ₹1.1B FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 64 · Market factors (momentum, volatility) 22

Profitability 73
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 43
Disciplined investing over empire-building
Low Volatility 49
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 80
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Kirloskar Pneumatic Company Limited engages in the design, manufacture, supply, and sale of industrial air compressors, gas compressors, and pneumatic tools in India and internationally.

Full company description

Kirloskar Pneumatic Company Limited engages in the design, manufacture, supply, and sale of industrial air compressors, gas compressors, and pneumatic tools in India and internationally. The company offers reciprocating and screw open-type refrigeration compressors, industrial refrigeration systems, marine refrigeration and air condition systems, and vapour absorption chillers for use in refinery and petrochemicals, chemicals, fertilizers, marine, and process cooling and air conditioning applications; reciprocating air and gas, and screw and centrifugal air compressors; process gas systems, such as CNG compressor packages, compressed biogas packages, and gas compression systems; and transmission products, including rail traction gears, marine gearboxes, and wind turbine and hydro turbine gearboxes. It also provides logistic services using rail network. The company serves oil and gas, power, steel and aluminium, automotive, engineering, railways, chemicals and fertilizers, sugar, paper, pharmaceutical, textile, food and beverage, marine and fisheries, construction and other industrial sectors. Kirloskar Pneumatic Company Limited was founded in 1958 and is based in Pune, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

KIRLOSKAR PNEUMATIC CO LTD reported revenue of ₹17.9B in FY2026 versus ₹10.2B in FY2022, a compound +15.0%/yr. Reported net income was ₹2.6B in FY2026, compounding +31.8%/yr from FY2022.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹17.9B
Latest YoY
+9.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+13.0%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+16.8%
Avg. growth/yr (20Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.3%
Revenue +15.0%/yr
FY22 ₹10.2B
FY23 ₹12.4B
FY24 ₹13.2B
FY25 ₹16.3B
FY26 ₹17.9B
Net income +31.8%/yr
FY22 ₹849M
FY23 ₹1.1B
FY24 ₹1.3B
FY25 ₹2.1B
FY26 ₹2.6B
Character of growth · EPS growth decomposed (2015-2026) +20.9 % p.a.
Revenue per share +13.7 pp

of which total revenue +13.8 pp · buybacks/dilution −0.1 pp

EBIT margin +12.7 pp
Tax rate +0.2 pp
Residual (interest, one-offs) −5.7 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

KIRLPNU screens 13% overvalued. Compare with GE Vernova Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "KIRLOSKAR PNEUMATIC CO LTD Fair Value". https://www.fairvalue-calculator.com/stock/KIRLPNU

Peer Group

Specialty Industrial Machinery · 805 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 66 · Top 25%
Fair Value upside −13% · Above median
Return on equity (TTM) 21% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 25% · Top 25%
Revenue growth 20% · Top 25%
Dividend yield (TTM) 0.6% · Bottom 25%

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 47.1× · Pricier than median
P/B 9.67× · Pricier than 75% of peers
P/S (TTM) 6.76× · Pricier than 75% of peers
P/FCF 0.7× · Cheaper than 75% of peers
EV/EBITDA 33.5× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 16 · sector 0
FUTURE 100 · sector 22
PAST 86 · sector 28
HEALTH 100 · sector 95
DIVIDEND 12 · sector 27

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €899.80 €186.93 -79%
1SIE 1SIE €281.75 €91.93 -67%
SMNS SMNS C$31.76 C$22.75 -28%
Atlas Copco AB ATCOA kr 210.00 kr 112.59 -46%
Sandvik AB SAND kr 358.60 kr 193.01 -46%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥39.17 ¥22.68 -42%
ABB India Limited ABB ₹7,645 ₹1,322 -83%
Cummins India Limited CUMMINSIND ₹5,315 ₹1,355 -75%
Bharat Heavy Electricals Limited BHEL ₹421.70 ₹96.51 -77%
Siemens Limited SIEMENS ₹4,019 ₹746.83 -81%

Compare KIRLOSKAR PNEUMATIC CO LTD with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is KIRLOSKAR PNEUMATIC CO LTD (KIRLPNU) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹669.22 versus a price of ₹767.15, about −13% (overvalued).
What is the fair value of KIRLPNU?
Our model-based fair value for KIRLOSKAR PNEUMATIC CO LTD is ₹669.22 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹767.15.
What is the quality score of KIRLPNU?
KIRLOSKAR PNEUMATIC CO LTD has a Quality Score of 66/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of KIRLOSKAR PNEUMATIC CO LTD (KIRLPNU)?
KIRLOSKAR PNEUMATIC CO LTD reported trailing-twelve-month revenue of about ₹17.9B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of KIRLPNU?
The net profit margin of KIRLOSKAR PNEUMATIC CO LTD is about 14.3%, meaning it keeps roughly 14.3% of revenue as net income. Based on the latest reported figures.
Does KIRLOSKAR PNEUMATIC CO LTD pay a dividend?
KIRLOSKAR PNEUMATIC CO LTD currently shows a dividend yield of about 0.60% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track KIRLOSKAR PNEUMATIC CO LTD and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.