KRN Heat Exchanger and Refrigeration logo

KRN Heat Exchanger and Refrigeration financials and balance sheet

NSE: KRNBSE: 544263Industrial ProductsSmall Cap

Last close ₹1,018.50down ₹53.50 (4.99%)BSE ₹1,018.20

Share price at the NSE close on 23 Oct 2026. Previous close ₹1,072.00.

52-week range of traded prices to 23 Oct 2026
₹589.80Low, 27 Jan 2026₹1,687.00High, 9 Sep 2026
Market cap
₹6,667 Cr718th largest listed
P/E
68.8
P/B
Shares changed
Dividend yield
Nonein the last 12 months
ROE
18.1%
ROCE
15.9%
Debt to equity
0.33
Volume, NSE
3,38,61153.6% delivered

2 years at a glance

Consolidated: the company and its subsidiaries together. ₹ crore, years to March.KRN Heat Exchanger and Refrigeration annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
Peak revenue ₹600 Cr, year to Mar 2026

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue600
  2. Materials and goods−412
  3. Employee costs−42
  4. Other expenses−34
  5. Operating profit112
  6. Depreciation−19
  7. Other income+9.7
  8. One-off items+0.4
  9. Finance costs−5.9
  10. Profit before tax98
  11. Tax−21
  12. Net profit76

What the company owns

  • Plant, investments and other assets₹438 Cr
  • Inventory₹273 Cr
  • Receivables₹175 Cr
  • Cash and bank₹46 Cr

What pays for it: net worth and liabilities

  • Net worth₹574 Cr
  • Borrowings₹187 Cr
  • Owed to suppliers₹158 Cr
  • Other liabilities₹12 Cr

KRN Heat Exchanger and Refrigeration business segments, year to Mar 2026

A reportable segment is a line of business the company must report on its own. Consolidated, ₹ crore, as the company reports them.KRN Heat Exchanger and Refrigeration segment results by quarter

Revenue by segment

₹600 CrTotal
  • India₹501 Cr83.4% of total
  • Overseas₹99 Cr16.6% of total

Profit by segment

  • India₹103 Cr100.0% of total

Segment results by year

Consolidated, ₹ crore, years to March.

  • India

    Revenue, ₹ crore
    Profit, ₹ crore
  • Overseas

    Revenue, ₹ crore
    Profit, ₹ crore
₹ croreMar 2025Mar 2026
Revenue of all businesses430600
Company revenue, as in its results430600
Revenue362501
Revenue growth–38.1%
Profit78103
Profit growth–33.1%
Margin21.4%20.7%
Return on capital165.1%229.2%
Assets7095
Liabilities2350
Capital employed4745
Revenue6799
Profit is before tax and finance costs, the way companies report their segments.

Profit and loss

Consolidated, ₹ crore, years to March.KRN Heat Exchanger and Refrigeration quarterly results

₹ croreMar 2025Filed 10 JulMar 2026Filed 14 May
Revenue from operations430600
359488
Materials and goods bought319412
Employee costs2142
Other expenses1934
Operating profit before depreciation71112
Operating margin16.4%18.7%
Materials, % of revenue74.2%68.6%
Employee costs, % of revenue4.9%6.9%
Other expenses, % of revenue4.5%5.7%
Depreciation and amortisation519
Operating profit after depreciation6694
Other income1210
Finance costs36
Profit before one-off items and tax7498
One-off items00
Profit before tax7498
2121
Net profit5376
Other comprehensive income00
Total comprehensive income5377
Net margin12.3%12.7%

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2025Filed 10 JulMar 2026Filed 14 May
499574
Share capital6262
Reserves436512
33187
94356
22
Total assets595932
170349
426583
Net debt−118141
Borrowings are counted again inside the liabilities due within a year and after a year.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2025Filed 10 JulMar 2026Filed 14 May
25−114
46−93
−37−214
Receivables−41−82
Inventories−11−177
Payables19103
Other working capital−4−58
Tax paid−22−21
Capital spending8248
Free cash flow16−361
−279−34
258148
Dividends paid00
Shares bought back00
Shares issued3140
Net change in cash40
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Consolidated, ₹ per share, years to March.

₹ per shareMar 2025Filed 10 JulMar 2026Filed 14 May
Earnings per share₹9.75₹12.30
Diluted earnings per share₹9.75–
Book value per share₹80.22₹92.35
Shareholder yield−5.8%0.0%
Market cap at the year end (₹ crore)5,4185,384
RatioMar 2025Filed 10 JulMar 2026Filed 14 May
Revenue growth–39.6%
Operating profit growth–59.5%
Net profit growth–44.6%
Earnings per share growth–26.2%
10.6%14.3%
–3.7 pts
From the net margin–0.4 pts
From asset turnover–1.0 pts
From borrowing–2.3 pts
Return on capital employed12.4%12.3%
Cash conversion46.7%−148.8%
Interest cover19.315.9
Debt to equity0.070.33
Receivable days79106
Inventory days110242
Payable days63140
Cash conversion cycle, days125208
Working capital days180224
Asset turnover0.720.79
Assets per rupee of net worth1.191.42
Sales per rupee of plant5.051.91
Capital spending to depreciation1.7813.19
Plant being built, % of plant in use96.6%10.6%

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
10.0%
Cash from operations against operating profit
−101.2%
Measure3 years
Return on equity, average12.4%
Return on capital employed, average12.3%
Operating margin, average17.6%
Net margin, average12.5%
Asset turnover, average0.75
Cash conversion cycle, days, average167
Interest cover, average17.6
Debt to equity, average0.20

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ croreLatest year
Cash from operations−114
Cash from investing−34
Cash from financing148
Capital spending248
Dividends paid0
Shares bought back0
Shares issued for cash0
Borrowings raised155
Borrowings repaid1

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2025Mar 2026
Altman Z-scorePublished threshold 1.8136.5410.95
Beneish M-scorePublished threshold −1.78–−1.88
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–29.40
Receivables growth less revenue growthOur threshold 0 percentage points–48.34
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–155.60
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–0.58
Assets under construction, years of additionsOur threshold 2 years of additions–0.13
Effective tax ratePublished threshold 17.16 per cent28.8621.94
Tax charged less tax paid, % of profitOur threshold 10 percentage points−0.210.35
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
4 Jun 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesCrisil A-Review, Re-affirmStable14
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.