KRN Heat Exchanger And Refrigeration Peer Comparison

NSE: KRN | BSE: 544263

₹1,462.30

₹69.60 (5.00%)

As on 06-Oct-2026IST

Market cap

₹9,593 Cr

Revenue (TTM)

₹737 Cr

P/E Ratio

P/B Ratio

Div. Yield

0 %

Edit

	KRN Heat Exchanger And Refrigeration	Johnson Controls	JNK India	Voltas	Blue Star
Market cap (₹ Cr)	9,593	5,378	2,475	35,358	32,160
Revenue (₹ Cr)	737	2,942	899	14,979	12,798
Net Profit (₹ Cr)	96.94	4.67	73.71	584.08	507.25
Net Margin (%)	12.99	0.16	8.00	3.84	3.94
RoE (%)	17.52	3.32	13.87	7.29	16.22
Price to Earnings	98.95	1,151.65	32.85	78.72	63.16
Price-To-Book	10.02	10.28	4.29	5.34	9.13

Income Statement (₹ Cr)

	KRN Heat Exchanger And Refrigeration	Johnson Controls	JNK India	Voltas	Blue Star
Operating Revenue	743.80	2,941.58	899.42	14,979.42	12,797.66
Total Income	757.21	2,961.53	921.01	15,226.74	12,864.26
Total Expenditure	654.13	2,869.60	794.92	14,245.53	11,892.30
EBITDA	89.67	71.98	104.50	733.89	905.36
Depreciation	3.20	55.03	9.82	86.94	194.06
EBIT	86.47	16.95	94.68	646.95	711.30
Interest	4.68	11.32	17.99	86.00	75.54
Other Income	13.40	19.95	21.60	247.32	66.60
Exceptional Items	0.40	-15.05	0.00	-26.49	-29.66
Profit before Tax	95.59	10.53	98.28	781.78	672.70
Provision for Tax	21.31	5.86	24.58	197.70	165.45
Profit after Tax	74.29	4.67	73.71	584.08	507.25

	KRN Heat Exchanger And Refrigeration	Johnson Controls	JNK India	Voltas	Blue Star
Shareholder's Funds	566.68	500.51	567.65	6,376.21	3,431.41
Minority Interest	0.00	0.00	1.61	7.03	0.20
Non-Current Liabilities	1.13	89.75	17.52	556.60	275.86
Current Liabilities	154.80	1,325.19	476.05	7,554.03	4,866.26
Total Liabilities	--	2,015.38	1,061.56	14,496.08	8,566.72

	KRN Heat Exchanger And Refrigeration	Johnson Controls	JNK India	Voltas	Blue Star
Non-Current Assets	374.25	410.96	48.09	3,606.17	1,714.71
Current Assets	348.16	1,431.39	968.90	10,329.19	6,388.27
Total Assets	--	2,015.38	1,061.56	14,496.08	8,566.72
Total Debt*	--	60.02	74.08	966.40	626.80
Net Current Assets	193.36	106.20	492.85	2,775.16	1,522.01
Contingent Liabilities	--	105.11	0.20	1,730.23	179.49

	KRN Heat Exchanger And Refrigeration	Johnson Controls	JNK India	Voltas	Blue Star
Cash From Operating Activities	--	113.43	-2.18	70.97	153.81
Cash Flow from Investing Activities	--	-94.84	-161.83	281.75	-358.76
Cash from Financing Activities	--	-100.94	51.63	-262.41	137.14
Net Cash Inflow / Outflow	--	-82.35	-112.38	90.31	-67.81

	KRN Heat Exchanger And Refrigeration	Johnson Controls	JNK India	Voltas	Blue Star
ROCE (%)	--	1.83	17.82	8.75	21.17
ROE (%)	13.43	3.32	13.87	7.29	16.22
ROA (%)	11.32	0.25	7.97	4.22	6.03
EBIT Margin (%)	11.63	0.58	10.53	4.32	5.56
Net Margin (%)	9.81	0.16	8.00	3.84	3.94
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	KRN Heat Exchanger And Refrigeration	Johnson Controls	JNK India	Voltas	Blue Star
Revenue Growth (%)	65.98	12.57	84.36	3.80	5.90
EBIT Growth (%)	23.43	-60.54	213.29	-19.54	2.14
Net Profit Growth (%)	36.99	-87.69	195.33	-23.39	-7.12
EPS Growth (%)	34.71	-59.69	200.65	-28.29	-0.63
Book Value Growth (%)	--	-21.91	13.16	-2.10	11.72

	KRN Heat Exchanger And Refrigeration	Johnson Controls	JNK India	Voltas	Blue Star
Price / Earnings	124.69	331.03	32.85	76.14	60.59
Price / Book Value	10.26	10.28	4.29	5.34	9.13
Dividend Yield (%)	0.00	1.82	0.07	0.37	0.54
EV/EBITDA	108.55	74.77	22.35	48.05	35.29
Market Cap (₹ Cr)	--	2,820.40	1,177.32	42,019.85	33,112.07

	KRN Heat Exchanger And Refrigeration	Johnson Controls	JNK India	Voltas	Blue Star
Debt to Equity	0.00	0.00	0.00	0.06	0.00
Short term debt to equity ratio	--	0.12	0.13	0.09	0.18
Current Ratio	2.25	1.08	2.04	1.37	1.31
Quick Ratio	1.77	0.44	1.98	0.91	0.87
Interest Coverage	21.43	1.93	6.46	10.09	9.91

	KRN Heat Exchanger And Refrigeration	Johnson Controls	JNK India	Voltas	Blue Star
Debtors to sales (%)	25.42	16.24	38.34	20.26	16.72
Asset Turnover	1.13	1.58	0.97	1.08	1.52
Receivable days	--	60.83	152.52	67.48	60.32
Inventory Days	--	109.44	15.11	78.76	63.50
Payable days	--	190.71	129.72	150.37	164.02
Cash Conversion Cycle	--	-20.43	37.90	-4.12	-40.20

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.