COMPOSITE RISK SCORE
38
HIGH RISK
VAL:2/25 · FIN:14/25 · GRO:4/25 · TECH:18/25
📖 P/B RATIO
18.5x
Price to Book
🏛 MARKET CAP
₹146,029Cr
Large Cap
📊 ROE
26.4%
Return on Equity
Overview
Technical
Financials
Analysis
Verdict
🏢 Company Analysis · Cummins India Limited
💼 BUSINESS MODEL
Cummins India Limited engages in the design, manufacture, distribution, and service of engines, generator sets, and related technologies in India, Nepal, and Bhutan.. The company operates through two segments, Engines and Lubes.. It provides accelera, G-drive, fire pump drive, hydrogen, and natural gas engines; and generators and power systems, including integrated power systems, alternators, transfer switches, generator set controls, system level controls and switchgears, and browse generators.. The company also offers engine components, such as fuel systems, turbochargers, and engine braking and valvetrain technologies; and aftertreatment emission solutions, as well as operates component care centers.. Operates in Specialty Industrial Machinery within the Industrials sector. Workforce of 3,025 employees.
🏰 MOAT & COMPETITION
Mega-cap (₹146,029 Cr) — dominant market position with significant scale advantages. Profit margin of 19.3% — moderate pricing power. Key competitors: Oswal Pumps, Swaraj Engines, Shakti Pumps, Ingersoll-Rand.
🚀 CATALYSTS
Company has delivered good profit growth of 22.4% CAGR over last 5 years
⚖️ ASYMMETRY CHECK
Analyst target range: ₹3,400 — ₹5,500 (mean ₹4,696, 22 analysts). Unfavorable asymmetry — limited upside +4% vs downside -35% (0.1x).P/E of 65.1x — premium valuation , growth must sustain to avoid de-rating risk.
🔭 FUTURE OUTLOOK
Analyst consensus: Buy (22 analysts). Latest quarter earnings declined -13% YoY — watch for recovery signals.
✅ PROS
Company has reduced debt. Company is almost debt free. Company has delivered good profit growth of 22.4% CAGR over last 5 years Company has a good return on equity (ROE) track record: 3 Years ROE 26.3% Company has been maintaining a healthy dividend payout of 63.0%
❌ CONS
Stock is trading at 18.7 times its book value
P/E at 65x
P/B at 18.5x
Analyst target: ₹4696 (-10.8%)
1Y return: +84.2%
ROE: 26.4%
Profit margin: 19.3%
Revenue growth: -1.3%
Debt/Equity: 0%
Revenue growth: -1.3%
Earnings growth: -13.0%
Beta: 0.45
Sector: Industrials
RSI, MACD, MA crossovers
200 DMA & 50 EMA position
Volume trend analysis
Price momentum signals
📈 Price Movement
1D 1W 1M
6M 1Y 3Y 5Y
🕯 Candlestick Chart
1D 1W 1M
6M 1Y 3Y 5Y
🎯 Price Prediction · Analyst Target Cone
📉 Valuation Trends (at current CMP)
P/E P/B MCap/Sales EPS
P/E Ratio at current CMP
362.8
285.9
209.1
132.2
55.4
'2009
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2009: 315.4
Mar 2015: 189.2
Mar 2016: 202.5
Mar 2017: 198.3
Mar 2018: 205.1
Mar 2019: 196.6
Mar 2020: 207.0
Mar 2021: 229.9
Mar 2022: 156.4
Mar 2023: 118.9
Mar 2024: 84.9
Mar 2025: 73.0
TTM: 65.1
65.1
P/B Ratio at current CMP
16.3
13.0
9.7
6.4
3.1
'2009
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
S'2025
Mar 2009: 14.2
Mar 2015: 9.4
Mar 2016: 8.0
Mar 2017: 7.5
Mar 2018: 7.0
Mar 2019: 6.8
Mar 2020: 6.6
Mar 2021: 6.2
Mar 2022: 5.6
Mar 2023: 5.0
Mar 2024: 4.4
Mar 2025: 3.8
Sep 2025: 3.7
3.7
Market Cap to Sales at current MCap
47.2
38.1
28.9
19.8
10.7
'2009
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2009: 41.0
Mar 2015: 29.7
Mar 2016: 30.9
Mar 2017: 28.6
Mar 2018: 28.6
Mar 2019: 25.6
Mar 2020: 28.1
Mar 2021: 33.5
Mar 2022: 23.7
Mar 2023: 18.8
Mar 2024: 16.2
Mar 2025: 14.1
TTM: 12.6
12.6
Earnings Per Share (₹)
93.0
73.3
53.6
33.9
14.2
'2009
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2009: 16.7
Mar 2015: 27.9
Mar 2016: 26.0
Mar 2017: 26.6
Mar 2018: 25.7
Mar 2019: 26.8
Mar 2020: 25.4
Mar 2021: 22.9
Mar 2022: 33.7
Mar 2023: 44.3
Mar 2024: 62.1
Mar 2025: 72.2
TTM: 80.9
80.9
💎 Valuation & Financial Metrics
P/E RATIO
65.1x
Trailing twelve months
P/B RATIO
18.5x
Price to Book value
PROFIT MARGIN
19.3%
Net profit margin
OPM
22.9%
Operating profit margin
PEG RATIO
1.79
Price/Earnings to Growth
EV/EBITDA
51.9x
Enterprise value ratio
CURRENT RATIO
N/A
Liquidity measure
DIVIDEND YIELD
1.02%
Annual yield
GROSS MARGIN
36.8%
Gross profit margin
INDUSTRY AVERAGES — COMPRESSORS, PUMPS & DIESEL ENGINES
P/E 35.4x (above avg)
P/B 5.0x (sector fair)
ROCE 36.3% (below avg)
ROE 20% (sector good)
OPM 20% (sector good)
Div Yield 0.97%
D/E <30 (sector comfort)
📋 Quarterly Performance Trend
Quarter Revenue QoQ % Net Profit QoQ % Op. Cash Flow EBITDA Margin
Q2 FY25
₹2,465 Cr —
₹449 Cr —
N/A
26.0%
Q3 FY25
₹3,052 Cr +23.8%
₹558 Cr +24.3%
N/A
25.1%
Q4 FY25
₹2,428 Cr -20.4%
₹530 Cr -5.2%
N/A
30.6%
Q1 FY26
₹2,859 Cr +17.7%
₹604 Cr +14.1%
N/A
29.2%
Q3 FY26
₹3,006 Cr +5.2%
₹486 Cr -19.5%
N/A
22.6%
📊 Year-on-Year Trend
FY Revenue YoY % Net Profit YoY % Op. Cash Flow YoY %
FY22
₹6,057 Cr —
₹934 Cr —
₹712 Cr —
FY23
₹7,641 Cr +26.2%
₹1,228 Cr +31.5%
₹820 Cr +15.1%
FY24
₹8,860 Cr +15.9%
₹1,721 Cr +40.1%
₹1,285 Cr +56.8%
FY25
₹10,219 Cr +15.3%
₹2,000 Cr +16.2%
₹1,685 Cr +31.1%
📈 Revenue vs Earnings
Quarterly
Annual
🎯 EPS: Estimate vs Actual
Estimates
Quarterly
Annual
💰 How Cummins India Limited Makes Its Money
Quarterly
Annual
Revenue
₹3.0K Cr
Cost of Revenue
₹1.9K Cr
Gross Profit
₹1.1K Cr
Op. Expenses
₹524 Cr
Operating Inc.
₹584 Cr
Tax
₹139 Cr
Other
₹116 Cr
Net Income
₹486 Cr
(16.2% margin)
Dec 2025 · All values in ₹ Crores
Revenue
₹2.9K Cr
Cost of Revenue
₹1.8K Cr
Gross Profit
₹1.0K Cr
Op. Expenses
₹452 Cr
Operating Inc.
₹576 Cr
Tax
₹181 Cr
Other
₹134 Cr
Net Income
₹604 Cr
(21.1% margin)
Jun 2025 · All values in ₹ Crores
Revenue
₹2.4K Cr
Cost of Revenue
₹1.7K Cr
Gross Profit
₹684 Cr
Op. Expenses
₹206 Cr
Operating Inc.
₹478 Cr
Tax
₹161 Cr
Other
₹97 Cr
Net Income
₹530 Cr
(21.8% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹3.1K Cr
Cost of Revenue
₹2.0K Cr
Gross Profit
₹1.0K Cr
Op. Expenses
₹487 Cr
Operating Inc.
₹548 Cr
Tax
₹155 Cr
Other
₹111 Cr
Net Income
₹558 Cr
(18.3% margin)
Dec 2024 · All values in ₹ Crores
Revenue
₹10.2K Cr
Cost of Revenue
₹6.8K Cr
Gross Profit
₹3.4K Cr
SG&A
₹46 Cr
Operating Inc.
₹1.9K Cr
Tax
₹593 Cr
Other
₹223 Cr
Net Income
₹2.0K Cr
(19.6% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹8.9K Cr
Cost of Revenue
₹5.9K Cr
Gross Profit
₹2.9K Cr
SG&A
₹41 Cr
Operating Inc.
₹1.6K Cr
Tax
₹484 Cr
Other
₹203 Cr
Net Income
₹1.7K Cr
(19.4% margin)
Mar 2024 · All values in ₹ Crores
Revenue
₹7.6K Cr
Cost of Revenue
₹5.4K Cr
Gross Profit
₹2.3K Cr
SG&A
₹31 Cr
Operating Inc.
₹1.1K Cr
Tax
₹363 Cr
Other
₹180 Cr
Net Income
₹1.2K Cr
(16.1% margin)
Mar 2023 · All values in ₹ Crores
Revenue
₹6.1K Cr
Cost of Revenue
₹4.2K Cr
Gross Profit
₹1.8K Cr
SG&A
₹14 Cr
Operating Inc.
₹748 Cr
Tax
₹273 Cr
Other
₹159 Cr
Net Income
₹934 Cr
(15.4% margin)
Mar 2022 · All values in ₹ Crores
Dec 2025
Jun 2025
Mar 2025
Dec 2024
🏦 Snapshot of Cummins India Limited's Balance Sheet
Quarterly
Annual
Total Assets
₹10.2K Cr
Cash & Equiv.: ₹235 Cr (2.3%)
Receivables: ₹2.3K Cr (22.4%)
Inventory: ₹1.0K Cr (9.9%)
Other Current: ₹3.5K Cr (34.3%)
PP&E: ₹1.4K Cr (13.9%)
Other Intangibles: ₹143 Cr (1.4%)
Other Non-Curr.: ₹1.6K Cr (15.8%)
Liab. + Equity
₹10.2K Cr
Current Liab.: ₹2.3K Cr (22.2%)
Long-Term Debt: ₹20 Cr (0.2%)
Other Liab.: ₹328 Cr (3.2%)
Equity: ₹7.6K Cr (74.4%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹9.4K Cr
Cash & Equiv.: ₹233 Cr (2.5%)
Receivables: ₹2.1K Cr (22.8%)
Inventory: ₹1.2K Cr (12.3%)
Other Current: ₹2.8K Cr (29.5%)
PP&E: ₹1.3K Cr (13.9%)
Other Intangibles: ₹147 Cr (1.6%)
Other Non-Curr.: ₹1.6K Cr (17.4%)
Liab. + Equity
₹9.4K Cr
Current Liab.: ₹2.1K Cr (22.4%)
Long-Term Debt: ₹18 Cr (0.2%)
Other Liab.: ₹304 Cr (3.2%)
Equity: ₹7.0K Cr (74.1%)
As of Sep 2024 · All values in ₹ Crores
Total Assets
₹10.2K Cr
Cash & Equiv.: ₹235 Cr (2.3%)
Receivables: ₹2.3K Cr (22.4%)
Inventory: ₹1.0K Cr (9.9%)
Other Current: ₹3.5K Cr (34.3%)
PP&E: ₹1.4K Cr (13.9%)
Other Intangibles: ₹143 Cr (1.4%)
Other Non-Curr.: ₹1.6K Cr (15.8%)
Liab. + Equity
₹10.2K Cr
Current Liab.: ₹2.3K Cr (22.2%)
Long-Term Debt: ₹20 Cr (0.2%)
Other Liab.: ₹328 Cr (3.2%)
Equity: ₹7.6K Cr (74.4%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹9.0K Cr
Cash & Equiv.: ₹300 Cr (3.3%)
Receivables: ₹2.1K Cr (23.2%)
Inventory: ₹950 Cr (10.6%)
Other Current: ₹2.6K Cr (29.1%)
PP&E: ₹1.3K Cr (14.9%)
Other Intangibles: ₹132 Cr (1.5%)
Other Non-Curr.: ₹1.6K Cr (17.4%)
Liab. + Equity
₹9.0K Cr
Current Liab.: ₹2.1K Cr (22.9%)
Long-Term Debt: ₹20 Cr (0.2%)
Other Liab.: ₹281 Cr (3.1%)
Equity: ₹6.6K Cr (73.7%)
As of Mar 2024 · All values in ₹ Crores
Total Assets
₹7.9K Cr
Cash & Equiv.: ₹397 Cr (5.0%)
Receivables: ₹1.6K Cr (20.2%)
Inventory: ₹904 Cr (11.4%)
Other Current: ₹2.2K Cr (27.8%)
PP&E: ₹1.3K Cr (15.9%)
Other Non-Curr.: ₹1.5K Cr (19.2%)
Liab. + Equity
₹7.9K Cr
Current Liab.: ₹1.9K Cr (23.9%)
Long-Term Debt: ₹20 Cr (0.3%)
Other Liab.: ₹250 Cr (3.2%)
Equity: ₹5.8K Cr (72.7%)
As of Mar 2023 · All values in ₹ Crores
Total Assets
₹7.1K Cr
Cash & Equiv.: ₹177 Cr (2.5%)
Receivables: ₹1.3K Cr (17.7%)
Inventory: ₹738 Cr (10.4%)
Other Current: ₹2.2K Cr (31.5%)
PP&E: ₹1.3K Cr (17.9%)
Other Non-Curr.: ₹1.4K Cr (19.5%)
Liab. + Equity
₹7.1K Cr
Current Liab.: ₹1.7K Cr (24.5%)
Long-Term Debt: ₹18 Cr (0.3%)
Other Liab.: ₹205 Cr (2.9%)
Equity: ₹5.1K Cr (72.3%)
As of Mar 2022 · All values in ₹ Crores
Mar 2025
Sep 2024
💸 Looking into Cummins India Limited's Cash Flow
Annual
Operating CF
₹1.7K Cr
Capital Exp.
₹238 Cr
Free Cash Flow
₹1.4K Cr
Dividends
₹1.1K Cr
Retained / Other
₹393 Cr
FY2025 · All values in ₹ Crores
Operating CF
₹1.3K Cr
Capital Exp.
₹288 Cr
Free Cash Flow
₹997 Cr
Dividends
₹859 Cr
Retained / Other
₹138 Cr
FY2024 · All values in ₹ Crores
Operating CF
₹820 Cr
Capital Exp.
₹162 Cr
Free Cash Flow
₹658 Cr
Dividends
₹624 Cr
Retained / Other
₹34 Cr
FY2023 · All values in ₹ Crores
Operating CF
₹712 Cr
Capital Exp.
₹152 Cr
Free Cash Flow
₹560 Cr
Dividends
₹444 Cr
Retained / Other
₹116 Cr
FY2022 · All values in ₹ Crores
FY2025
FY2024
FY2023
FY2022
📅 Quarterly Results
Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Sales + 2,218 1,922 2,541 2,319 2,316 2,509 3,096 2,470 2,907 3,170 3,055
YOY Sales Growth % 30.80% -1.83% 16.31% 19.92% 4.39% 30.55% 21.83% 6.53% 25.53% 26.38% -1.33%
Expenses + 1,876 1,575 1,999 1,781 1,842 2,025 2,499 1,945 2,283 2,475 2,420
Material Cost % 67% 63% 63% 64% 62% 64% 65% 62% 63% 63% 62%
Employee Cost % 9% 10% 8% 8% 8% 8% 8% 7% 7% 6% 7%
Operating Profit 342 346 543 539 473 484 598 525 624 695 634
OPM % 15% 18% 21% 23% 20% 19% 19% 21% 21% 22% 21%
Other Income + 155 128 153 186 171 157 168 217 212 181 46
Exceptional items 0 0 -2 0 0 0 0 0 13 0 -127
Other income normal 155 128 155 186 171 157 168 217 199 181 173
Interest 8 7 6 6 5 3 3 5 3 3 5
Depreciation 36 38 42 42 44 45 49 46 48 49 50
Profit before tax 453 429 647 676 595 594 714 690 785 824 626
Tax % 22% 23% 23% 20% 22% 24% 22% 23% 23% 24% 22%
Net Profit + 354 329 499 539 463 449 558 530 604 622 486
Exceptional items AT 0 0 -1 0 0 0 0 0 10 0 -97
Profit excl Excep 354 329 500 539 463 449 558 530 594 622 583
Profit for PE 354 329 500 539 463 449 558 530 594 622 583
Profit for EPS 354 329 499 539 463 449 558 530 604 622 486
YOY Profit Growth % 69% 23% 21% 54% 31% 37% 12% -2% 28% 38% 4%
EPS in Rs 12.76 11.87 18.00 19.44 16.69 16.21 20.15 19.10 21.79 22.45 17.53
Raw PDF
📊 Profit & Loss Statement
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM Sales + 5,112 5,697 5,191 4,360 6,171 7,772 9,000 10,391 11,602
Sales Growth % 0.11% 11.45% -8.88% -16.01% 41.53% 25.95% 15.80% 15.45%
Expenses + 4,374 4,828 4,598 3,757 5,288 6,524 7,231 8,311 9,124
Manufacturing Cost % 3% 3% 3% 3% 3% 2% 4% 4%
Employee Cost % 10% 10% 11% 12% 10% 8% 9% 8%
Other Cost % 9% 9% 10% 8% 7% 6% 3% 5%
Operating Profit 738 869 593 603 883 1,248 1,770 2,080 2,478
OPM % 14% 15% 11% 14% 14% 16% 20% 20% 21%
Other Income + 298 328 356 366 472 502 622 714 656
Exceptional items 51 24 -24 3 156 32 -0 6
Other income normal 247 303 380 363 316 470 622 707
Interest 15 17 21 17 12 16 27 16 15
Depreciation 94 111 121 127 136 142 159 185 194
Profit before tax 927 1,069 807 825 1,207 1,591 2,205 2,593 2,925
Tax % 23% 31% 13% 23% 23% 23% 22% 23%
Net Profit + 712 743 706 635 934 1,228 1,721 2,000 2,242
Profit from Associates 0 0 0 0 0 0 0 0
Exceptional items AT 39 17 -19 2 120 25 -0 5
Profit excl Excep 673 726 725 633 813 1,203 1,721 1,995
Profit for PE 673 726 725 633 813 1,203 1,721 1,995
Profit for EPS 712 743 706 635 934 1,228 1,721 2,000
Profit Growth % -8% 8% -0% -13% 29% 48% 43% 16%
EPS in Rs 25.68 26.79 25.45 22.91 33.68 44.31 62.07 72.15 80.87
Dividend Payout % 58% 63% 55% 65% 55% 56% 61% 71%
🏦 Balance Sheet
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025 Equity Capital 55 55 55 55 55 55 55 55 55
Reserves 4,063 4,228 4,347 4,596 5,090 5,703 6,557 7,506 7,840
Borrowings + 257 313 512 40 418 376 127 30 24
Short term Borrowings 256.84 312.59 489.26 20.22 394.68 350.04 100.00 -0.00 -0.00
Lease Liabilities -0.00 -0.00 22.51 19.49 22.85 26.05 26.98 29.66 24.35
Other Borrowings -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
Other Liabilities + 1,339 1,465 1,282 1,265 1,549 1,784 2,231 2,577 2,621
Trade Payables 760 825 697 731 1,000 1,154 1,409 1,567 1,524
Advance from Customers 0 0 0 0 0 0 0 0
Other liability items 580 639 585 534 550 630 822 1,010 1,096
Total Liabilities 5,715 6,060 6,196 5,956 7,112 7,919 8,971 10,168 10,540
Fixed Assets + 2,021 2,015 2,270 2,189 2,209 2,226 2,302 2,364 2,366
Land 66 65 50 53 50 43 43 42
Building 1,027 1,050 889 891 906 854 875 906
Plant Machinery 933 965 1,058 1,013 1,064 1,143 1,185 1,281
Furniture n fittings 47 47 52 52 52 50 51 51
Vehicles 5 5 5 5 5 5 5 9
Intangible Assets 0 21 21 21 21 21 122 150 133
Other fixed assets 772 798 1,164 1,172 1,222 1,320 1,328 1,332
Gross Block 2,851 2,950 3,239 3,207 3,320 3,437 3,609 3,772
Accumulated Depreciation 830 935 969 1,018 1,111 1,211 1,306 1,408
CWIP 39 159 80 128 61 41 97 85 72
Investments 708 468 1,038 599 892 1,457 1,642 1,482 2,186
Other Assets + 2,947 3,418 2,809 3,041 3,951 4,194 4,930 6,238 5,916
Inventories 544 633 577 564 738 904 950 1,004 1,162
Trade receivables 1,338 1,284 1,146 1,088 1,258 1,597 2,085 2,278 2,565
Cash Equivalents 471 738 465 965 1,427 1,386 1,513 2,510 1,760
Loans n Advances 129 0 0 0 0 0 0 0 25
Other asset items 465 764 621 423 528 307 382 446 403
Total Assets 5,715 6,060 6,196 5,956 7,112 7,919 8,971 10,168 10,540
💰 Cash Flow Statement
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Cash from Operating Activity + 748 632 553 601 789 712 820 1,285 1,685
Profit from operations 898 855 1,026 750 771 1,032 1,428 1,970 2,330
Receivables -32 -369 49 149 58 -169 -363 -521 -238
Inventory 37 25 -88 56 13 -173 -166 -46 -84
Payables 58 146 69 -150 31 273 174 285 178
Loans Advances 0 0 0 0 0 0 0 0 0
Other WC items -25 158 -264 -41 -1 3 100 98 64
Working capital changes 37 -39 -235 13 101 -66 -256 -184 -80
Direct taxes -187 -183 -237 -162 -84 -255 -352 -501 -565
Cash from Investing Activity + -483 -134 15 -202 25 -574 87 -248 -580
Fixed assets purchased -245 -191 -283 -258 -116 -152 -162 -288 -238
Fixed assets sold 13 99 9 21 2 222 8 6 8
Investments purchased -366 -0 -0 -507 -0 -228 -426 -78 -0
Investments sold -0 158 287 -0 479 -0 -0 -0 304
Interest received 18 14 34 58 40 59 74 121 169
Dividends received 93 96 61 75 97 45 112 190 180
Redemp n Canc of Shares -0 -0 -0 -0 -0 -0 -0 -0 56
Acquisition of companies -0 -0 -0 -0 -0 -0 -0 -0 -0
Other investing items 4 -310 -93 409 -477 -519 482 -198 -1,060
Cash from Financing Activity + -226 -470 -525 -412 -873 -82 -687 -1,134 -1,168
Proceeds from borrowings 0 0 56 177 0 374 0 0 0
Repayment of borrowings 0 0 0 0 -469 0 -45 -250 -100
Interest paid fin -9 -10 -13 -16 -12 -8 -13 -18 -6
Dividends paid -466 -464 -568 -568 -388 -444 -624 -859 -1,053
Financial liabilities 0 0 0 -5 -4 -5 -6 -7 -9
Other financing items 249 5 0 0 0 0 0 0 0
Net Cash Flow 39 28 43 -14 -60 56 219 -97 -63
Free Cash Flow 516 540 279 364 675 782 665 1,003 1,455
CFO/OP 116% 110% 91% 129% 145% 109% 94% 101% 108%
📈 Key Financial Ratios
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Debtor Days 69 96 82 81 91 74 75 85 80
Inventory Days 63 61 64 62 75 66 63 60 56
Days Payable 68 85 83 75 97 89 81 89 87
Cash Conversion Cycle 65 71 63 68 69 51 58 56 49
Working Capital Days 49 57 59 40 72 39 36 48 46
ROCE % 22% 21% 24% 18% 17% 21% 27% 35% 36%
🏭 Industry Peers — Compressors, Pumps & Diesel Engines
# Company CMP P/E Mkt Cap ROCE Qtr Profit Score
1 Oswal Pumps ★ ₹415 13.6 ₹4,729 77.9% +15.7% 67 2 Swaraj Engines ₹3,994 24.4 ₹4,853 58.7% +20.1% 52 3 Shakti Pumps ₹568 21.2 ₹7,004 55.3% -69.5% 49 4 Ingersoll-Rand ₹4,245 48.4 ₹13,401 60.0% +15.8% 39 5 Cummins India ₹5,264 62.6 ₹145,904 36.3% +4.4% 38 6 Kirl.Pneumatic ₹1,522 36.7 ₹9,885 30.4% +68.6% 36 7 Kirl. Brothers ₹1,735 33.3 ₹13,777 27.6% +14.5% 35 8 Latteys Industri ₹21 44.4 ₹121 12.9% +312.5% 34 9 Roto Pumps ₹60 35.4 ₹1,130 19.0% +71.2% 31
★ Oswal Pumps ranks higher on combined P/E, ROCE, and growth metrics in Compressors, Pumps & Diesel Engines
🏛 Shareholding Pattern
Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoters 51.00% 51.00% 51.00% 51.00% 51.00% 51.00% FIIs 18.09% 17.21% 17.50% 18.35% 19.42% 20.77% DIIs 21.80% 22.84% 22.53% 21.73% 20.60% 19.43% Government 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% Public 9.00% 8.85% 8.86% 8.82% 8.87% 8.68% No. of Shareholders 1,77,228 1,62,496 1,59,665 1,60,027 1,66,210 1,61,993
🟢 CATALYSTS
🏆 High ROE (26.4%): Above sector norm of 20% — efficient capital use.
💹 Low Beta (0.45): Less volatile than market — defensive play.
🔀 Sector Opportunity: Industrials / Specialty Industrial Machinery — positioned in growth sector.
🔴 RISKS
📜 Elevated P/E (65.1x): Above sector expensive threshold of 50x.
💰 High P/B (18.5x): Well above sector expensive threshold of 10x.
🔓 Below Analyst Target: CMP above mean target — limited upside consensus.
⚔ Revenue Decline (-1.3%): Top-line shrinking — negative trend.
🕸 Factor Analysis · Radar
Momentum 9/10: 1M +17.1%, 6M +21.4%, RSI 66, MACD bullish, Above 200DMA
Sentiment 4/10: Analyst upside -10.8%, Rec: buy
Value 1/10: P/E 65.1, P/B 18.5, PEG 1.79, EV/EBITDA 51.9
Quality 6/10: Margin 19.3%, D/E 0
Low Volatility 9/10: Beta 0.45, Ann. vol 26%
Momentum
9
Sentiment
4
Value
1
Quality
6
Low Vol
9
Momentum 9/10 1M +17.1%, 6M +21.4%, RSI 66, MACD bullish, Above 200DMA
Sentiment 4/10 Analyst upside -10.8%, Rec: buy
Value 1/10 P/E 65.1, P/B 18.5, PEG 1.79, EV/EBITDA 51.9
Quality 6/10 Margin 19.3%, D/E 0
Low Volatility 9/10 Beta 0.45, Ann. vol 26%
🎯 Decision Matrix
Action If Stock Rises If Stock Falls
BUY Benefit from potential re-rating; strong 36% ROCE compounds OPM of 23% provides margin buffer; P/E 65x vs sector median 35x is a risk
HOLD Retain existing position; wait for better entry; FII stake rising (+1.35%) Miss further upside if momentum continues; 1M return of +17.1% shows momentum
SELL Lock in +84.2% 1Y return; redeploy into Oswal Pumps at lower P/E Avoid further drawdown; P/E compression risk at 65x
REASONS TO BUY
ROCE at 36% indicates strong capital efficiency
FII stake rising (+1.35%) — signals institutional confidence
ROE of 26.4% above sector norm of 20%
Operating margin of 23% shows pricing power (sector norm: 20%)
REASONS TO SELL / AVOID
P/E of 65.1x is 1.8x the sector median of 35x
Oswal Pumps offers lower P/E (13.6) with ROCE of 77.9% in the same sector
1Y return of +84.2% — profit booking opportunity
Trading above analyst target — consensus sees -10.8% downside
Cummins India Limited trades at ₹5,268.00 with a composite risk score of 38/100.
The stock scores 2/25 on valuation, 14/25 on financial health, 4/25 on growth, and 18/25 on technicals.
The company is currently profitable with strong return on equity.
The stock is trading near or above analyst consensus targets.
Revenue growth is at -1.3% — a concern.
Within Compressors, Pumps & Diesel Engines , Oswal Pumps (P/E 13.6, ROCE 77.9%) ranks higher on techno-fundamental metrics and may be worth considering.
Bottom Line: Elevated risk for Industrials — consider exiting. The current recommendation is SELL .
PROFITABLE
HIGH ROE
EXPENSIVE