Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹7,974Cr
Rev Gr TTM
Revenue Growth TTM
45.15%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

KRN
VS
| Quarter | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | 28.0 | 69.8 | 60.4 | 20.4 | 66.9 | 37.5 |
| 58 | 54 | 64 | 78 | 73 | 96 | 113 | 98 | 122 | 122 |
Operating Profit Operating ProfitCr |
| 18.9 | 17.9 | 21.4 | 18.5 | 19.9 | 14.2 | 14.4 | 15.3 | 19.9 | 20.3 |
Other Income Other IncomeCr | 1 | 1 | 2 | 1 | 1 | 5 | 4 | 4 | 2 | 2 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 5 | 6 |
| 12 | 11 | 17 | 17 | 17 | 19 | 21 | 18 | 27 | 26 |
| 4 | 3 | 5 | 5 | 5 | 5 | 6 | 6 | 9 | 3 |
|
Growth YoY PAT Growth YoY% | | | | | 43.0 | 74.5 | 23.4 | 3.8 | 46.4 | 65.0 |
| 12.1 | 12.0 | 14.7 | 12.5 | 13.5 | 12.3 | 11.3 | 10.8 | 11.8 | 14.8 |
| 2.0 | 1.7 | 2.6 | 2.6 | 2.6 | 2.1 | 2.4 | 2.0 | 2.9 | 3.6 |
| Financial Year | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 39.4 | 28.4 |
| 250 | 359 | 454 |
Operating Profit Operating ProfitCr |
| 19.0 | 16.4 | 17.7 |
Other Income Other IncomeCr | 5 | 12 | 12 |
Interest Expense Interest ExpenseCr | 4 | 3 | 4 |
Depreciation DepreciationCr | 4 | 5 | 14 |
| 56 | 74 | 92 |
| 17 | 21 | 24 |
|
| | 35.3 | 28.6 |
| 12.7 | 12.3 | 12.3 |
| 8.7 | 9.8 | 10.9 |
| Financial Year | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 46 | 62 | 62 |
| 86 | 436 | 466 |
Current Liabilities Current LiabilitiesCr | 97 | 94 | 197 |
Non Current Liabilities Non Current LiabilitiesCr | 30 | 2 | 3 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 171 | 426 | 432 |
Non Current Assets Non Current AssetsCr | 88 | 170 | 296 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 17 | 21 |
Investing Cash Flow Investing Cash FlowCr | -64 | -279 |
Financing Cash Flow Financing Cash FlowCr | 50 | 258 |
|
Free Cash Flow Free Cash FlowCr | -45 | 13 |
| 43.3 | 40.6 |
CFO To EBITDA CFO To EBITDA% | 28.9 | 30.4 |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 5,410 |
Price To Earnings Price To Earnings | 0.0 | 102.3 |
Price To Sales Price To Sales | 0.0 | 12.6 |
Price To Book Price To Book | 0.0 | 10.8 |
| 1.2 | 75.1 |
Profitability Ratios Profitability Ratios |
| 27.9 | 25.8 |
| 19.0 | 16.4 |
| 12.7 | 12.3 |
| 27.3 | 14.6 |
| 29.7 | 10.6 |
| 15.1 | 8.9 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
KRN Heat Exchanger and Refrigeration Limited, established in 2017, is a rapidly growing Indian manufacturer and exporter of precision-engineered heat exchangers and related components for the Heating, Ventilation, Air Conditioning, and Refrigeration (HVAC&R) industry. Headquartered in Neemrana, Rajasthan, within the RIICO Industrial Area and part of the Delhi-Mumbai Industrial Corridor (DMIC), KRN operates a technologically advanced, vertically integrated manufacturing facility spanning approximately **150,000 square feet** across two units. The company serves major global OEMs and has evolved from a single-product supplier into a diversified thermal solutions provider with a strong domestic presence and growing international footprint.
---
### **Core Business & Product Portfolio**
KRN specializes in the design, manufacture, and supply of **aluminum and copper fin-and-tube heat exchangers**, including:
- **Condenser Coils** (60.74% of FY2025 revenue)
- **Evaporator Coils** (30.39% of FY2025 revenue)
- **Headers & Copper Parts**
- **Fluid & Steam Coils**
- **Sheet Metal Components**
- **Water Coils**
The company offers over six core product categories with customizable configurations, tube diameters (5mm to 15.88mm), fin patterns, and advanced nano/powder coatings for enhanced corrosion resistance. Products are used across commercial cooling, industrial processes, rail and mobility systems, data centers, and mission-critical infrastructure.
Recent diversification includes the launch of **Bar & Plate Heat Exchangers**, **Oil Cooling Units with Blower & Motor**, and **Roll Bond Evaporators** through its wholly owned subsidiary, **KRN HVAC Products Private Limited**.
---
### **Manufacturing & Capacity**
KRN’s Neemrana facility is a fully integrated hub supporting **end-to-end operations** — from **product design**, **material sourcing**, **precision fabrication**, **brazing**, **testing**, to **packaging** — under one roof. Key features include:
- **Installed Capacities (as of Nov 2025):**
- Evaporator & Condenser Coils: **566,551 units** (84.09% utilization)
- Headers & Copper Parts: **618,667 units** (84.53% utilization)
- Sheet Metal Parts: **556,800 units** (85.77% utilization)
- **Total Annual Production Capacity:** Over **1 million units**
- **Advanced Equipment:**
- Helium Leak Testing Machine
- NCT Punching & CNC Bending Machines
- Hair Pin Benders, Fin Presses, Vertical Expanders
- EOT Cranes for large-scale heat exchangers (up to 12 meters in length)
The company operates with **high capacity utilization (>90% in FY25)** and has completed a **sixfold expansion** to meet rising demand.
---
### **Strategic Expansion & Subsidiary Developments**
In April 2023, KRN incorporated **KRN HVAC Products Private Limited** as a wholly owned subsidiary to expand into higher-value product lines and international markets. Key developments:
- **Acquisition of Sphere Refrigeration Systems’ Bus Air-Conditioning Division** (Oct 2025):
- Includes all assets, operations, and experienced personnel
- Aims to strengthen KRN’s position in **automotive HVAC**, particularly for buses, locomotives, and industrial mobility
- Expected to generate **INR 160 crores** in revenue within a year, with margin profiles similar or better than current business
- Integrated into KRN HVAC Products Pvt. Ltd.
- **New Manufacturing Facility in Neemrana**:
- Commissioned in **May 2025** (commercial production began)
- Focus: Bar & Plate Heat Exchangers, Roll Bond Evaporators, Oil Cooling Units
- Part of a planned **INR 1,000 crore investment** under an MoU with the Government of Rajasthan
- **South India Expansion Under Evaluation**:
- To improve logistics and market access in southern India
- Decision expected within six months (as of Feb 2025)
---
### **Financial Highlights & Market Performance**
- **IPO Raised:** ₹341.95 crores
- **Listed on:** National Stock Exchange (NSE) and Bombay Stock Exchange (BSE)
- **CRISIL Rating:** **A- (Stable Outlook)** — reflecting sound financials and consistent operations
- **Revenue Growth:**
- Revenue CAGR: **48.34%**
- Profit After Tax CAGR: **135.77%**
- **Export Share:** Currently ~**21.62%** of revenue; target to increase to **50%**
- Exports to **14 countries** across North America, Europe, and Asia
- Regional Revenue Mix (FY24–25):
- North America: **21.62%**
- Asia (excl. India): **15.75%**
- Europe: **13.79%**
- **Pricing Advantage:** 20–25% lower than European peers, enabling competitiveness in global markets
---
### **Customers & Market Reach**
- **Customer Base:** 113 clients in FY2024–25
- **Customer Concentration:** Top 10 customers accounted for **72.31%** of revenue — a known strategic risk being actively addressed
- **Key Clients:** Daikin, Schneider Electric, Kirloskar Chillers, Blue Star, Climaventa, Carrier, Voltas, Eberspaecher, Knorr Bremse, Havells (approved)
- **Special Relationship with Daikin:**
- Supplies **100+ part numbers daily**, primarily for commercial and customized small batches
- Proximity reduces freight and packaging costs, providing a strategic edge
- **New Approvals:** Havells; securing soft commitments from large global OEMs with procurement needs of ₹50–100+ crores annually
---
### **Research, Development & Innovation**
- **Thermotech Research Lab Pvt Ltd** – Dedicated R&D subsidiary
- **In-House Design Center:**
- Staffed by engineers with **over 20 years of industry experience**
- Uses **AutoCAD, SolidWorks, Unilab SRL**, and specialized heat transfer simulation software
- Engages customers early in design phase to develop optimized, high-efficiency solutions
- **Focus Areas:**
- Microchannel Heat Exchangers (MCHX) to future-proof product portfolio
- Frost-free evaporators, wire-on-tube condensers, roll bond tech
- Energy efficiency, compactness, sustainability, and low carbon footprint solutions
- **R&D Spend:** ₹11.88 lakhs in FY2022–23; increasing with new product launches
---
### **Strategic Initiatives & Growth Drivers**
1. **Global Expansion:**
- Shifting export focus from UAE to **North America and Europe**
- Sales presence in **Czech Republic**; plans for stronger local teams in target regions
- Participation in international exhibitions (USA, India, Germany)
2. **Reducing Customer Concentration Risk:**
- Strategic goal to expand customer base and deepen penetration across new geographies and sectors
3. **Policy & Incentive Benefits:**
- **PLI Scheme (Production Linked Incentive):** Subsidiary **KRN HVAC Products Pvt. Ltd.** approved under white goods category; **INR 141.72 crores** sanctioned
- **Rajasthan Investment Promotion Scheme (RIPS):** Approval expected within 4–6 weeks; supports future margin improvement
- Also benefits from **Duty Drawback, RoDTEP, EPCG**, and 100% FDI in manufacturing
4. **Sustainability & Cost Optimization:**
- Solar energy integration at new plant to reduce power costs
- ERP implementation, automation, and lean manufacturing to boost efficiency and margin visibility