Kross Ltd: 86% Profit CAGR in 5 Years – But Still No Dividend, Sir!


1. At a Glance

Kross Ltd, fresh off its IPO glory days, is already acting like a seasoned auto components veteran — good profits, growing revenue, and a P/E low enough to not cause heart attacks (20.3). Market cap? ₹1,035 Cr. ROCE? A juicy 21.7%. ROE? A healthy 16.5%. But if you’re expecting a dividend, sorry — they treat profits like vintage car parts: store carefully, never share.


2. Introduction

Founded in 1991, Kross has spent three decades becoming that behind-the-scenes hero of the transport world — the maker of high-performance trailer axles, suspension assemblies, and safety-critical parts for commercial vehicles and tractors.

Think of them as the spinal cord of the trucking industry — you never see it, but if it breaks, nothing moves. Yet despite an 86% CAGR in profits over 5 years, the share price recently hit a pothole, down 5.6% in a day, sliding from its high of ₹271 to ₹160.

Maybe the market suddenly realised: “Wait, this stock doesn’t pay dividends and debtor days jumped from 70 to 107?” Or maybe investors just wanted to try Lemon Tree Hotels instead.


3. Business Model (WTF Do They Even Do?)

Kross manufactures:

  • Trailer axles & suspension assemblies (for M&HCVs and trailers).
  • Safety-critical components for the farm equipment segment (tractors).
  • Serves commercial vehicle OEMs and farm equipment manufacturers.

Revenue is cyclical — tied to capex cycles

in transport and agriculture. Their customer list is likely studded with truck, trailer, and tractor biggies, which means volumes can swing based on monsoon moods and infrastructure spending.


4. Financials Overview

FY25 Snapshot:

  • Revenue: ₹620 Cr
  • EBITDA: ₹81 Cr (13% margin)
  • PAT: ₹48 Cr
  • EPS: ₹7.45
  • ROE: 16.5% | ROCE: 21.7%
  • Debt: ₹34 Cr (almost nil compared to historical ₹118 Cr in FY24)

P/E: 20.3 — cheaper than most peers in the auto components club, but growth rates are drawing attention.
5-Year Profit CAGR: 86% — although, let’s be honest, starting from ₹2 Cr PAT in FY20 helps inflate that number.


5. Valuation – Fair Value RANGE

MethodBasisMultiple / AssumptionValue per Share
P/E MethodEPS ₹7.92 TTM18x – 24x₹143 – ₹190
EV/EBITDAEBITDA ₹81 Cr8x – 10x₹150 – ₹185
DCFFCFF growth 10%WACC 12%₹140 – ₹180

Fair Value Range: ₹140 – ₹190
This FV range is for educational purposes only and is not investment advice.


6. What’s Cooking – News, Triggers, Drama

  • IPO Fund

Leave a Reply

error: Content is protected !!