Kilburn Engg.

₹404 -3.9 | 0.9%

WEBSITE BSE:522101 NSE : KILBURN ENGG 18 May, 12:50

Market Cap ₹1689 Cr.

Stock P/E 37.6

P/B 7.8

Current Price ₹404

Book Value ₹ 51.8

Face Value 10

52W High ₹418.8

Dividend Yield 0.25%

52W Low ₹ 122

Edit Ratio

Kilburn Engg. Research see more...

Overview Inc. Year: 1987Industry: Engineering - Industrial Equipments

Kilburn Engineering Ltd is an Indian engineering company that was founded in 1962. The company specializes in designing and manufacturing industrial equipment for various industries such as cement, sugar, chemicals, and pharmaceuticals. Kilburn Engineering offers a range of products including dryers, coolers, kilns, and calciners, among others. The company also provides engineering and turnkey project services to its clients. Kilburn Engineering has a strong presence in the Indian market and has exported its products and services to various countries. The company is committed to providing innovative solutions to its clients and has a strong focus on research and development. Kilburn Engineering has received several awards and recognition for its contributions to the industry.

Kilburn Engg. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Kilburn Engg. Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	23	23	58	49	52	54	67	67	68	73
Other Income	0	0	1	2	4	4	5	1	1	1
Total Income	23	24	58	51	56	58	71	67	69	74
Total Expenditure	22	22	49	44	43	45	55	55	52	56
Operating Profit	1	2	9	7	13	13	16	12	18	18
Interest	2	2	2	2	2	2	2	2	3	2
Depreciation	1	1	1	1	1	1	1	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-2	-1	6	4	10	11	13	9	14	15
Provision for Tax	0	0	1	2	3	3	1	2	4	5
Profit After Tax	-2	-1	5	3	7	8	12	7	10	10
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-2	-1	5	3	7	8	12	7	10	10
Adjusted Earnings Per Share	-0.6	-0.3	1.4	0.8	2.2	2.1	3.4	1.9	2.7	2.7

Kilburn Engg. Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	74	117	121	135	136	105	144	131	88	123	222	275
Other Income	2	3	4	5	9	22	20	19	9	2	110	8
Total Income	76	119	124	140	145	128	164	150	98	124	332	281
Total Expenditure	82	107	108	120	114	101	134	122	81	109	282	218
Operating Profit	-7	12	16	20	30	27	30	28	17	15	50	64
Interest	7	6	6	7	12	18	17	17	11	9	8	9
Depreciation	3	3	4	4	4	4	4	4	4	3	3	4
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	-127	0	0	0
Profit Before Tax	-17	3	6	9	14	5	8	7	-126	3	39	51
Provision for Tax	0	1	2	1	4	1	3	2	-34	1	9	12
Profit After Tax	-17	2	4	8	9	3	6	5	-92	2	30	39
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-17	2	4	8	9	3	6	5	-92	2	30	39
Adjusted Earnings Per Share	-12.7	1.8	3.1	6	7	2.5	4.5	3.9	-32.5	0.5	8.4	10.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	80%	19%	16%	12%
Operating Profit CAGR	233%	21%	13%	0%
PAT CAGR	1400%	82%	58%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	202%	157%	64%	30%
ROE Average	34%	-28%	-15%	-6%
ROCE Average	29%	-9%	-1%	4%

Kilburn Engg. Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	92	94	98	103	105	106	99	103	48	73	105
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	1	0	0	65	61	53
Other Non-Current Liabilities	16	15	15	17	-3	-3	-3	32	10	-1	-5
Total Current Liabilities	82	92	98	107	201	174	190	173	76	86	104
Total Liabilities	189	201	211	227	304	278	286	308	199	220	258
Fixed Assets	68	66	64	62	59	57	53	49	45	42	43
Other Non-Current Assets	38	39	37	38	17	20	10	37	44	33	36
Total Current Assets	83	96	110	127	228	201	223	222	111	145	179
Total Assets	189	201	211	227	304	278	286	308	199	220	258

Kilburn Engg. Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	1	2	1	0	-1	2	4	2	3	8	5
Cash Flow from Operating Activities	11	14	-2	19	0	15	3	10	5	-1	20
Cash Flow from Investing Activities	9	3	-3	-1	-101	23	11	4	8	-5	-8
Cash Flow from Financing Activities	-19	-19	5	-18	103	-37	-16	-13	-8	4	-16
Net Cash Inflow / Outflow	2	-2	-0	0	3	2	-1	1	4	-3	-4
Closing Cash & Cash Equivalent	2	1	0	0	2	4	2	3	8	5	1

Kilburn Engg. Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	-12.68	1.8	3.12	5.98	7.04	2.53	4.47	3.9	-32.51	0.45	8.42
CEPS(Rs)	-10.18	4.32	6.29	9.26	10.32	5.79	7.65	7.02	-31.08	1.27	9.16
DPS(Rs)	0	0	0	2	2	1	1	0	0	0	1
Book NAV/Share(Rs)	69.18	70.98	74.02	77.59	79.52	80.18	74.68	78.02	16.92	20.74	29.17
Core EBITDA Margin(%)	-11.14	7.75	9.86	10.6	14.53	3.87	6.88	7.07	7.94	10.87	-27.28
EBIT Margin(%)	-12.49	7.27	9.4	10.89	17.49	20.52	17.85	18.53	-129.39	9.94	21.18
Pre Tax Margin(%)	-21.24	2.67	4.61	6.41	9.11	4.44	5.91	5.25	-142.3	2.47	17.5
PAT Margin (%)	-21.24	1.96	3.27	5.46	6.29	3.08	4.11	3.94	-103.72	1.26	13.6
Cash Profit Margin (%)	-17.04	4.7	6.6	8.45	9.22	7.05	7.05	7.1	-99.17	3.54	14.8
ROA(%)	-8.31	1.22	2.01	3.62	3.52	1.15	2.1	1.74	-36.15	0.74	12.62
ROE(%)	-16.79	2.57	4.31	7.89	8.96	3.17	5.77	5.11	-121.35	2.61	34.32
ROCE(%)	-7.21	7.54	9.96	12.86	14.52	9.75	11.87	11.11	-63.75	8.61	29.39
Receivable days	100.53	61.82	34.98	28.33	58.41	108.47	95.43	101.63	153.23	137.32	78.03
Inventory Days	65.86	32.98	29.52	30.6	27.86	36.7	35.21	34.95	37.49	27.42	31.83
Payable days	139.49	102.89	109.13	118.9	165.47	158.35	127.33	142.32	197.46	137.06	75.49
PER(x)	0	11.44	17.4	10.59	8.59	29.28	9.85	3.41	0	110.31	11.2
Price/Book(x)	0.17	0.29	0.73	0.82	0.76	0.92	0.59	0.17	1.35	2.4	3.23
Dividend Yield(%)	0	0	0	3.16	3.31	1.35	2.27	0	0	0	1.06
EV/Net Sales(x)	0.56	0.34	0.78	0.69	1.49	1.92	1.14	1.01	1.55	1.88	1.74
EV/Core EBITDA(x)	-6.25	3.28	5.85	4.65	6.7	7.56	5.51	4.67	8.31	15.39	7.79
Net Sales Growth(%)	-23.77	58.26	3.59	11.93	0.66	-22.71	36.87	-8.84	-32.58	38.84	80.47
EBIT Growth(%)	-219.74	189.54	34.13	33.15	64.06	-13.82	14.85	-5.38	-570.82	110.66	284.68
PAT Growth(%)	-2785.03	114.2	73.36	91.68	17.7	-64.04	76.32	-12.69	-1874.41	101.69	1843.5
EPS Growth(%)	-2785.16	114.2	73.36	91.68	17.7	-64.04	76.33	-12.69	-933.91	101.39	1762.2
Debt/Equity(x)	0.34	0.19	0.29	0.16	1.26	1.08	1.14	1.18	1.8	1.07	0.61
Current Ratio(x)	1.02	1.05	1.12	1.19	1.13	1.15	1.18	1.28	1.45	1.68	1.72
Quick Ratio(x)	0.86	0.95	1.01	1.06	1.09	1.08	1.1	1.23	1.34	1.56	1.45
Interest Cover(x)	-1.43	1.58	1.96	2.43	2.09	1.28	1.49	1.4	-10.02	1.33	5.76
Total Debt/Mcap(x)	1.98	0.65	0.4	0.2	1.65	1.16	1.94	6.92	1.33	0.45	0.19

Kilburn Engg. Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	57.45	51.98	51.66	54.57	56.47	56.95	53.9	53.9	54.57	49.93
FII	0	0	0	0	0	0	0	0	0.03	0
DII	23.93	19.68	19.28	0	0	0	0	0	0	0
Public	18.61	28.35	29.06	45.43	43.52	43.05	46.1	46.1	45.39	50.06
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	1.62	1.78	1.77	1.87	2.02	2.04	2.02	2.02	2.05	2.09
FII	0	0	0	0	0	0	0	0	0	0
DII	0.68	0.68	0.66	0	0	0	0	0	0	0
Public	0.52	0.97	1	1.56	1.56	1.54	1.73	1.73	1.71	2.09
Others	0	0	0	0	0	0	0	0	0	0
Total	2.82	3.43	3.43	3.43	3.58	3.58	3.76	3.76	3.76	4.18

Pros

Company has delivered good profit growth of 58% CAGR over last 5 years
Debtor days have improved from 137.06 to 75.49days.
Company has reduced debt.

Cons

Promoter holding is low: 49.93%.
Company has a low return on equity of -28% over the last 3 years.
Stock is trading at 7.8 times its book value.
Earnings include an other income of Rs. 110 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Kilburn Engg. News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Kilburn Engg.

Add Watchlist

Kilburn Engg. Research see more...

Overview Inc. Year: 1987Industry: Engineering - Industrial Equipments

Kilburn Engg. Share Price

Alert Data

Quarterly Price

Peer Comparison

Kilburn Engg. Quarterly Results

Kilburn Engg. Profit & Loss

Growth Rates

Kilburn Engg. Balance Sheet

Kilburn Engg. Cash Flow

Kilburn Engg. Ratios

Kilburn Engg. Shareholding Pattern

Kilburn Engg. News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!