Kilburn Engineering, 522101, KILBUNENGG Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,787.67
38.66
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,839.34
0.37%
5.81

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.52
30.57
14.84

EBITDA CAGR (%)

10 Years
5 Years
3 Years

19.16
66.11
-

PAT CAGR (%)

10 Years
5 Years
3 Years

21.33
-
22.08

P:E (Median)

8 Years
5 Years
3 Years

37.00
37.00
37.00

P:BV (Average)

8 Years
5 Years
3 Years

4.28
4.28
4.28

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.60
18.60
18.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 94.67 63.81 48.36% 102.34 85.25 20.05% 91.10 72.80 25.14% 78.25 68.48 14.27%
Expenses 70.54 47.34 49.01% 73.53 66.15 11.16% 68.66 55.55 23.60% 57.89 51.70 11.97%
EBITDA 24.14 16.47 46.57% 28.81 19.11 50.76% 22.44 17.25 30.09% 20.35 16.79 21.20%
EBIDTM 25.49% 25.81% 28.15% 22.41% 24.63% 23.69% 26.01% 24.51%
Other Income 2.11 0.56 276.79% 0.82 0.98 -16.33% 0.67 0.80 -16.25% 0.46 0.96 -52.08%
Interest 3.06 2.39 28.03% 2.99 2.31 29.44% 3.29 2.38 38.24% 2.81 2.56 9.77%
Depreciation 1.98 1.05 88.57% 1.84 0.81 127.16% 1.66 0.84 97.62% 1.03 0.96 7.29%
PBT 21.20 13.59 56.00% 24.80 16.96 46.23% 18.15 14.83 22.39% 16.96 14.22 19.27%
Tax 6.49 2.89 124.57% 8.54 4.73 80.55% 4.13 4.51 -8.43% 3.13 4.19 -25.30%
PAT 14.71 10.71 37.35% 16.25 12.23 32.87% 14.02 10.32 35.85% 13.84 10.04 37.85%
PATM 15.54% 16.78% 15.88% 14.35% 15.39% 14.18% 17.69% 14.65%
EPS 3.04 2.21 37.56% 3.36 2.53 32.81% 2.90 2.13 36.15% 2.86 2.07 38.16%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 129.25 85.48 51.20% 126.94 121.52 4.46% 108.27 0.00 0 103.77 0.00 0
Expenses 95.93 67.03 43.12% 90.99 90.91 0.09% 84.80 0.00 0 80.65 0.00 0
EBITDA 33.31 18.46 80.44% 35.95 30.62 17.41% 23.47 0.00 0 23.12 0.00 0
EBIDTM 25.77% 21.59% 28.32% 25.19% 21.68% 0.00% 22.28% 0.00%
Other Income 2.53 0.65 289.23% 0.86 1.26 -31.75% 1.15 0.00 0 0.50 0.00 0
Interest 3.38 2.98 13.42% 4.84 2.51 92.83% 3.11 0.00 0 3.22 0.00 0
Depreciation 2.81 1.40 100.71% 2.56 0.96 166.67% 2.00 0.00 0 1.38 0.00 0
PBT 29.65 14.72 101.43% 29.41 28.41 3.52% 19.51 0.00 0 19.02 0.00 0
Tax 8.34 3.14 165.61% 9.00 5.30 69.81% 4.34 0.00 0 3.80 0.00 0
PAT 21.31 11.59 83.87% 20.41 23.11 -11.68% 15.17 0.00 0 15.22 0.00 0
PATM 16.49% 13.55% 16.08% 19.01% 14.01% 0.00% 14.67% 0.00%
EPS 4.40 2.77 58.84% 4.30 5.53 -22.24% 3.19 0.00 0 3.36 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 366.36 335.50 293.21 221.53 122.75 88.41 131.14 143.86 105.10 135.98 135.08 Net Sales Growth 26.18% 14.42% 32.36% 80.47% 38.84% -32.58% -8.84% 36.88% -22.71% 0.67% Cost Of Goods Sold 168.47 154.36 146.58 122.46 62.65 41.45 69.36 73.60 50.10 52.09 71.98 Gross Profit 197.89 181.14 146.64 99.07 60.10 46.96 61.79 70.26 55.01 83.89 63.10 GP Margin 54.02% 53.99% 50.01% 44.72% 48.96% 53.12% 47.12% 48.84% 52.34% 61.69% 46.71% Total Expenditure 270.62 246.72 228.15 281.97 109.41 81.39 121.87 133.97 100.88 114.42 119.70 Power & Fuel Cost - 2.11 1.48 1.38 1.12 0.88 0.86 1.02 1.16 1.06 1.06 % Of Sales - 0.63% 0.50% 0.62% 0.91% 1.00% 0.66% 0.71% 1.10% 0.78% 0.78% Employee Cost - 32.44 26.23 18.79 14.42 15.61 17.51 19.30 19.43 19.40 18.72 % Of Sales - 9.67% 8.95% 8.48% 11.75% 17.66% 13.35% 13.42% 18.49% 14.27% 13.86% Manufacturing Exp. - 30.57 35.23 24.95 18.44 14.81 21.07 24.77 15.47 17.80 7.83 % Of Sales - 9.11% 12.02% 11.26% 15.02% 16.75% 16.07% 17.22% 14.72% 13.09% 5.80% General & Admin Exp. - 13.14 10.84 9.93 5.24 5.27 6.63 7.37 7.23 6.64 7.84 % Of Sales - 3.92% 3.70% 4.48% 4.27% 5.96% 5.06% 5.12% 6.88% 4.88% 5.80% Selling & Distn. Exp. - 7.25 4.13 3.50 4.37 0.81 2.81 3.05 2.20 4.14 4.06 % Of Sales - 2.16% 1.41% 1.58% 3.56% 0.92% 2.14% 2.12% 2.09% 3.04% 3.01% Miscellaneous Exp. - 6.85 3.67 100.95 3.17 2.55 3.64 4.86 5.29 13.30 4.06 % Of Sales - 2.04% 1.25% 45.57% 2.58% 2.88% 2.78% 3.38% 5.03% 9.78% 6.09% EBITDA 95.74 88.78 65.06 -60.44 13.34 7.02 9.27 9.89 4.22 21.56 15.38 EBITDA Margin 26.13% 26.46% 22.19% -27.28% 10.87% 7.94% 7.07% 6.87% 4.02% 15.86% 11.39% Other Income 4.06 2.50 3.38 110.00 1.65 9.49 19.17 20.01 22.46 8.73 4.77 Interest 12.15 12.18 9.64 8.15 9.16 11.41 17.41 17.18 17.52 12.44 6.52 Depreciation 6.51 5.59 3.31 2.65 2.79 4.02 4.14 4.22 4.32 4.35 4.34 PBT 81.11 73.51 55.48 38.77 3.04 1.08 6.89 8.50 4.84 13.51 9.30 Tax 22.29 18.69 15.81 8.63 1.49 -34.11 1.72 2.58 1.48 4.18 1.37 Tax Rate 27.48% 25.43% 28.50% 22.26% 49.01% 27.11% 24.96% 30.35% 30.58% 30.94% 14.73% PAT 58.82 54.82 39.67 30.13 1.55 -91.70 5.17 5.92 3.36 9.33 7.93 PAT before Minority Interest 58.82 54.82 39.67 30.13 1.55 -91.70 5.17 5.92 3.36 9.33 7.93 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 16.06% 16.34% 13.53% 13.60% 1.26% -103.72% 3.94% 4.12% 3.20% 6.86% 5.87% PAT Growth 35.84% 38.19% 31.66% 1,843.87% - - -12.67% 76.19% -63.99% 17.65% EPS 12.15 11.33 8.20 6.23 0.32 -18.95 1.07 1.22 0.69 1.93 1.64

Description TTM Mar 25 Mar 24
Net Sales - 424.46 329.48 Net Sales Growth - 28.83% Cost Of Goods Sold - 180.92 165.41 Gross Profit - 243.54 164.08 GP Margin - 57.38% 49.80% Total Expenditure - 322.75 252.89 Power & Fuel Cost - 2.88 1.53 % Of Sales - 0.68% 0.46% Employee Cost - 50.15 27.45 % Of Sales - 11.82% 8.33% Manufacturing Exp. - 51.99 37.99 % Of Sales - 12.25% 11.53% General & Admin Exp. - 18.03 11.79 % Of Sales - 4.25% 3.58% Selling & Distn. Exp. - 11.42 4.69 % Of Sales - 2.69% 1.42% Miscellaneous Exp. - 7.36 4.05 % Of Sales - 1.73% 1.23% EBITDA - 101.71 76.59 EBITDA Margin - 23.96% 23.25% Other Income - 3.16 3.66 Interest - 14.87 9.86 Depreciation - 7.33 3.46 PBT - 82.66 66.93 Tax - 20.27 16.39 Tax Rate - 24.52% 24.49% PAT - 62.39 50.54 PAT before Minority Interest - 62.39 50.54 Minority Interest - 0.00 0.00 PAT Margin - 14.70% 15.34% PAT Growth - 23.45% EPS - 12.89 10.44

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 453.99 243.52 105.50 73.44 47.72 103.42 98.99 106.29 105.41 102.85 Share Capital 47.49 41.82 35.81 34.31 28.21 13.26 13.26 13.26 13.26 13.26 Total Reserves 339.14 178.41 68.66 36.83 19.52 90.16 85.73 93.03 92.15 89.60 Non-Current Liabilities 93.86 64.29 48.46 60.04 75.05 31.80 -2.83 -2.34 -2.62 17.28 Secured Loans 51.12 53.23 53.15 61.45 65.27 0.00 0.37 0.78 0.23 0.31 Unsecured Loans 16.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 19.27 19.27 19.71 19.89 31.94 31.96 0.00 0.00 0.00 16.97 Current Liabilities 142.78 131.91 103.59 86.36 76.20 173.08 189.57 174.01 200.89 106.67 Trade Payables 46.43 26.05 25.45 25.21 21.84 23.01 31.08 20.27 23.20 28.53 Other Current Liabilities 65.54 85.54 65.94 45.85 35.02 28.04 46.09 60.33 69.81 47.39 Short Term Borrowings 21.44 19.66 11.04 14.71 18.58 121.56 112.26 90.29 102.38 16.18 Short Term Provisions 9.37 0.66 1.16 0.59 0.76 0.47 0.14 3.12 5.50 14.58 Total Liabilities 690.63 439.72 257.55 219.84 198.97 308.30 285.73 277.96 303.68 226.80 Net Block 87.59 50.86 43.14 41.61 44.75 48.58 52.60 56.63 58.82 61.91 Gross Block 118.87 76.90 67.96 63.84 64.76 64.57 64.76 64.97 63.17 82.65 Accumulated Depreciation 31.28 26.04 24.82 22.23 20.01 15.99 12.16 8.34 4.35 20.74 Non Current Assets 347.76 192.05 78.87 74.61 88.30 86.00 62.90 77.04 76.17 100.22 Capital Work in Progress 0.00 4.97 0.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 230.14 107.94 8.23 9.67 8.13 1.58 6.38 16.09 12.64 15.10 Long Term Loans & Adv. 25.45 27.58 24.61 23.13 35.36 35.48 3.83 4.01 4.45 23.09 Other Non Current Assets 4.58 0.70 2.20 0.19 0.06 0.35 0.09 0.31 0.25 0.12 Current Assets 342.87 247.68 178.68 145.24 110.66 222.30 222.83 200.92 227.51 126.59 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 31.21 20.20 28.37 10.27 8.18 9.98 15.13 12.62 9.29 13.36 Sundry Debtors 73.87 61.27 44.26 50.46 41.91 32.33 40.70 34.52 30.24 17.25 Cash & Bank 15.17 26.16 15.54 16.49 13.01 6.88 6.73 10.96 10.02 6.73 Other Current Assets 222.62 1.17 0.80 0.75 47.57 173.12 160.26 142.82 177.96 89.25 Short Term Loans & Adv. 221.63 138.88 89.71 67.27 46.95 152.93 118.26 114.59 120.30 17.54 Net Current Assets 200.09 115.77 75.09 58.88 34.46 49.22 33.26 26.91 26.62 19.92 Total Assets 690.63 439.73 257.55 219.85 198.96 308.30 285.73 277.96 303.68 226.81

Description Mar 25 Mar 24
Shareholder's Funds 472.51 254.39 Share Capital 47.49 41.82 Total Reserves 357.66 189.28 Non-Current Liabilities 82.51 69.86 Secured Loans 51.47 53.23 Unsecured Loans 0.00 2.29 Long Term Provisions 22.97 21.65 Current Liabilities 197.95 173.76 Trade Payables 63.50 44.10 Other Current Liabilities 89.90 100.69 Short Term Borrowings 27.24 28.04 Short Term Provisions 17.31 0.92 Total Liabilities 752.97 498.01 Net Block 283.61 159.07 Gross Block 332.20 189.99 Accumulated Depreciation 48.59 30.92 Non Current Assets 331.60 204.05 Capital Work in Progress 5.08 4.97 Non Current Investment 8.44 9.24 Long Term Loans & Adv. 28.40 29.72 Other Non Current Assets 6.06 1.06 Current Assets 421.37 293.97 Current Investments 0.00 0.00 Inventories 47.98 30.90 Sundry Debtors 105.48 78.39 Cash & Bank 27.04 30.33 Other Current Assets 240.87 1.80 Short Term Loans & Adv. 239.03 152.54 Net Current Assets 223.42 120.21 Total Assets 752.97 498.02

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -16.78 26.40 19.68 -1.03 4.94 9.79 3.37 15.03 0.34 19.05 PBT 73.51 55.48 38.77 3.04 -125.81 6.89 8.50 4.84 13.51 9.30 Adjustment 20.09 12.89 -0.44 11.80 133.74 3.41 4.31 3.50 17.89 10.53 Changes in Working Capital -111.30 -39.05 -17.92 -15.72 -2.93 0.86 -7.67 9.27 -26.84 1.30 Cash after chg. in Working capital -17.70 29.32 20.40 -0.88 5.00 11.16 5.13 17.62 4.56 21.12 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.91 -2.93 -0.72 -0.14 -0.06 -1.37 -1.77 -2.59 -4.22 -2.07 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -124.27 -99.51 -8.17 -5.19 7.76 4.14 10.84 23.15 -100.69 -0.89 Net Fixed Assets -37.00 -13.21 -4.82 0.92 -0.19 0.19 0.21 -1.80 19.48 -1.71 Net Investments -122.20 -99.71 1.44 -1.54 -6.55 4.80 9.71 -3.45 2.46 2.00 Others 34.93 13.41 -4.79 -4.57 14.50 -0.85 0.92 28.40 -122.63 -1.18 Cash from Financing Activity 140.37 73.54 -15.71 3.56 -8.42 -12.75 -15.54 -36.62 103.33 -18.03 Net Cash Inflow / Outflow -0.68 0.42 -4.20 -2.65 4.29 1.19 -1.34 1.56 2.98 0.13 Opening Cash & Equivalents 1.30 0.88 5.07 7.73 3.44 2.25 3.59 2.03 -0.95 0.26 Closing Cash & Equivalent 0.62 1.30 0.88 5.07 7.73 3.44 2.25 3.59 2.03 0.39

Description Mar 25 Mar 24
Cash From Operating Activity -9.82 25.97 PBT 82.66 66.93 Adjustment 23.88 13.15 Changes in Working Capital -115.33 -51.08 Cash after chg. in Working capital -8.78 29.00 Interest Paid 0.00 0.00 Tax Paid -1.04 -3.03 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -102.68 -99.91 Net Fixed Assets -37.00 Net Investments -122.20 Others 56.52 Cash from Financing Activity 116.89 73.92 Net Cash Inflow / Outflow 4.39 -0.02 Opening Cash & Equivalents 1.30 1.32 Closing Cash & Equivalent 5.69 1.30

Financial Ratios

Standalone /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 81.42 52.66 29.17 20.74 16.92 78.02 74.68 80.18 79.52 77.59 ROA 9.70% 11.38% 12.62% 0.74% -36.15% 1.74% 2.10% 1.15% 3.52% 3.62% ROE 18.07% 24.43% 34.32% 2.61% -121.35% 5.11% 5.77% 3.17% 8.96% 7.89% ROCE 19.95% 26.79% 29.39% 8.61% -63.75% 11.11% 11.87% 9.75% 14.52% 12.86% Fixed Asset Turnover 3.43 4.05 3.36 1.91 1.37 2.03 2.22 1.70 2.03 1.78 Receivable days 73.51 65.68 78.03 137.32 153.23 101.63 95.43 108.47 58.41 28.33 Inventory Days 27.96 30.23 31.83 27.42 37.49 34.95 35.21 36.70 27.86 30.60 Payable days 85.70 64.13 75.49 137.06 197.46 142.32 73.40 85.49 88.39 76.91 Cash Conversion Cycle 15.77 31.79 34.37 27.69 -6.74 -5.74 57.24 59.68 -2.12 -17.98 Total Debt/Equity 0.23 0.33 0.61 1.07 1.80 1.18 1.14 1.08 1.26 0.16 Interest Cover 7.03 6.76 5.76 1.33 -10.02 1.40 1.49 1.28 2.09 2.43

Description Mar 25 Mar 24
Book Value (Rs.) 85.32 55.26 ROA 9.97% 10.15% ROE 19.61% 21.87% ROCE 21.94% 22.72% Fixed Asset Turnover 1.63 1.73 Receivable days 79.06 86.84 Inventory Days 33.92 34.23 Payable days 108.53 97.32 Cash Conversion Cycle 4.44 23.75 Total Debt/Equity 0.19 0.36 Interest Cover 6.56 7.79

Top Investors:

kalathil vijaysanker kartha

khivraj motors private limited

niraj rajnikant shah

lic mf children's fund

bandhan small cap fund

sudarshan kumar maheswari

llp

investor education and protection fund (iepf)

Annual Reports:

News Update:

Kilburn Engineering enters into agreement with Komline-Sanderson Corporation
19th Aug 2025, 15:12 PM

Kilburn will provide manufacturing, engineering, field, and sales representation services to Komline-Sanderson
Read More
Kilburn Engineering gets nod for capacity expansion at Saravali Plant
7th Aug 2025, 18:09 PM

This capacity expansion will meet captive demand of increasing orders
Read More
Kilburn Engg. - Quarterly Results
7th Aug 2025, 14:19 PM

Read More
Kilburn Engineering secures orders worth Rs 30.79 crore
30th Jul 2025, 15:30 PM

The said orders received is in the ordinary course of business
Read More

Kilburn Engineering Ltd.

Engineering - Industrial Equipments

BSE: 522101 | NSE: KILBUNENGG

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Kilburn Engineering Ltd.

Engineering - Industrial Equipments

BSE: 522101 | NSE: KILBUNENGG

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: