Nifty

:

23146.15

Sensex

:

74729.27

148.80 (0.65%)
413.66 (0.56%)

Login

Nifty
Sensex

:
:

23146.15
74729.27

148.80 (0.65%)
413.66 (0.56%)

Kilburn Engineering Ltd.

Engineering - Industrial Equipments

Rating :

67/99

BSE: 522101 | NSE: KLBRENG.B

Watchlist

NSE BSE

489.45

16-Oct-2026

Open
High
Low
Previous Close

490
492.2
478
485.60

Volume
Traded Value (lacs)
52 Week High
52 Week Low

74041
36018414.4
544.85
332.4

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,737.86
31.12
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,747.21
0.61%
3.60

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.67
29.57
24.04

EBITDA CAGR (%)

10 Years
5 Years
3 Years

17.05
50.82
13.55

PAT CAGR (%)

10 Years
5 Years
3 Years

22.16
113.69
23.93

P:E (Median)

8 Years
5 Years
3 Years

34.63
34.63
34.63

P:BV (Average)

8 Years
5 Years
3 Years

4.29
4.29
4.29

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.66
18.66
18.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 58.90 94.67 -37.78% 133.57 102.34 30.52% 105.22 91.10 15.50% 114.79 78.25 46.70%
Expenses 49.65 70.43 -29.50% 104.91 73.20 43.32% 80.34 68.66 17.01% 86.02 57.89 48.59%
EBITDA 9.25 24.24 -61.84% 28.66 29.15 -1.68% 24.88 22.44 10.87% 28.77 20.35 41.38%
EBIDTM 15.70% 25.60% 21.45% 28.48% 23.65% 24.63% 25.06% 26.01%
Other Income 3.20 2.11 51.66% 6.57 0.82 701.22% 1.95 0.67 191.04% 2.07 0.46 350.00%
Interest 3.30 3.17 4.10% 4.61 3.33 38.44% 3.36 3.29 2.13% 2.95 2.81 4.98%
Depreciation 2.05 1.98 3.54% 2.06 1.84 11.96% 2.09 1.66 25.90% 2.01 1.03 95.15%
PBT 7.10 21.20 -66.51% 28.55 24.79 15.17% 21.38 18.15 17.80% 25.88 16.96 52.59%
Tax 1.94 6.49 -70.11% 7.10 8.54 -16.86% 6.48 4.13 56.90% 7.87 3.13 151.44%
PAT 5.17 14.71 -64.85% 21.45 16.25 32.00% 14.90 14.02 6.28% 18.01 13.84 30.13%
PATM 8.78% 15.54% 16.06% 15.88% 14.16% 15.39% 15.69% 17.69%
EPS 0.92 2.63 -65.02% 3.83 2.90 32.07% 2.66 2.50 6.40% 3.22 2.47 30.36%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 116.99 129.25 -9.49% 189.18 126.94 49.03% 156.78 108.27 44.80% 153.60 103.77 48.02%
Expenses 96.29 95.93 0.38% 151.47 91.13 66.21% 120.69 84.80 42.32% 113.82 80.65 41.13%
EBITDA 20.70 33.31 -37.86% 37.70 35.81 5.28% 36.09 23.47 53.77% 39.78 23.12 72.06%
EBIDTM 17.69% 25.77% 19.93% 28.21% 23.02% 21.68% 25.90% 22.28%
Other Income 3.53 2.53 39.53% 7.42 0.86 762.79% 2.15 1.15 86.96% 3.61 0.50 622.00%
Interest 3.70 3.38 9.47% 5.12 4.70 8.94% 3.24 3.11 4.18% 3.06 3.22 -4.97%
Depreciation 2.99 2.81 6.41% 2.94 2.56 14.84% 3.00 2.00 50.00% 2.90 1.38 110.14%
PBT 17.55 29.65 -40.81% 37.06 29.41 26.01% 32.00 19.51 64.02% 37.42 19.02 96.74%
Tax 4.46 8.34 -46.52% 12.21 9.00 35.67% 8.84 4.34 103.69% 10.54 3.80 177.37%
PAT 13.09 21.31 -38.57% 24.86 20.41 21.80% 23.16 15.17 52.67% 26.88 15.22 76.61%
PATM 11.19% 16.49% 13.14% 16.08% 14.77% 14.01% 17.50% 14.67%
EPS 2.34 4.40 -46.82% 4.79 4.30 11.40% 4.46 3.19 39.81% 5.23 3.36 55.65%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 412.48 448.26 335.50 293.21 221.53 122.75 88.41 131.14 143.86 105.10 135.98 Net Sales Growth 12.59% 33.61% 14.42% 32.36% 80.47% 38.84% -32.58% -8.84% 36.88% -22.71% Cost Of Goods Sold 166.30 190.72 154.36 146.58 122.46 62.65 41.45 69.36 73.60 50.10 52.09 Gross Profit 246.18 257.54 181.14 146.64 99.07 60.10 46.96 61.79 70.26 55.01 83.89 GP Margin 59.68% 57.45% 53.99% 50.01% 44.72% 48.96% 53.12% 47.12% 48.84% 52.34% 61.69% Total Expenditure 320.92 344.15 246.72 228.15 281.97 109.41 81.39 121.87 133.97 100.88 114.42 Power & Fuel Cost - 2.19 2.11 1.48 1.38 1.12 0.88 0.86 1.02 1.16 1.06 % Of Sales - 0.49% 0.63% 0.50% 0.62% 0.91% 1.00% 0.66% 0.71% 1.10% 0.78% Employee Cost - 41.82 32.44 26.23 18.79 14.42 15.61 17.51 19.30 19.43 19.40 % Of Sales - 9.33% 9.67% 8.95% 8.48% 11.75% 17.66% 13.35% 13.42% 18.49% 14.27% Manufacturing Exp. - 55.64 30.57 35.23 24.95 19.18 14.81 21.07 24.77 15.47 17.80 % Of Sales - 12.41% 9.11% 12.02% 11.26% 15.63% 16.75% 16.07% 17.22% 14.72% 13.09% General & Admin Exp. - 17.87 13.14 10.84 9.93 5.24 5.27 6.63 7.37 7.23 6.64 % Of Sales - 3.99% 3.92% 3.70% 4.48% 4.27% 5.96% 5.06% 5.12% 6.88% 4.88% Selling & Distn. Exp. - 24.82 7.25 4.13 3.50 4.37 0.81 2.81 3.05 2.20 4.14 % Of Sales - 5.54% 2.16% 1.41% 1.58% 3.56% 0.92% 2.14% 2.12% 2.09% 3.04% Miscellaneous Exp. - 11.10 6.85 3.67 100.95 2.43 2.55 3.64 4.86 5.29 4.14 % Of Sales - 2.48% 2.04% 1.25% 45.57% 1.98% 2.88% 2.78% 3.38% 5.03% 9.78% EBITDA 91.56 104.11 88.78 65.06 -60.44 13.34 7.02 9.27 9.89 4.22 21.56 EBITDA Margin 22.20% 23.23% 26.46% 22.19% -27.28% 10.87% 7.94% 7.07% 6.87% 4.02% 15.86% Other Income 13.79 15.28 2.50 3.38 110.00 1.65 9.49 19.17 20.01 22.46 8.73 Interest 14.22 14.23 12.18 9.64 8.15 9.16 11.41 17.41 17.18 17.52 12.44 Depreciation 8.21 8.14 5.59 3.31 2.65 2.79 4.02 4.14 4.22 4.32 4.35 PBT 82.91 97.02 73.51 55.48 38.77 3.04 1.08 6.89 8.50 4.84 13.51 Tax 23.39 27.95 18.69 15.81 8.63 1.49 -34.11 1.72 2.58 1.48 4.18 Tax Rate 28.21% 28.81% 25.43% 28.50% 22.26% 49.01% 27.11% 24.96% 30.35% 30.58% 30.94% PAT 59.53 69.07 54.82 39.67 30.13 1.55 -91.70 5.17 5.92 3.36 9.33 PAT before Minority Interest 59.53 69.07 54.82 39.67 30.13 1.55 -91.70 5.17 5.92 3.36 9.33 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 14.43% 15.41% 16.34% 13.53% 13.60% 1.26% -103.72% 3.94% 4.12% 3.20% 6.86% PAT Growth 1.21% 25.99% 38.19% 31.66% 1,843.87% - - -12.67% 76.19% -63.99% EPS 10.63 12.33 9.79 7.08 5.38 0.28 -16.38 0.92 1.06 0.60 1.67

Description TTM Mar 26 Mar 25 Mar 24
Net Sales 616.55 628.80 424.46 329.48 Net Sales Growth 31.68% 48.14% 28.83% Cost Of Goods Sold 262.46 270.89 180.92 165.41 Gross Profit 354.09 357.92 243.54 164.08 GP Margin 57.43% 56.92% 57.38% 49.80% Total Expenditure 482.27 484.25 322.75 252.89 Power & Fuel Cost - 3.61 2.88 1.53 % Of Sales - 0.57% 0.68% 0.46% Employee Cost - 71.92 50.15 27.45 % Of Sales - 11.44% 11.82% 8.33% Manufacturing Exp. - 67.57 51.10 37.99 % Of Sales - 10.75% 12.04% 11.53% General & Admin Exp. - 26.83 18.92 11.79 % Of Sales - 4.27% 4.46% 3.58% Selling & Distn. Exp. - 30.43 11.42 4.69 % Of Sales - 4.84% 2.69% 1.42% Miscellaneous Exp. - 13.01 7.36 4.05 % Of Sales - 2.07% 1.73% 1.23% EBITDA 134.27 144.55 101.71 76.59 EBITDA Margin 21.78% 22.99% 23.96% 23.25% Other Income 16.71 18.30 3.16 3.66 Interest 15.12 15.06 14.87 9.86 Depreciation 11.83 11.66 7.33 3.46 PBT 124.03 136.13 82.66 66.93 Tax 36.05 39.93 20.27 16.39 Tax Rate 29.07% 29.33% 24.52% 24.49% PAT 87.99 96.20 62.39 50.54 PAT before Minority Interest 87.99 96.20 62.39 50.54 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 14.27% 15.30% 14.70% 15.34% PAT Growth 22.02% 54.19% 23.45% EPS 15.71 17.18 11.14 9.03

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 608.52 453.99 243.52 105.50 73.44 47.72 103.42 98.99 106.29 105.41 Share Capital 52.96 47.49 41.82 35.81 34.31 28.21 13.26 13.26 13.26 13.26 Total Reserves 520.78 339.14 178.41 68.66 36.83 19.52 90.16 85.73 93.03 92.15 Non-Current Liabilities 74.33 93.86 64.29 48.46 60.04 75.05 31.80 27.33 -2.34 -2.62 Secured Loans 31.28 51.12 53.23 53.15 61.45 65.27 0.00 0.37 0.78 0.23 Unsecured Loans 32.00 16.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.30 19.27 19.27 19.71 19.89 31.94 31.96 30.16 0.00 0.00 Current Liabilities 144.06 143.89 131.91 103.59 86.36 76.20 173.08 189.57 174.01 200.89 Trade Payables 33.87 46.43 26.05 25.45 25.21 21.84 23.01 31.08 20.27 23.20 Other Current Liabilities 58.34 67.72 85.54 65.94 45.85 35.02 28.04 46.09 60.33 69.81 Short Term Borrowings 24.92 19.25 19.66 11.04 14.71 18.58 121.56 112.26 90.29 102.38 Short Term Provisions 26.92 10.49 0.66 1.16 0.59 0.76 0.47 0.14 3.12 5.50 Total Liabilities 826.91 691.74 439.72 257.55 219.84 198.97 308.30 315.89 277.96 303.68 Net Block 90.14 87.59 50.86 43.14 41.61 44.75 48.58 52.60 56.63 58.82 Gross Block 128.82 118.87 76.90 67.96 63.84 64.76 64.57 64.76 64.97 63.17 Accumulated Depreciation 38.68 31.28 26.04 24.82 22.23 20.01 15.99 12.16 8.34 4.35 Non Current Assets 334.28 347.76 192.05 78.87 74.61 88.30 86.00 93.06 77.04 76.17 Capital Work in Progress 2.90 0.00 4.97 0.70 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 229.12 230.14 107.94 8.23 9.67 8.13 1.58 6.38 16.09 12.64 Long Term Loans & Adv. 10.51 25.45 27.58 24.61 23.13 35.36 35.48 33.99 4.01 4.45 Other Non Current Assets 1.62 4.58 0.70 2.20 0.19 0.06 0.35 0.09 0.31 0.25 Current Assets 492.62 343.98 247.68 178.68 145.24 110.66 222.30 222.83 200.92 227.51 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 31.17 31.21 20.20 28.37 10.27 8.18 9.98 15.13 12.62 9.29 Sundry Debtors 173.51 73.87 61.27 44.26 50.46 41.91 32.33 40.70 34.52 30.24 Cash & Bank 54.72 15.17 26.16 15.54 16.49 13.01 6.88 6.73 10.96 10.02 Other Current Assets 233.22 0.99 1.17 0.80 68.02 47.57 173.12 160.25 142.82 177.96 Short Term Loans & Adv. 228.42 222.75 138.88 89.71 67.27 46.95 152.93 154.33 140.17 176.58 Net Current Assets 348.56 200.09 115.77 75.09 58.88 34.46 49.22 33.26 26.91 26.62 Total Assets 826.90 691.74 439.73 257.55 219.85 198.96 308.30 315.89 277.96 303.68

Description Mar 26 Mar 25 Mar 24
Shareholder's Funds 654.11 472.51 254.39 Share Capital 52.96 47.49 41.82 Total Reserves 566.38 357.66 189.28 Non-Current Liabilities 54.68 86.56 69.86 Secured Loans 31.56 51.47 53.23 Unsecured Loans 0.00 0.00 2.29 Long Term Provisions 11.01 27.02 21.65 Current Liabilities 208.50 197.94 173.76 Trade Payables 54.08 63.49 44.10 Other Current Liabilities 87.69 91.95 100.69 Short Term Borrowings 34.61 27.24 28.04 Short Term Provisions 32.13 15.26 0.92 Total Liabilities 917.29 757.01 498.01 Net Block 291.87 283.61 159.07 Gross Block 348.74 332.20 189.99 Accumulated Depreciation 56.87 48.59 30.92 Non Current Assets 324.80 336.06 204.05 Capital Work in Progress 4.63 5.08 4.97 Non Current Investment 7.32 8.44 9.24 Long Term Loans & Adv. 15.13 32.86 29.72 Other Non Current Assets 5.85 6.06 1.06 Current Assets 592.50 420.95 293.97 Current Investments 0.00 0.00 0.00 Inventories 46.32 47.98 30.90 Sundry Debtors 202.23 105.48 78.39 Cash & Bank 67.38 27.04 30.33 Other Current Assets 276.56 1.84 1.80 Short Term Loans & Adv. 270.46 238.60 152.54 Net Current Assets 383.99 223.01 120.21 Total Assets 917.30 757.01 498.02

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity -32.93 -16.08 26.40 19.68 -1.03 4.94 9.79 3.37 15.03 0.34 PBT 97.02 73.51 55.48 38.77 3.04 -125.81 6.89 8.50 4.84 13.51 Adjustment 17.75 20.80 12.89 -0.44 11.80 133.74 3.41 4.31 3.50 17.89 Changes in Working Capital -128.41 -111.30 -39.05 -17.92 -15.72 -2.93 0.86 -7.67 9.27 -26.84 Cash after chg. in Working capital -13.64 -16.99 29.32 20.40 -0.88 5.00 11.16 5.13 17.62 4.56 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -19.29 0.91 -2.93 -0.72 -0.14 -0.06 -1.37 -1.77 -2.59 -4.22 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 -22.83 -124.27 -99.51 -8.17 -5.19 7.76 4.14 10.84 23.15 -100.69 Net Fixed Assets -12.85 -37.00 -13.21 -4.82 0.92 -0.19 0.19 0.21 -1.80 19.48 Net Investments 1.02 -122.20 -99.71 1.44 -1.54 -6.55 4.80 9.71 -3.45 2.46 Others -11.00 34.93 13.41 -4.79 -4.57 14.50 -0.85 0.92 28.40 -122.63 Cash from Financing Activity 82.00 139.67 73.54 -15.71 3.56 -8.42 -12.75 -15.54 -36.62 103.33 Net Cash Inflow / Outflow 26.24 -0.68 0.42 -4.20 -2.65 4.29 1.19 -1.34 1.56 2.98 Opening Cash & Equivalents 0.62 1.30 0.88 5.07 7.73 3.44 2.25 3.59 2.03 -0.95 Closing Cash & Equivalent 26.85 0.62 1.30 0.88 5.07 7.73 3.44 2.25 3.59 2.03

Description Mar 26 Mar 25 Mar 24
Cash From Operating Activity -17.76 -9.12 25.97 PBT 136.13 82.66 66.93 Adjustment 19.44 24.76 13.15 Changes in Working Capital -145.40 -115.50 -51.08 Cash after chg. in Working capital 10.17 -8.08 29.00 Interest Paid 0.00 0.00 0.00 Tax Paid -27.93 -1.04 -3.03 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -23.91 -102.67 -99.91 Net Fixed Assets -12.85 -37.00 Net Investments 1.02 -122.20 Others -12.08 56.53 Cash from Financing Activity 68.15 116.18 73.92 Net Cash Inflow / Outflow 26.49 4.39 -0.02 Opening Cash & Equivalents 5.69 1.30 1.32 Closing Cash & Equivalent 32.18 5.69 1.30

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 108.33 81.42 52.66 29.17 20.74 16.92 78.02 74.68 80.18 79.52 ROA 9.10% 9.69% 11.38% 12.62% 0.74% -36.15% 1.74% 2.10% 1.15% 3.52% ROE 14.38% 18.07% 24.43% 34.32% 2.61% -121.35% 5.11% 5.77% 3.17% 8.96% ROCE 17.80% 19.95% 26.79% 29.39% 8.61% -63.75% 11.11% 11.87% 9.75% 14.52% Fixed Asset Turnover 3.62 3.43 4.05 3.36 1.91 1.37 2.03 2.22 1.70 2.03 Receivable days 100.71 73.51 65.68 78.03 137.32 153.23 101.63 95.43 108.47 58.41 Inventory Days 25.39 27.96 30.23 31.83 27.42 37.49 34.95 35.21 36.70 27.86 Payable days 76.83 85.70 64.13 75.49 137.06 197.46 142.32 73.40 85.49 88.39 Cash Conversion Cycle 49.27 15.77 31.79 34.37 27.69 -6.74 -5.74 57.24 59.68 -2.12 Total Debt/Equity 0.17 0.23 0.33 0.61 1.07 1.80 1.18 1.14 1.08 1.26 Interest Cover 7.82 7.03 6.76 5.76 1.33 -10.02 1.40 1.49 1.28 2.09

Description Mar 26 Mar 25 Mar 24
Book Value (Rs.) 116.94 85.32 55.26 ROA 11.49% 9.94% 10.15% ROE 18.78% 19.61% 21.87% ROCE 23.59% 21.94% 22.72% Fixed Asset Turnover 1.85 1.63 1.73 Receivable days 89.31 79.06 86.84 Inventory Days 27.37 33.92 34.23 Payable days 79.21 108.53 97.32 Cash Conversion Cycle 37.47 4.44 23.75 Total Debt/Equity 0.12 0.19 0.36 Interest Cover 10.04 6.56 7.79

Top Investors:

procheta consultants private limited

bandhan infrastructure fund

mahindra manulife small cap fund

kalathil vijaysanker kartha

everdeliver logistics private limited

khivraj motors private limited

ajay kumar aggarwal

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback