Kilburn Engineering, 522101, KLBRENG.B Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,694.74
28.01
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,738.69
0.62%
3.44

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

35.29
35.29
35.29

P:BV (Average)

8 Years
5 Years
3 Years

4.44
4.44
4.44

EV:EBITDA (Average)

8 Years
5 Years
3 Years

19.00
19.00
19.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 133.57 102.34 30.52% 105.22 91.10 15.50% 114.79 78.25 46.70% 94.67 63.81 48.36%
Expenses 104.91 73.20 43.32% 80.34 68.66 17.01% 86.02 57.89 48.59% 70.54 47.34 49.01%
EBITDA 28.66 29.15 -1.68% 24.88 22.44 10.87% 28.77 20.35 41.38% 24.14 16.47 46.57%
EBIDTM 21.45% 28.48% 23.65% 24.63% 25.06% 26.01% 25.49% 25.81%
Other Income 6.57 0.82 701.22% 1.95 0.67 191.04% 2.07 0.46 350.00% 2.11 0.56 276.79%
Interest 4.61 3.33 38.44% 3.36 3.29 2.13% 2.95 2.81 4.98% 3.06 2.39 28.03%
Depreciation 2.06 1.84 11.96% 2.09 1.66 25.90% 2.01 1.03 95.15% 1.98 1.05 88.57%
PBT 28.55 24.79 15.17% 21.38 18.15 17.80% 25.88 16.96 52.59% 21.20 13.59 56.00%
Tax 7.10 8.54 -16.86% 6.48 4.13 56.90% 7.87 3.13 151.44% 6.49 2.89 124.57%
PAT 21.45 16.25 32.00% 14.90 14.02 6.28% 18.01 13.84 30.13% 14.71 10.71 37.35%
PATM 16.06% 15.88% 14.16% 15.39% 15.69% 17.69% 15.54% 16.78%
EPS 4.05 3.07 31.92% 2.81 2.65 6.04% 3.40 2.61 30.27% 2.78 2.02 37.62%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 189.18 126.94 49.03% 156.78 108.27 44.80% 153.60 103.77 48.02% 129.25 85.48 51.20%
Expenses 151.47 91.13 66.21% 120.69 84.80 42.32% 113.82 80.65 41.13% 95.93 67.03 43.12%
EBITDA 37.70 35.81 5.28% 36.09 23.47 53.77% 39.78 23.12 72.06% 33.31 18.46 80.44%
EBIDTM 19.93% 28.21% 23.02% 21.68% 25.90% 22.28% 25.77% 21.59%
Other Income 7.42 0.86 762.79% 2.15 1.15 86.96% 3.61 0.50 622.00% 2.53 0.65 289.23%
Interest 5.12 4.70 8.94% 3.24 3.11 4.18% 3.06 3.22 -4.97% 3.38 2.98 13.42%
Depreciation 2.94 2.56 14.84% 3.00 2.00 50.00% 2.90 1.38 110.14% 2.81 1.40 100.71%
PBT 37.06 29.41 26.01% 32.00 19.51 64.02% 37.42 19.02 96.74% 29.65 14.72 101.43%
Tax 12.21 9.00 35.67% 8.84 4.34 103.69% 10.54 3.80 177.37% 8.34 3.14 165.61%
PAT 24.86 20.41 21.80% 23.16 15.17 52.67% 26.88 15.22 76.61% 21.31 11.59 83.87%
PATM 13.14% 16.08% 14.77% 14.01% 17.50% 14.67% 16.49% 13.55%
EPS 4.79 4.30 11.40% 4.46 3.19 39.81% 5.23 3.36 55.65% 4.40 2.77 58.84%

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 448.25 335.50 293.21 221.53 122.75 88.41 131.14 143.86 105.10 135.98 135.08 Net Sales Growth 33.61% 14.42% 32.36% 80.47% 38.84% -32.58% -8.84% 36.88% -22.71% 0.67% Cost Of Goods Sold 190.71 154.36 146.58 122.46 62.65 41.45 69.36 73.60 50.10 52.09 71.98 Gross Profit 257.54 181.14 146.64 99.07 60.10 46.96 61.79 70.26 55.01 83.89 63.10 GP Margin 57.45% 53.99% 50.01% 44.72% 48.96% 53.12% 47.12% 48.84% 52.34% 61.69% 46.71% Total Expenditure 341.81 246.72 228.15 281.97 109.41 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 19.18 14.81 21.07 24.77 15.47 17.80 7.83 % Of Sales - 9.11% 12.02% 11.26% 15.63% 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 2.43 2.55 3.64 4.86 5.29 13.30 4.06 % Of Sales - 2.04% 1.25% 45.57% 1.98% 2.88% 2.78% 3.38% 5.03% 9.78% 6.09% EBITDA 106.45 88.78 65.06 -60.44 13.34 7.02 9.27 9.89 4.22 21.56 15.38 EBITDA Margin 23.75% 26.46% 22.19% -27.28% 10.87% 7.94% 7.07% 6.87% 4.02% 15.86% 11.39% Other Income 12.70 2.50 3.38 110.00 1.65 9.49 19.17 20.01 22.46 8.73 4.77 Interest 13.98 12.18 9.64 8.15 9.16 11.41 17.41 17.18 17.52 12.44 6.52 Depreciation 8.14 5.59 3.31 2.65 2.79 4.02 4.14 4.22 4.32 4.35 4.34 PBT 97.01 73.51 55.48 38.77 3.04 1.08 6.89 8.50 4.84 13.51 9.30 Tax 27.94 18.69 15.81 8.63 1.49 -34.11 1.72 2.58 1.48 4.18 1.37 Tax Rate 28.80% 25.43% 28.50% 22.26% 49.01% 27.11% 24.96% 30.35% 30.58% 30.94% 14.73% PAT 69.07 54.82 39.67 30.13 1.55 -91.70 5.17 5.92 3.36 9.33 7.93 PAT before Minority Interest 69.07 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 15.41% 16.34% 13.53% 13.60% 1.26% -103.72% 3.94% 4.12% 3.20% 6.86% 5.87% PAT Growth 25.99% 38.19% 31.66% 1,843.87% - - -12.67% 76.19% -63.99% 17.65% EPS 13.03 10.34 7.48 5.68 0.29 -17.30 0.98 1.12 0.63 1.76 1.50

Description TTM Mar 25 Mar 24
Net Sales 628.81 424.46 329.48 Net Sales Growth 48.14% 28.83% Cost Of Goods Sold 270.89 180.92 165.41 Gross Profit 357.92 243.54 164.08 GP Margin 56.92% 57.38% 49.80% Total Expenditure 481.91 322.75 252.89 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 146.88 101.71 76.59 EBITDA Margin 23.36% 23.96% 23.25% Other Income 15.71 3.16 3.66 Interest 14.80 14.87 9.86 Depreciation 11.65 7.33 3.46 PBT 136.13 82.66 66.93 Tax 39.93 20.27 16.39 Tax Rate 29.33% 24.52% 24.49% PAT 96.21 62.39 50.54 PAT before Minority Interest 96.21 62.39 50.54 Minority Interest 0.00 0.00 0.00 PAT Margin 15.30% 14.70% 15.34% PAT Growth 54.21% 23.45% EPS 18.15 11.77 9.54

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 27.33 -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 30.16 0.00 0.00 16.97 Current Liabilities 143.89 131.91 103.59 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 47.46 Short Term Borrowings 21.44 19.66 11.04 14.71 18.58 121.56 112.26 90.29 102.38 16.10 Short Term Provisions 10.49 0.66 1.16 0.59 0.76 0.47 0.14 3.12 5.50 14.58 Total Liabilities 691.74 439.72 257.55 219.84 198.97 308.30 315.89 277.96 303.68 226.80 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 93.06 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 33.99 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 343.98 247.68 178.68 145.24 110.66 222.30 222.83 200.92 227.51 126.59 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 223.74 1.17 0.80 0.75 47.57 173.12 160.25 142.82 177.96 89.25 Short Term Loans & Adv. 222.75 138.88 89.71 67.27 46.95 152.93 154.33 140.17 176.58 70.88 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 691.74 439.73 257.55 219.85 198.96 308.30 315.89 277.96 303.68 226.81

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 9.69% 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:

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

llp

investor education and protection fund (iepf)

Annual Reports:

News Update:

Kilburn Engineering secures orders worth Rs 70.20 crore
16th Jun 2026, 15:38 PM

The orders entail the design, engineering, and manufacture of process equipment for fertilizer-related applications
Read More
Kilburn Engg. - Quarterly Results
27th May 2026, 00:00 AM

Read More
Kilburn Engineering inks pact to sell 40% stake in Kilburn East End
15th Apr 2026, 14:41 PM

KEEPL ceases to be a wholly owned subsidiary of company but continues to be a subsidiary of company
Read More

Kilburn Engineering Ltd.

Engineering - Industrial Equipments

BSE: 522101 | NSE: KLBRENG.B

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: KLBRENG.B

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: