Kilburn Engineering Ltd.

•

kilburnengg.comBSE: 522101NSE: KLBRENG-B

Market Cap₹ 2,580 Cr.

Current Price

High / Low₹ 545 / 332

Stock P/E43.3

Book Value₹ 133

Price to Book5.00

Dividend Yield0.65 %

ROCE20.0 %

ROE18.1 %

Face Value₹ 10

Add ratio to table

ABOUT

AI Sector View

AI GENERATED

Capital Goods

Buy

Capital goods is supported by strong public capex and still-expansionary industrial activity. Capital expenditure rose 66% YoY (2026-06), GST collections grew 8% YoY (2026-07), and the core industries Overall Index increased 5.4% YoY (2026-07). E-way bills slowed to 6% YoY (2026-07) and sector FPI flows show INR -9697 crore net outflow over 3 months to 2026-08-31, but the investment cycle and fiscal impulse remain favorable.

Confidence

72%

View full sector analysis →

PROS

Company has delivered good profit growth of 60.4% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 25.6%
Company has a healthy return on capital (ROCE) of 25.4%
Operating margins have improved to 26.5% from 12.2%
Company has delivered good sales growth of 20.7% CAGR over last 5 years

CONS

Operating cash flow has been negative in recent years
Promoter holding has decreased over last 2 years: -5.6pp
Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT 0.24x)
Equity base is being diluted - shares outstanding up 38.4%
Working capital days have increased from 144 to 218 days

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

Capital GoodsCapital GoodsEngineering - Industrial Equipments

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	BHEL	421.50	60.34	146768.97	0.33	376.71	182.70	7697.72	40.29	9.24	6.69
2.	INDOMIM	947.70	87.83	46861.96	0.62	2401.22	—	12187.42	—	24.48	33.36
3.	THERMAX	3623.50	72.77	43176.29	0.55	21.79	-85.61	2302.73	7.09	15.85	2.98
4.	HONAUT	35564.65	57.06	31444.57	0.31	150.70	20.95	1204.40	1.80	17.04	14.32
5.	JYOTICNC	1018.20	71.98	23156.22	0.00	57.14	-19.99	508.47	23.97	23.88	21.40
6.	INOXINDIA	2230.95	79.60	20284.35	0.09	58.07	-4.98	370.79	9.18	33.54	20.46
7.	AZAD	2869.20	133.33	18529.79	0.00	35.16	19.46	172.60	25.90	12.04	37.29
8.	TRITURBINE	569.00	53.79	18088.42	0.75	51.10	-20.65	442.70	19.23	35.95	11.59
9.	LLOYDSENGG	83.06	57.60	12882.93	0.30	68.23	-77.28	527.15	142.92	17.99	15.04
10.	TEGA	1606.65	571.27	12070.39	0.12	-108.25	-406.36	1723.44	383.99	8.37	3.27
11.	KRN	1627.05	109.86	10650.42	0.00	32.90	164.84	252.32	118.87	16.06	19.44
12.	KLBRENG-B	460.65	29.32	2579.66	0.65	13.09	-38.57	116.99	-9.48	21.94	17.69

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	67	68	73	85	64	78	91	102	95	115	105	134	59
	55	52	56	66	47	58	69	73	71	86	80	105	55
Operating Profit	12	17	17	19	16	20	22	29	24	29	25	29	4
OPM %	17.61%	24.50%	23.70%	22.40%	25.81%	26.02%	24.62%	28.47%	25.49%	25.06%	23.65%	21.46%	6.64%
	1	1	1	1	1	0	1	1	2	2	2	7	3
Interest	2	3	2	2	2	3	3	3	3	3	3	5	3
Depreciation	1	1	1	1	1	1	2	2	2	2	2	2	2
Profit before Tax	9	14	15	17	14	17	18	25	21	26	21	29	7
Tax %	25.21%	29.47%	30.41%	27.89%	21.27%	18.44%	22.81%	34.44%	30.61%	30.41%	30.36%	24.87%	27.24%
Net Profit	7	10	10	12	11	14	14	16	15	18	15	21	5
	1.95	2.75	2.76	3.05	2.56	3.25	3.19	3.63	3.06	3.65	2.98	4.24	0.95

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	135	136	105	144	131	88	123	222	293	336	412
	120	114	101	134	122	81	109	282	228	247	326
Operating Profit	15	22	4	10	9	7	13	-60	65	89	86
OPM %	11.39%	15.86%	4.02%	6.88%	7.07%	7.94%	10.87%	-27.28%	22.19%	26.46%	20.90%
	5	9	22	20	19	-117	2	110	3	2	14
Interest	7	12	18	17	17	11	9	8	10	12	14
Depreciation	4	4	4	4	4	4	3	3	3	6	8
Profit before Tax	9	14	5	8	7	-126	3	39	55	74	83
Tax %	14.71%	30.91%	30.66%	30.36%	24.96%	27.11%	48.93%	22.27%	28.50%	25.43%	28.22%
Net Profit	8	9	3	6	5	-92	2	30	40	55	60
EPS	5.98	7.04	2.53	4.47	3.90	-68.75	0.54	8.66	9.49	11.54	—
Dividend Payout %	33.43%	28.40%	39.49%	22.40%	0.00%	0.00%	0.00%	11.88%	21.08%	17.33%	—

COMPOUNDED SALES GROWTH

10 Years:: 11%
5 Years:: 21%
3 Years:: 40%

COMPOUNDED PROFIT GROWTH

10 Years:: 29%
5 Years:: 60%
3 Years:: 228%

STOCK PRICE CAGR

10 Years:: —
5 Years:: —
3 Years:: —
1 Year:: —

RETURN ON EQUITY

10 Years:: -1%
5 Years:: -8%
3 Years:: 26%
Last Year:: 18%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	13	13	13	13	13	28	34	36	42	47
	90	92	93	86	90	20	37	69	178	339
	16	73	114	113	122	96	88	64	73	95
Trade Payables	29	23	20	31	23	22	25	25	26	46
	79	103	37	73	60	33	36	63	121	164
Total Liabilities	227	304	278	316	308	199	220	258	440	692
	62	59	57	53	49	45	42	43	51	88
Capital Work in Progress	0	0	0	0	0	0	0	1	5	0
	15	13	16	6	2	8	10	8	108	230
	13	9	13	15	10	8	10	28	20	31
	0	0	0	0	0	0	0	0	61	74
Cash & Bank	7	10	11	7	7	13	16	16	26	15
	130	213	182	235	241	125	142	162	168	254
Total Assets	227	304	278	316	308	199	220	258	440	692

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	21	5	18	5	11	5	-1	20	26	-17
Cash from Investing	-1	-101	23	11	4	8	-5	-8	-100	-124
Cash from Financing	-18	103	-37	-16	-13	-8	4	-16	74	140
	0	3	2	-1	1	4	-3	-4	0	-1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025

Shareholding Pattern

Numbers in percentages

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	50.11	50.82	48.66	49.10	48.26	45.96	46.03	45.77	44.53
	0.35	0.21	2.08	1.76	0.00	1.48	1.28	1.24	1.13
	0.00	0.00	1.70	1.74	3.44	4.71	5.86	7.49	7.64
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	49.54	48.97	47.57	47.40	46.49	47.85	46.82	45.50	46.70

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

No announcements filed.

News

Recent coverage and analyst commentary for KLBRENG-B

Loading news…

🤖

AI Stock Analyst

Kilburn Engineering Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account