Kilburn Engineering Ltd.
•₹ 397.411.11%
2026-08-21
PROS
- Institutional investors have been accumulating - FII+DII up 5.3pp
- Company comfortably covers its interest (6.6x coverage)
- Company maintains a comfortable, low leverage position
CONS
- Operating cash flow has been negative in recent years
- Promoter holding has decreased over last 2 years: -5.6pp
- Working capital days have increased from 133 to 192 days
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | BHEL | 418.50 | 59.91 | 145724.35 | 0.33 | 376.71 | 182.70 | 7697.72 | 40.29 | 9.24 | 6.69 |
| 2. | THERMAX | 4024.55 | 80.82 | 47955.05 | 0.50 | 21.79 | -85.61 | 2302.73 | 7.09 | 15.85 | 2.98 |
| 3. | INDOMIM | 966.60 | 89.58 | 47796.52 | 0.61 | 2401.22 | — | 12187.42 | — | 24.48 | 33.36 |
| 4. | KIRLOSENG | 2081.95 | 55.47 | 30296.51 | 0.34 | 111.06 | -20.05 | 1999.53 | 13.36 | 14.46 | 15.02 |
| 5. | JYOTICNC | 951.90 | 67.29 | 21648.40 | 0.00 | 57.14 | -19.99 | 508.47 | 23.97 | 23.88 | 21.40 |
| 6. | AZAD | 2827.20 | 131.38 | 18258.55 | 0.00 | 35.16 | 19.46 | 172.60 | 25.90 | 12.28 | 37.29 |
| 7. | TRITURBINE | 569.95 | 53.88 | 18118.62 | 0.75 | 51.10 | -20.65 | 442.70 | 19.23 | 35.95 | 11.59 |
| 8. | INOXINDIA | 1932.55 | 68.83 | 17540.50 | 0.10 | 58.07 | -4.98 | 370.79 | 9.18 | 33.54 | 20.46 |
| 9. | LLOYDSENGG | 92.99 | 64.48 | 14423.11 | 0.27 | 68.23 | -77.28 | 527.15 | 142.92 | 17.99 | 15.04 |
| 10. | TEGA | 1724.35 | 613.12 | 12954.64 | 0.12 | -108.25 | -406.36 | 1723.44 | 383.99 | 18.56 | 3.27 |
| 11. | KRN | 1502.65 | 101.46 | 9836.12 | 0.00 | 32.90 | 164.84 | 252.32 | 118.87 | 21.21 | 19.44 |
| 12. | KLBRENG-B | 362.60 | 23.08 | 2030.57 | 0.83 | 13.09 | -38.57 | 116.99 | -9.48 | 21.94 | 17.69 |
Detailed Comparison with:
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 122 | 85 | 104 | 108 | 127 | 129 | 154 | 157 | 189 | 117 | |
| 91 | 67 | 81 | 85 | 91 | 96 | 114 | 121 | 151 | 103 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — |
| Other Income | 1 | 1 | 0 | 1 | 1 | 3 | 4 | 2 | 7 | 4 |
| Interest | 3 | 3 | 3 | 3 | 5 | 3 | 3 | 3 | 5 | 4 |
| Depreciation | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 3 | 3 |
| 28 | 15 | 19 | 20 | 29 | 30 | 37 | 32 | 37 | 18 | |
| Tax % | 18.66% | 21.32% | 19.98% | 22.25% | 30.60% | 28.13% | 28.16% | 27.62% | 32.95% | 25.41% |
| Net Profit | 0 | 12 | 15 | 15 | 20 | 21 | 27 | 23 | 25 | 13 |
| 6 | 3 | 4 | 3 | 5 | 4 | 5 | 5 | 5 | 0 | |
| Equity Capital | 42 | 42 | 45 | 47 | 47 | 48 | 51 | 52 | 52 | 56 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 42 | 42 | 45 | 47 | 47 | 48 | 51 | 52 | 52 | 56 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Mar 2024
- 122
- 91
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 3
- Depreciation
- 1
- 28
- Tax %
- 18.66%
- Net Profit
- 0
- 6
- Equity Capital
- 42
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 42
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 85
- 67
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 3
- Depreciation
- 1
- 15
- Tax %
- 21.32%
- Net Profit
- 12
- 3
- Equity Capital
- 42
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 42
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 104
- 81
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 3
- Depreciation
- 1
- 19
- Tax %
- 19.98%
- Net Profit
- 15
- 4
- Equity Capital
- 45
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 45
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 108
- 85
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 3
- Depreciation
- 2
- 20
- Tax %
- 22.25%
- Net Profit
- 15
- 3
- Equity Capital
- 47
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 47
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 127
- 91
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 5
- Depreciation
- 3
- 29
- Tax %
- 30.60%
- Net Profit
- 20
- 5
- Equity Capital
- 47
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 47
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 129
- 96
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 3
- Depreciation
- 3
- 30
- Tax %
- 28.13%
- Net Profit
- 21
- 4
- Equity Capital
- 48
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 48
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 154
- 114
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 3
- Depreciation
- 3
- 37
- Tax %
- 28.16%
- Net Profit
- 27
- 5
- Equity Capital
- 51
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 51
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 157
- 121
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 3
- Depreciation
- 3
- 32
- Tax %
- 27.62%
- Net Profit
- 23
- 5
- Equity Capital
- 52
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 52
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 189
- 151
- Operating Profit
- —
- OPM %
- —
- Other Income
- 7
- Interest
- 5
- Depreciation
- 3
- 37
- Tax %
- 32.95%
- Net Profit
- 25
- 5
- Equity Capital
- 52
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 52
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 117
- 103
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 4
- Depreciation
- 3
- 18
- Tax %
- 25.41%
- Net Profit
- 13
- 0
- Equity Capital
- 56
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 56
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|
| 329 | 424 | 617 | |
| 253 | 323 | 489 | |
| Operating Profit | 80 | 105 | — |
| OPM % | 24 | 25 | — |
| Other Income | 4 | 3 | 17 |
| Interest | 10 | 15 | 15 |
| Depreciation | 3 | 7 | 12 |
| 67 | 83 | 124 | |
| Tax % | 24 | 25 | 29 |
| Net Profit | 51 | 62 | 88 |
| EPS | 12 | 13 | — |
| Dividend Payout % | 17 | 15 | — |
| Minority Interest | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 |
| Adjusted EPS | 12 | 13 | — |
| Minority Interest | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 |
| Adjusted EPS | 12 | 13 | — |
Mar 2024
- 329
- 253
- Operating Profit
- 80
- OPM %
- 24
- Other Income
- 4
- Interest
- 10
- Depreciation
- 3
- 67
- Tax %
- 24
- Net Profit
- 51
- EPS
- 12
- Dividend Payout %
- 17
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 12
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 12
Mar 2025
- 424
- 323
- Operating Profit
- 105
- OPM %
- 25
- Other Income
- 3
- Interest
- 15
- Depreciation
- 7
- 83
- Tax %
- 25
- Net Profit
- 62
- EPS
- 13
- Dividend Payout %
- 15
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 13
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 13
TTM
- 617
- 489
- Operating Profit
- —
- OPM %
- —
- Other Income
- 17
- Interest
- 15
- Depreciation
- 12
- 124
- Tax %
- 29
- Net Profit
- 88
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- —
RETURN ON EQUITY
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- Last Year:
- 20%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | |
|---|---|---|
| LIABILITIES | - | - |
| Equity Capital | 42 | 47 |
| 189 | 358 | |
| 28 | 27 | |
| Trade Payables | 44 | 63 |
| 195 | 257 | |
| Total Liabilities | 498 | 753 |
| ASSETS | - | - |
| 159 | 284 | |
| Capital Work in Progress | 5 | 5 |
| 9 | 8 | |
| 31 | 48 | |
| 78 | 105 | |
| Cash & Bank | 30 | 27 |
| 185 | 275 | |
| Total Assets | 498 | 753 |
| Total Debt | 84 | 79 |
| Net Working Capital | 120 | 223 |
| Contingent Liabilities | 3 | 2 |
| Book Value per Share | 55.26 | 85.32 |
| Face Value | 10.00 | 10.00 |
| Total Debt | 84 | 79 |
| Net Working Capital | 120 | 223 |
| Contingent Liabilities | 3 | 2 |
| Book Value per Share | 55.26 | 85.32 |
| Face Value | 10.00 | 10.00 |
Mar 2024
- Equity Capital
- 42
- 189
- 28
- Trade Payables
- 44
- 195
- Total Liabilities
- 498
- 159
- Capital Work in Progress
- 5
- 9
- 31
- 78
- Cash & Bank
- 30
- 185
- Total Assets
- 498
- Total Debt
- 84
- Net Working Capital
- 120
- Contingent Liabilities
- 3
- Book Value per Share
- 55.26
- Face Value
- 10.00
- Total Debt
- 84
- Net Working Capital
- 120
- Contingent Liabilities
- 3
- Book Value per Share
- 55.26
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 47
- 358
- 27
- Trade Payables
- 63
- 257
- Total Liabilities
- 753
- 284
- Capital Work in Progress
- 5
- 8
- 48
- 105
- Cash & Bank
- 27
- 275
- Total Assets
- 753
- Total Debt
- 79
- Net Working Capital
- 223
- Contingent Liabilities
- 2
- Book Value per Share
- 85.32
- Face Value
- 10.00
- Total Debt
- 79
- Net Working Capital
- 223
- Contingent Liabilities
- 2
- Book Value per Share
- 85.32
- Face Value
- 10.00
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | |
|---|---|---|
| 26 | -10 | |
| Cash from Investing | -100 | -103 |
| Cash from Financing | 74 | 117 |
| -0 | 4 | |
| Free Cash Flow | 26 | -152 |
| OCF / Net Profit | 0.51 | -0.16 |
| Cumulative 5-Year FCF | 0 | 0 |
| OCF / Net Profit | 0.51 | -0.16 |
| Cumulative 5-Year FCF | 0 | 0 |
Mar 2024
- 26
- Cash from Investing
- -100
- Cash from Financing
- 74
- -0
- Free Cash Flow
- 26
- OCF / Net Profit
- 0.51
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.51
- Cumulative 5-Year FCF
- 0
Mar 2025
- -10
- Cash from Investing
- -103
- Cash from Financing
- 117
- 4
- Free Cash Flow
- -152
- OCF / Net Profit
- -0.16
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.16
- Cumulative 5-Year FCF
- 0
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | |
|---|---|---|
| PER SHARE | - | - |
| EPS (₹) | 12.09 | 13.14 |
| Book Value (₹) | 55.26 | 85.32 |
| Dividend per Share (₹) | 2.00 | 2.00 |
| Cash EPS (₹) | 12.91 | 14.68 |
| PROFITABILITY | - | - |
| Operating Margin % | 23.25% | 23.96% |
| Net Margin % | 15.34% | 14.70% |
| ROE % | 21.87% | 19.61% |
| ROCE % | 22.72% | 21.94% |
| 10.15% | 9.97% | |
| EFFICIENCY | - | - |
| Debtor Days | 87 | 79 |
| Inventory Days | 34 | 34 |
| Payable Days | 97 | 109 |
| 24 | 4 | |
| FINANCIAL HEALTH | - | - |
| Debt to Equity (x) | 0.36x | 0.19x |
| Interest Coverage (x) | 7.79x | 6.56x |
| 1.69x | 2.13x | |
| GROWTH | - | - |
| Revenue Growth % | 0.00% | 28.83% |
| Operating Profit Growth % | 0.00% | 30.68% |
| Net Profit Growth % | 0.00% | 23.43% |
| 0.00% | 8.70% | |
| VALUATION | - | - |
| P/E (x) | 27.72x | 30.96x |
| P/B (x) | 6.06x | 4.77x |
| Dividend Yield % | 0.60% | 0.49% |
| 18.12x | 18.91x |
Mar 2024
- EPS (₹)
- 12.09
- Book Value (₹)
- 55.26
- Dividend per Share (₹)
- 2.00
- Cash EPS (₹)
- 12.91
- Operating Margin %
- 23.25%
- Net Margin %
- 15.34%
- ROE %
- 21.87%
- ROCE %
- 22.72%
- 10.15%
- Debtor Days
- 87
- Inventory Days
- 34
- Payable Days
- 97
- 24
- Debt to Equity (x)
- 0.36x
- Interest Coverage (x)
- 7.79x
- 1.69x
- Revenue Growth %
- 0.00%
- Operating Profit Growth %
- 0.00%
- Net Profit Growth %
- 0.00%
- 0.00%
- P/E (x)
- 27.72x
- P/B (x)
- 6.06x
- Dividend Yield %
- 0.60%
- 18.12x
Mar 2025
- EPS (₹)
- 13.14
- Book Value (₹)
- 85.32
- Dividend per Share (₹)
- 2.00
- Cash EPS (₹)
- 14.68
- Operating Margin %
- 23.96%
- Net Margin %
- 14.70%
- ROE %
- 19.61%
- ROCE %
- 21.94%
- 9.97%
- Debtor Days
- 79
- Inventory Days
- 34
- Payable Days
- 109
- 4
- Debt to Equity (x)
- 0.19x
- Interest Coverage (x)
- 6.56x
- 2.13x
- Revenue Growth %
- 28.83%
- Operating Profit Growth %
- 30.68%
- Net Profit Growth %
- 23.43%
- 8.70%
- P/E (x)
- 30.96x
- P/B (x)
- 4.77x
- Dividend Yield %
- 0.49%
- 18.91x
Documents
Announcements
Nothing filed yet.
Annual Reports
Credit Ratings
Nothing filed yet.
Concalls
Aug 2026
Jun 2026
May 2026