Kilburn Engineering Ltd

Kilburn Engg. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Kilburn Engineering Ltd

₹ 584 -1.28%
02 Dec 4:01 p.m.
kilburnengg.com BSE: 522101
About

Kilburn Engineering Ltd. is engaged in designing, manufacturing and commissioning customized equipment / systems for critical applications in several industrial sectors like Chemical, Steel, Nuclear Power, Petrochemical and Food Processing etc.[1]

Key Points

Business Overview
The Company primarily designs and manufactures drying systems for diverse applications including rotary dryers, coolers, kilns, heat exchangers, solvent/vapor recovery systems, and calciners, primarily for the chemical and petrochemical sectors. It is a market leader in solid, liquid, and gas drying systems, providing solutions for industries such as tea, fertilizer, carbon black, soda ash, pharmaceuticals, dyes, pigments, and specialty chemicals.[1] [2]

Website BSE
  • Market Cap ₹ 3,007 Cr.
  • Current Price ₹ 584
  • High / Low ₹ 618 / 327
  • Stock P/E 47.7
  • Book Value ₹ 103
  • Dividend Yield 0.34 %
  • ROCE 19.8 %
  • ROE 15.7 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 61.3% CAGR over last 5 years

Cons

  • Promoter holding has decreased over last quarter: -2.29%
  • Working capital days have increased from 137 days to 201 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Industrials Capital Goods Industrial Manufacturing Industrial Products

Part of BSE SmallCap BSE Allcap BSE Industrials

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
52 54 67 67 68 73 85 64 78 91 102 95 115
43 45 55 55 52 56 66 47 58 69 74 71 86
Operating Profit 9 9 12 12 17 17 19 16 20 22 29 24 29
OPM % 18% 17% 17% 18% 25% 24% 22% 26% 26% 25% 28% 25% 25%
4 4 5 1 1 1 1 1 0 1 1 2 2
Interest 2 2 2 2 3 2 2 2 3 3 3 3 3
Depreciation 1 1 1 1 1 1 1 1 1 2 2 2 2
Profit before tax 10 11 13 9 14 15 17 14 17 18 25 21 26
Tax % 29% 29% 8% 25% 29% 30% 28% 21% 18% 23% 34% 31% 30%
7 8 12 7 10 10 12 11 14 14 16 15 18
EPS in Rs 2.16 2.09 3.45 1.89 2.67 2.75 2.93 2.56 3.06 2.95 3.42 3.04 3.50
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
117 120 133 136 105 144 131 88 123 222 293 336 403
107 107 118 113 101 134 122 81 109 187 228 247 299
Operating Profit 10 13 16 23 4 10 9 7 13 35 65 89 104
OPM % 8% 11% 12% 17% 4% 7% 7% 8% 11% 16% 22% 26% 26%
3 3 5 7 22 20 19 -117 2 15 3 2 6
Interest 6 6 7 12 18 17 17 11 9 8 10 12 12
Depreciation 3 4 4 4 4 4 4 4 3 3 3 6 7
Profit before tax 3 6 9 14 5 8 7 -126 3 39 55 74 90
Tax % 27% 29% 15% 31% 31% 30% 25% -27% 49% 22% 29% 25%
2 4 8 9 3 6 5 -92 2 30 40 55 63
EPS in Rs 1.80 3.12 5.98 7.04 2.53 4.47 3.90 -32.51 0.45 8.41 9.49 11.54 12.91
Dividend Payout % 0% 0% 33% 28% 39% 22% 0% 0% 0% 12% 21% 17%
Compounded Sales Growth
10 Years: 11%
5 Years: 21%
3 Years: 40%
TTM: 34%
Compounded Profit Growth
10 Years: 29%
5 Years: 61%
3 Years: 228%
TTM: 34%
Stock Price CAGR
10 Years: 23%
5 Years: 101%
3 Years: 95%
1 Year: 22%
Return on Equity
10 Years: 15%
5 Years: 21%
3 Years: 19%
Last Year: 16%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 13 13 13 13 13 13 13 28 34 36 42 47 51
Reserves 81 85 90 92 93 86 90 20 39 70 202 407 476
18 28 16 133 114 113 122 86 76 64 73 96 123
74 66 85 68 60 77 51 68 83 93 112 121 127
Total Liabilities 186 193 205 307 281 289 276 201 233 262 429 671 778
66 64 62 59 57 53 49 45 42 43 51 88 93
CWIP 1 1 0 0 0 0 0 0 0 1 5 0 1
Investments 18 17 15 13 16 6 2 8 10 8 108 230 232
102 111 128 235 208 230 226 148 182 210 265 354 452
Total Assets 186 193 205 307 281 289 276 201 233 262 429 671 778

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
14 -2 19 0 15 3 10 5 -1 20 26 -17
3 -3 -1 -101 23 11 4 8 -5 -8 -100 -124
-19 5 -18 103 -37 -16 -13 -8 4 -16 74 140
Net Cash Flow -2 -0 0 3 2 -1 1 4 -3 -4 0 -1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 59 16 47 81 120 103 90 173 150 73 76 80
Inventory Days 52 59 68 58 92 75 53 72 60 85 50 74
Days Payable 129 155 145 144 148 154 121 192 147 76 65 110
Cash Conversion Cycle -18 -79 -30 -5 64 24 21 53 63 82 62 44
Working Capital Days -2 17 36 45 55 67 118 89 126 98 112 201
ROCE % 8% 10% 13% 15% 10% 12% 11% 7% 9% 23% 27% 20%

Shareholding Pattern

Numbers in percentages

4 Recently
Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
56.48% 56.95% 53.90% 53.90% 54.57% 49.93% 50.11% 50.82% 48.66% 49.10% 48.26% 45.96%
0.00% 0.00% 0.00% 0.00% 0.03% 0.00% 0.35% 0.21% 2.08% 1.76% 1.82% 1.48%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.06% 2.10% 3.79% 5.02%
43.52% 43.05% 46.09% 46.09% 45.39% 50.05% 49.54% 48.96% 47.21% 47.05% 46.15% 47.55%
No. of Shareholders 8,0167,99110,10511,19513,34614,65016,40818,04119,66920,54620,00521,017

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Right Issue

Credit ratings

Concalls