Kilburn Engineering Ltd

Kilburn Engineering is primarily engaged in designing, manufacturing and commissioning customized equipment / systems for critical applications in several industrial sectors viz.(Source : 201903 Annual Report Page No: 66)

  • Market Cap: 22.28 Cr.
  • Current Price: 16.80
  • 52 weeks High / Low 42.50 / 10.25
  • Book Value: 73.87
  • Stock P/E: 4.05
  • Dividend Yield: 5.95 %
  • ROCE: 11.87 %
  • ROE: 5.77 %
  • Sales Growth (3Yrs): 2.64 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.23 times its book value
Company is expected to give good quarter
Company has been maintaining a healthy dividend payout of 30.10%
Cons:
Company has low interest coverage ratio.
The company has delivered a poor growth of 4.31% over past five years.
Company has a low return on equity of 5.95% for last 3 years.
Earnings include an other income of Rs.20.17 Cr.

Peer comparison Sector: Capital Goods-Non Electrical Equipment // Industry: Engineering

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
46 26 28 27 24 38 31 29 46 33 37 31
42 24 24 25 28 34 29 29 43 30 34 31
Operating Profit 4 2 5 2 -4 4 2 0 3 3 3 1
OPM % 10% 6% 17% 6% -17% 11% 7% 2% 7% 8% 9% 2%
Other Income 4 6 4 7 6 5 5 6 4 5 4 7
Interest 6 5 4 5 4 4 5 4 5 5 4 5
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 2 2 4 2 -3 4 2 1 2 2 2 1
Tax % 20% 37% 40% 27% 42% 28% 28% 33% 34% 14% 21% 32%
Net Profit 2 1 2 2 -2 3 1 1 1 2 2 1
EPS in Rs 1.19 0.84 1.71 1.36 -1.37 1.91 0.89 0.69 0.96 1.22 1.28 0.71
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
72 85 87 126 97 74 117 120 133 136 105 144 148
69 82 83 109 90 82 107 107 118 113 101 134 138
Operating Profit 3 3 5 17 7 -9 10 13 16 23 4 10 10
OPM % 4% 4% 5% 14% 7% -12% 8% 11% 12% 17% 4% 7% 6%
Other Income 29 78 4 -0 4 2 3 3 5 7 22 20 20
Interest 3 3 2 3 6 7 6 6 7 12 18 17 18
Depreciation 0 1 1 1 2 3 3 4 4 4 4 4 4
Profit before tax 29 77 6 13 2 -17 3 6 9 14 5 8 7
Tax % 4% 5% 24% 32% 66% -0% 27% 29% 15% 31% 31% 30%
Net Profit 28 73 4 9 1 -17 2 4 8 9 3 6 6
EPS in Rs 3.00 6.46 0.47 0.00 1.80 3.12 5.58 7.04 2.53 4.46 4.17
Dividend Payout % 0% 4% 46% 36% 0% -0% 0% 0% 33% 28% 39% 22%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:5.38%
5 Years:4.31%
3 Years:2.64%
TTM:21.53%
Compounded Profit Growth
10 Years:24.08%
5 Years:19.89%
3 Years:-9.28%
TTM:96.43%
Stock Price CAGR
10 Years:-11.80%
5 Years:-18.60%
3 Years:-33.31%
1 Year:-53.97%
Return on Equity
10 Years:3.45%
5 Years:6.02%
3 Years:5.95%
Last Year:5.77%

Balance Sheet Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
14 13 13 13 13 13 13 13 13 13 13 13 13
Reserves 18 88 89 95 95 78 81 85 90 92 93 86 85
Borrowings 10 12 5 30 43 31 18 28 16 133 114 113 129
46 49 32 49 48 50 74 66 85 68 60 77 74
Total Liabilities 88 163 139 187 200 173 186 193 205 307 281 289 300
5 6 16 17 71 68 66 64 62 59 57 53 51
CWIP 3 5 3 41 0 0 1 1 0 0 0 0 0
Investments 1 1 2 2 21 19 18 17 15 13 16 6 2
79 152 118 127 107 86 102 111 128 235 208 230 248
Total Assets 88 163 139 187 200 173 186 193 205 307 281 289 300

Cash Flows Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-0 -16 -3 -2 -1 11 14 -2 19 0 15 3
33 5 43 -40 -23 9 3 -3 -1 -101 23 11
-6 0 -12 20 3 -19 -19 5 -18 103 -37 -16
Net Cash Flow 27 -11 29 -22 -20 2 -2 -0 0 3 2 -1

Ratios Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 17% 7% 7% 17% 7% -7% 8% 10% 13% 15% 10% 12%
Debtor Days 86 99 114 111 80 111 59 16 47 81 120 103
Inventory Turnover 2.69 3.15 3.96 5.17 3.69 3.45 6.03 6.62 5.91 5.18 4.57 5.30