Kilburn Office Automation Ltd

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

Kilburn Office Automation Ltd

₹ 1.10 0.00%
27 Feb 2020
kilburn.in BSE: 523218
About

Kilburn Office Automation is engaged in the business of OFFICE AUTOMATION PRODUCTS.

[ add key points ]
Website BSE
  • Market Cap ₹ 0.74 Cr.
  • Current Price ₹ 1.10
  • High / Low ₹ /
  • Stock P/E
  • Book Value ₹ 3.13
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.35 times its book value
  • Promoter holding has increased by 42.9% over last quarter.

Cons

  • Company has low interest coverage ratio.

* 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

Sector: Miscellaneous Industry: Miscellaneous

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Dec 2023 Jun 2024 Sep 2024 Dec 2024
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.07 0.11 0.09 0.08 0.00 0.23 0.01 0.02 0.00 0.00 0.10 0.04 0.05
Operating Profit -0.07 -0.11 -0.09 -0.08 0.00 -0.23 -0.01 -0.02 0.00 0.00 -0.10 -0.04 -0.05
OPM %
0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -0.07 -0.11 -0.09 -0.08 0.00 -0.22 -0.01 -0.02 0.00 0.00 -0.10 -0.04 -0.05
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -20.00% -25.00% -20.00%
-0.07 -0.12 -0.09 -0.08 0.00 -0.22 -0.01 -0.02 0.00 0.00 -0.07 -0.03 -0.03
EPS in Rs -0.10 -0.18 -0.13 -0.12 0.00 -0.33 -0.01 -0.03 0.00 0.00 -0.10 -0.04 -0.04
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2024
54.87 39.48 24.25 7.31 12.89 3.44 0.04 3.71 0.00 0.00 0.00 0.01
47.86 43.83 27.81 11.10 14.74 4.26 0.84 4.03 0.25 0.10 0.04 1.20
Operating Profit 7.01 -4.35 -3.56 -3.79 -1.85 -0.82 -0.80 -0.32 -0.25 -0.10 -0.04 -1.19
OPM % 12.78% -11.02% -14.68% -51.85% -14.35% -23.84% -2,000.00% -8.63% -11,900.00%
1.35 11.74 1.48 5.53 0.07 0.07 0.07 0.01 0.01 0.01 0.00 0.00
Interest 7.43 8.69 7.32 2.98 0.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.28 0.20 0.12 0.10 0.10 0.05 0.02 0.01 0.00 0.00 0.00 0.00
Profit before tax 0.65 -1.50 -9.52 -1.34 -2.05 -0.80 -0.75 -0.32 -0.24 -0.09 -0.04 -1.19
Tax % 13.85% 2.00% -2.21% -5.97% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -25.21%
0.56 -1.53 -9.30 -1.26 -2.05 -0.80 -0.76 -0.32 -0.24 -0.09 -0.04 -0.89
EPS in Rs 0.83 -2.27 -13.78 -1.87 -3.04 -1.19 -1.13 -0.47 -0.36 -0.13 -0.06 -1.32
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -48%
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: 6%
5 Years: %
3 Years: %
TTM: %
Stock Price CAGR
10 Years: -15%
5 Years: 0%
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Sep 2024
Equity Capital 6.75 6.75 6.75 6.75 6.75 6.75 6.75 6.75 6.75 6.75 6.75 6.75
Reserves 7.38 5.85 -3.45 -4.71 -6.79 -7.59 -8.35 -8.67 -8.90 -8.99 -9.03 -4.64
29.81 24.91 29.26 35.64 25.38 23.07 16.36 7.79 7.33 7.37 7.40 0.00
43.77 35.91 36.13 6.86 2.97 1.19 0.94 0.95 0.98 0.76 0.74 0.00
Total Liabilities 87.71 73.42 68.69 44.54 28.31 23.42 15.70 6.82 6.16 5.89 5.86 2.11
1.71 1.33 1.31 0.35 0.11 0.06 0.03 0.02 0.02 0.02 0.02 0.00
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
86.00 72.09 67.38 44.19 28.20 23.36 15.67 6.80 6.14 5.87 5.84 2.11
Total Assets 87.71 73.42 68.69 44.54 28.31 23.42 15.70 6.82 6.16 5.89 5.86 2.11

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2024
3.21 2.82 2.91 -10.44 9.43 4.83 4.08 9.13 -0.20 -0.03 -0.03
-1.64 10.35 -0.16 7.41 0.61 0.34 0.17 0.01 0.01 0.01 0.00
-2.11 -13.56 -2.98 2.76 -10.26 -2.64 -6.72 -8.57 -0.41 0.02 0.02
Net Cash Flow -0.54 -0.39 -0.23 -0.27 -0.22 2.53 -2.47 0.58 -0.61 0.00 -0.01

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2024
Debtor Days 246.39 322.19 468.71 594.69 238.99 582.51 0.00 97.40
Inventory Days 303.26 259.54 453.76 1,326.95 213.12 389.69 43,921.67 5.13
Days Payable 389.83 377.98 682.19 312.35 48.20 54.75 6,205.00 52.29
Cash Conversion Cycle 159.83 203.76 240.28 1,609.29 403.91 917.46 37,716.67 50.24
Working Capital Days 207.61 253.69 323.46 1,397.59 473.17 1,212.78 43,982.50 58.05
ROCE % 20.75% -4.96% -6.28% -9.91% -5.81% -3.36% -4.06% -3.10% -4.34% -1.75% -0.78%

Shareholding Pattern

Numbers in percentages

Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019Sep 2024Dec 2024Mar 2025
50.85% 50.85% 50.85% 50.85% 50.85% 50.85% 50.85% 50.85% 50.85% 50.84% 50.84% 93.78%
0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.01%
49.06% 49.06% 49.06% 49.06% 49.06% 49.06% 49.06% 49.06% 49.06% 49.06% 49.06% 6.21%
No. of Shareholders 4,5034,5034,4164,4204,4214,4244,4234,4254,4264,4264,4254,001

* 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

Credit ratings