Kilburn Engineering Ltd
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]
- Market Cap ₹ 1,732 Cr.
- Current Price ₹ 414
- High / Low ₹ 468 / 142
- Stock P/E 43.7
- Book Value ₹ 58.2
- Dividend Yield 0.24 %
- ROCE 26.7 %
- ROE 22.7 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Debtor days have improved from 99.8 to 76.3 days.
Cons
- Stock is trading at 7.11 times its book value
- Promoter holding has decreased over last 3 years: -7.34%
* 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: Capital Goods-Non Electrical Equipment Industry: Engineering
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
74 | 117 | 120 | 133 | 136 | 105 | 144 | 131 | 88 | 123 | 222 | 293 | |
82 | 107 | 107 | 118 | 113 | 101 | 134 | 122 | 81 | 109 | 187 | 228 | |
Operating Profit | -9 | 10 | 13 | 16 | 23 | 4 | 10 | 9 | 7 | 13 | 35 | 65 |
OPM % | -12% | 8% | 11% | 12% | 17% | 4% | 7% | 7% | 8% | 11% | 16% | 22% |
2 | 3 | 3 | 5 | 7 | 22 | 20 | 19 | -117 | 2 | 15 | 3 | |
Interest | 7 | 6 | 6 | 7 | 12 | 18 | 17 | 17 | 11 | 9 | 8 | 9 |
Depreciation | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 |
Profit before tax | -17 | 3 | 6 | 9 | 14 | 5 | 8 | 7 | -126 | 3 | 39 | 55 |
Tax % | 0% | 27% | 29% | 15% | 31% | 31% | 30% | 25% | -27% | 49% | 22% | 29% |
-17 | 2 | 4 | 8 | 9 | 3 | 6 | 5 | -92 | 2 | 30 | 40 | |
EPS in Rs | -12.68 | 1.80 | 3.12 | 5.98 | 7.04 | 2.53 | 4.47 | 3.90 | -32.51 | 0.45 | 8.41 | 9.49 |
Dividend Payout % | 0% | 0% | 0% | 33% | 28% | 39% | 22% | 0% | 0% | 0% | 12% | 21% |
Compounded Sales Growth | |
---|---|
10 Years: | 10% |
5 Years: | 15% |
3 Years: | 49% |
TTM: | 32% |
Compounded Profit Growth | |
---|---|
10 Years: | 32% |
5 Years: | 46% |
3 Years: | 4% |
TTM: | 31% |
Stock Price CAGR | |
---|---|
10 Years: | 30% |
5 Years: | 76% |
3 Years: | 113% |
1 Year: | 178% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 22% |
3 Years: | 22% |
Last Year: | 23% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 28 | 34 | 36 | 42 |
Reserves | 78 | 81 | 85 | 90 | 92 | 93 | 86 | 90 | 20 | 39 | 70 | 202 |
31 | 18 | 28 | 16 | 133 | 114 | 113 | 122 | 86 | 76 | 64 | 73 | |
50 | 74 | 66 | 85 | 68 | 60 | 77 | 51 | 68 | 83 | 93 | 112 | |
Total Liabilities | 173 | 186 | 193 | 205 | 307 | 281 | 289 | 276 | 201 | 233 | 262 | 429 |
68 | 66 | 64 | 62 | 59 | 57 | 53 | 49 | 45 | 42 | 43 | 51 | |
CWIP | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 |
Investments | 19 | 18 | 17 | 15 | 13 | 16 | 6 | 2 | 8 | 10 | 8 | 108 |
86 | 102 | 111 | 128 | 235 | 208 | 230 | 226 | 148 | 182 | 210 | 265 | |
Total Assets | 173 | 186 | 193 | 205 | 307 | 281 | 289 | 276 | 201 | 233 | 262 | 429 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
11 | 14 | -2 | 19 | 0 | 15 | 3 | 10 | 5 | -1 | 20 | 26 | |
9 | 3 | -3 | -1 | -101 | 23 | 11 | 4 | 8 | -5 | -8 | -123 | |
-19 | -19 | 5 | -18 | 103 | -37 | -16 | -13 | -8 | 4 | -16 | 97 | |
Net Cash Flow | 2 | -2 | -0 | 0 | 3 | 2 | -1 | 1 | 4 | -3 | -4 | 0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 111 | 59 | 16 | 47 | 81 | 120 | 103 | 90 | 173 | 150 | 73 | 76 |
Inventory Days | 93 | 52 | 59 | 68 | 58 | 92 | 75 | 53 | 72 | 60 | 85 | 50 |
Days Payable | 179 | 129 | 155 | 145 | 144 | 148 | 154 | 121 | 192 | 147 | 76 | 65 |
Cash Conversion Cycle | 24 | -18 | -79 | -30 | -5 | 64 | 24 | 21 | 53 | 63 | 82 | 62 |
Working Capital Days | 108 | 54 | 104 | 80 | 239 | 369 | 352 | 456 | 174 | 170 | 116 | 136 |
ROCE % | -7% | 8% | 10% | 13% | 15% | 10% | 12% | 11% | 7% | 9% | 29% | 27% |
Documents
Announcements
- Disclosures under Reg. 29(1) of SEBI (SAST) Regulations, 2011 2d
-
Announcement under Regulation 30 (LODR)-Allotment
20 Jul - Company has approved allotment of 14 Lakhs equity shares on conversion of convertible warrants in meeting of share allotment committee held on 19th July, 2024, …
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 17 Jul
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
12 Jul - Copy of Press Release on the acquisition of prime Factory Unit
-
Announcement under Regulation 30 (LODR)-Acquisition
12 Jul - The Board have approved the terms of proposed acquisition of factory unit to meet requirement for additional working space, in view of upcoming orders, as …
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Concalls
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT REC
-
Nov 2023TranscriptNotesPPT
-
Aug 2023Transcript PPT
-
Jul 2023TranscriptNotesPPT
Product Portfolio
Co manufactures special purpose process equipment and systems which include Dryers & Coolers, Adsorption System, Oil & Gas industry packages, Fabricated Equipment, Heat Transfer Systems among others.
Their applications range from drying and processing of materials, such as PVC, Carbon Black, Soda Ash, Sodium Cyanide, Rubber, Heavy Chemicals, Sewage, to Sugar, among others.[1] KEL continued to be the market leader in the manufacture of tea dryers in the industry.[2]