Fair Value Calculator Fair Value Calculator
EN DE

Kilburn Engineering Limited (522101) Fair Value & Analysis

Industrial Goods · IN · Market cap ₹215M

KE Kilburn Engineering Limited 522101 · BSE
Price₹481.20
Fair Value₹1,409
Upside+192.9%
Quality43/100
Watch Kilburn Engineering Limited for free — get notified when fair value or trend changes. Watch for free
Evidence: High Range ₹666.94 – ₹1,770

Fair value as of: Jul 4, 2026

From 17 valuation models · updated today

Share price −2.3% over the past month.

Price vs Fair Value (12 months)

₹593.05 ₹452.30 Fair Value ₹1,409 Jul 2025 Jul 2026

12‑month range ₹452.30 – ₹593.05 · fair‑value band ₹666.94 – ₹1,770 · the ₹481.20 price screens below the ₹1,409 fair value. As of Jul 4, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

Kilburn Engineering Limited (522101) currently trades at ₹481.20, while our model-based Fair Value estimate is ₹1,409 — implying the stock looks roughly 192.9% undervalued today. We read business quality at 43/100 (below-average quality), in the Industrial Goods sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high) — always confirm before acting.

Over the trailing twelve months, Kilburn Engineering Limited generated revenue of ₹820M at a net margin of -2.9%. Revenue declined 55.4% year over year. It earns a return on equity of -2.4%. Net debt stands at ₹446M. Fundamentals as of Jul 4, 2026

Key figures & financial health

Revenue (TTM) ₹820M
Revenue growth (YoY) -55.4%
Net margin -2.9%
Return on equity -2.4%
Free cash flow −₹338M FY2026
P/E ratio 6.2
More key figures
Operating margin -3.7%
EPS (TTM) ₹2.50
Dividend yield 2.5%
EPS growth (YoY) -4.9%
Net debt ₹446M FY2026

Figures from reported company fundamentals (EODHD) · as of Jul 4, 2026. TTM = trailing twelve months.

About the company

Kilburn Engineering Limited designs, manufactures, supplies, installs, and commissions customized process equipment for various applications in India and internationally. The company offers dryers and coolers, including coolers; calciners and kilns; fluid bed dryers and coolers; vibrating fluid bed dryers; paddle and conveyorised dryers and coolers; and coal drying systems, as well as rotary, sludge, flash, swirl, sugar, paddle, and coconut dryers. It also provides adsorption systems, such as gas dryers, organic liquid drying systems, and vapor recovery systems; and oil field systems comprising instrument and utility gas drying systems, gas conditioning systems, inlet manifolds, test separators, and H2S and CO2 removal systems. In addition, the company offers fabricated equipment that includes pressure vessels, heat exchangers, columns, reactors, evaporators and condensers, silos, bag filters, cyclones, and other special equipment; and heat transfer systems, which comprise shell …

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Kilburn Engineering Limited reported revenue of ₹6.3B in FY2026 versus ₹1.2B in FY2022, a compound +50.4%/yr. Reported net income was ₹962M in FY2026, compounding +180.7%/yr from FY2022.

Revenue +50.4%/yr
FY22 ₹1.2B
FY23 ₹2.2B
FY24 ₹3.3B
FY25 ₹4.2B
FY26 ₹6.3B
Net income +180.7%/yr
FY22 ₹15.5M
FY23 ₹301M
FY24 ₹505M
FY25 ₹624M
FY26 ₹962M

Is 522101 fairly valued? → Check now

Similar stocks

6 more Diversified Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 4, 2026).

Stock Price Fair Value vs Fair Value
Yuken India Limited 522108 ₹783.95 ₹381.13 -51%
Disa India Limited 500068 ₹12,340 ₹6,268 -49%
Axtel Industries Limited 523850 ₹450.45 ₹327.90 -27%
Singer India Limited 505729 ₹69.75 ₹40.38 -42%
Shilchar Technologies Limited 531201 ₹4,408 ₹6,447 +46%
Rajoo Engineers Limited 522257 ₹52.48 ₹8.21 -84%

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is Kilburn Engineering Limited (522101) undervalued?
As of Jul 4, 2026, our model estimates a fair value of ₹1,409 versus a price of ₹481.20 — about +193% (undervalued). Model-based estimate, not financial advice.
What is the fair value of 522101?
Our model-based fair value for Kilburn Engineering Limited is ₹1,409 (as of Jul 4, 2026), built from audited fundamentals. The current price is ₹481.20.
What is the quality score of 522101?
Kilburn Engineering Limited has a Quality Score of 43/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Kilburn Engineering Limited (522101)?
Kilburn Engineering Limited reported trailing-twelve-month revenue of about ₹820M (latest available figure, as of Jul 4, 2026).
What is the net profit margin of 522101?
The net profit margin of Kilburn Engineering Limited is about -2.9%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Kilburn Engineering Limited pay a dividend?
Kilburn Engineering Limited currently shows a dividend yield of about 2.49% relative to its recent price (as of Jul 4, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data — nothing guessed.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.