Kilburn Engineering Limited (522101) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Kilburn Engineering Limited ₹642, price ₹525, upside +22.5%, quality 36 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Kilburn Engineering Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range ₹21.19 – ₹593.05 · fair‑value band ₹404.34 – ₹1,113 · the ₹524.55 price screens below the ₹642.46 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow Kilburn Engineering in your weekly email
Every Wednesday you see whether Kilburn Engineering is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Kilburn Engineering Limited designs, manufactures, supplies, installs, and commissions customized process equipment for various applications in India and internationally.
Show more
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 and tube heat exchangers, finned tube heaters and coolers, incinerators, and direct/indirect fired heaters. Further, it provides material handling systems, including pneumatic conveying systems, and vibratory equipment and feeders; heavy duty and special fans; and tea dryers and continuous mechanized withering systems for tea leaf. The company serves chemical, cement, food processing, petrochemical, oil and gas, power, steel and mining, fertilizer, waste water treatment, and food industries. Kilburn Engineering Limited was incorporated in 1987 and is based in Thane, India.
Stock analysis
Kilburn Engineering Limited (522101) currently trades at ₹524.55, while our model-based Fair Value estimate is ₹642.46, implying the stock looks roughly 18.4% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹1,164 per share, and 10 of the 17 models we run sit above the ₹524.55 price.
Bear case: the Asset-Based group reads lowest at ₹147.15, and 7 of the 17 models stay below the price. Evidence for this calculation is medium.
Scenario range: ₹404.34 (bear) to ₹1,113 (bull), the price of ₹524.55 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 36/100 (below-average quality), in the Industrial Goods sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
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. FY2022 was a trough year, so the rate overstates the trend.
Key figures
Market cap ₹215M (≈ $2.2M) · P/E ratio 6.2 · P/S ratio 0.95 · EPS (TTM) ₹2.50 · Dividend yield 2.5% · Net margin 15.3% · Return on equity −2.4% · Return on assets (EBIT) 12.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 12% below its 52-week high and 51% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrial Goods peers we cover trades at −37% fair-value upside, at 22%, 522101 screens cheaper than that median.
Fair Value models
Bear ₹404.34Fair Value ₹642.46Bull ₹1,113
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (₹0.2533 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.58/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+48.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+41.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+48.0%
Start year 2021 (pandemic). Over 10 years: +16.6% a year
Revenue growth 12 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+15.1%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+43.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+40.9%
Dividend (yield on the price)2.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.52.9% vs 9.9%, picking up
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−140% → 22%
2026 sits 50% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2021 (pandemic)
⚠ Revenue per share shrinking 2.7%/yr over ~7Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Compare Kilburn Engineering Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Diversified Machinery” was too small, so the broader sector is used.)Industrials · 5266 stocks
Beats the sector median on 3/9 measures
Overall it trails its sector peers.
Valuation
Quality Score36 · Bottom 25%
Fair Value upside−75.9% · Bottom 25%
Profitability
Return on assets−0.7% · Bottom 25%
Net margin (TTM)−2.9% · Bottom 25%
Operating margin (TTM)−3.7% · Bottom 25%
Growth and dividend
Revenue growth−55.4% · Bottom 25%
Dividend yield (TTM)2.5% · Above median
Balance sheet
Debt / equity0.05× · Below median
Valuation Multiplesvs Industrials median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Kilburn Engineering Limited (522101) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ₹642.46 versus a price of ₹524.55, about +22% upside (undervalued).
What is the fair value of 522101?
Our model-based fair value for Kilburn Engineering Limited is ₹642.46 (as of Sep 24, 2026), built from audited fundamentals. The current price: ₹524.55.
What is the quality score of 522101?
Kilburn Engineering Limited has a Quality Score of 36/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Kilburn Engineering Limited (522101)?
Our model-based price target is the fair value of ₹642.46 (as of Sep 24, 2026) from 17 valuation models. Cautious scenario ₹404.34, optimistic scenario ₹1,113. It is a calculation from audited fundamentals, not an analyst target.
What is the Kilburn Engineering Limited stock forecast for 2026?
Our models put fair value at ₹642.46, about +22% upside versus a price of ₹524.55 (undervalued). Cautious scenario ₹404.34, optimistic scenario ₹1,113. The calculation is refreshed regularly with new filings.
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 Sep 24, 2026).
What is the intrinsic value of Kilburn Engineering Limited (522101)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Kilburn Engineering Limited it is ₹642.46 per share (as of Sep 24, 2026), against a price of ₹524.55. It is the blended result of 17 valuation models (cash flow, earnings, asset, dividend).
Is Kilburn Engineering Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 522101 trades below its calculated fair value: price ₹524.55, fair value ₹642.46, a gap of about +22% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 522101?
No. The price is what the market pays today (₹524.55); the fair value is what the company's own numbers justify (₹642.46). For Kilburn Engineering Limited the two are ₹117.91 per share apart. That gap is exactly why we show both numbers side by side.
How much is Kilburn Engineering Limited worth?
The market values Kilburn Engineering Limited at about ₹215M (market capitalisation, as of Sep 24, 2026). Per share that is ₹524.55; our models calculate a fair value of ₹642.46 per share.
What do the bullish and bearish scenarios say about 522101?
Our models span a range for Kilburn Engineering Limited: cautious scenario ₹404.34, base ₹642.46, optimistic ₹1,113 per share (as of Sep 24, 2026, price ₹524.55). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 522101?
Kilburn Engineering Limited trades at a price-to-earnings ratio of 6.2 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹642.46 is built from several models across several years.
How solid is the balance sheet of Kilburn Engineering Limited (522101)?
Balance-sheet figures for Kilburn Engineering Limited (as of Sep 24, 2026): return on equity −2.4%, debt of 0.05 per unit of equity. They feed the Quality Score of 36/100, which measures business quality independently of the share price.
How far is 522101 from its 52-week high?
Kilburn Engineering Limited trades at ₹524.55, about 12% below its 52-week high of ₹593.05 and 51% above the low of ₹347.50 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹642.46 is for.
Which stocks are comparable to Kilburn Engineering Limited?
From the same area (Industrial Goods) we also value DISAQ, BATLIBOI, Axtel Industries Limited, T & I Global Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Kilburn Engineering Limited stock attractive at the current price?
The data as of Sep 24, 2026: price ₹524.55, calculated fair value ₹642.46 (+22%), Quality Score 36/100, from 17 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 522101 calculated?
We run Kilburn Engineering Limited through 17 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹642.46, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Kilburn Engineering Limited currently trades 18 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Kilburn Engineering Limited (522101)?
The closing price on Oct 1, 2026 was ₹524.55. Our model-based fair value is ₹642.46, about +22% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kilburn Engineering Limited right now?
The model range is unusually wide (₹404.34 to ₹1,113). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Kilburn Engineering Limited
How large is the market capitalisation of Kilburn Engineering Limited (522101)?
The market capitalisation of Kilburn Engineering Limited is ₹215M (≈ $2.2M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Kilburn Engineering Limited (522101)?
The price-to-sales ratio of Kilburn Engineering Limited is 0.95 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Kilburn Engineering Limited (522101)?
Earnings per share at Kilburn Engineering Limited are ₹2.50 (price ÷ EPS = P/E 6.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Kilburn Engineering Limited (522101)?
The dividend yield of Kilburn Engineering Limited is 2.5%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Kilburn Engineering Limited (522101)?
The net margin of Kilburn Engineering Limited is 15.3% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Kilburn Engineering Limited (522101)?
The return on equity (ROE) of Kilburn Engineering Limited is −2.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Kilburn Engineering Limited (522101)?
On an EBIT basis the return on assets of Kilburn Engineering Limited is 12.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Kilburn Engineering Limited (522101)?
The operating margin of Kilburn Engineering Limited is −3.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kilburn Engineering Limited (522101)?
Revenue at Kilburn Engineering Limited is growing −55.4% versus a year earlier (3y avg +41.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Kilburn Engineering Limited (522101)?
Earnings per share at Kilburn Engineering Limited are growing −4.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Kilburn Engineering Limited (522101) generate?
The free cash flow of Kilburn Engineering Limited is −₹338M (fiscal year 2026). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Kilburn Engineering Limited (522101) carry?
The net debt of Kilburn Engineering Limited is ₹446M (fiscal year 2026). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Kilburn Engineering Limited in the live analysis
One click puts Kilburn Engineering Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
