KSB Ltd
KSB Ltd manufactures a range of standard Industrial end suction and high-pressure multistage pumps, submersible motor pumps and monoblock pumps and other value-added parts, for the agricultural, waste-water treatment, energy (nuclear and conventional power), and oil and gas sectors, as well as other industries.[1]
- Market Cap ₹ 13,885 Cr.
- Current Price ₹ 798
- High / Low ₹ 1,060 / 634
- Stock P/E 62.0
- Book Value ₹ 74.5
- Dividend Yield 0.44 %
- ROCE 23.9 %
- ROE 17.5 %
- Face Value ₹ 2.00
Pros
- Company is almost debt free.
- Company has delivered good profit growth of 22.6% CAGR over last 5 years
- Company has been maintaining a healthy dividend payout of 29.5%
Cons
- Stock is trading at 10.7 times its book value
* 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: Pumps
Part of BSE 250 SmallCap Index Nifty Smallcap 250 Nifty MidSmallcap 400 Nifty 500 Multicap 50:25:25 BSE 400 MidSmallCap Index
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Dec 2012 | Dec 2013 | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
712 | 730 | 800 | 817 | 825 | 946 | 1,093 | 1,294 | 1,208 | 1,497 | 1,822 | 2,247 | 2,409 | |
621 | 629 | 701 | 713 | 719 | 838 | 965 | 1,142 | 1,039 | 1,287 | 1,575 | 1,954 | 2,089 | |
Operating Profit | 91 | 101 | 99 | 104 | 105 | 108 | 128 | 152 | 169 | 210 | 247 | 294 | 320 |
OPM % | 13% | 14% | 12% | 13% | 13% | 11% | 12% | 12% | 14% | 14% | 14% | 13% | 13% |
18 | 16 | 28 | 31 | 26 | 32 | 27 | 37 | 31 | 36 | 45 | 36 | 38 | |
Interest | 5 | 3 | 2 | 2 | 3 | 4 | 4 | 5 | 3 | 5 | 6 | 5 | 4 |
Depreciation | 24 | 27 | 28 | 28 | 29 | 31 | 40 | 46 | 42 | 44 | 45 | 50 | 54 |
Profit before tax | 81 | 88 | 97 | 105 | 99 | 105 | 112 | 138 | 155 | 197 | 241 | 275 | 300 |
Tax % | 28% | 32% | 33% | 34% | 34% | 35% | 34% | 29% | 37% | 26% | 26% | 26% | |
58 | 60 | 65 | 70 | 65 | 68 | 74 | 98 | 97 | 147 | 179 | 205 | 224 | |
EPS in Rs | 3.33 | 3.43 | 3.76 | 4.01 | 3.76 | 3.89 | 4.25 | 5.62 | 5.59 | 8.43 | 10.30 | 11.76 | 12.86 |
Dividend Payout % | 33% | 32% | 29% | 27% | 29% | 31% | 28% | 28% | 30% | 30% | 29% | 30% |
Compounded Sales Growth | |
---|---|
10 Years: | 12% |
5 Years: | 16% |
3 Years: | 23% |
TTM: | 11% |
Compounded Profit Growth | |
---|---|
10 Years: | 13% |
5 Years: | 23% |
3 Years: | 28% |
TTM: | 9% |
Stock Price CAGR | |
---|---|
10 Years: | 22% |
5 Years: | 42% |
3 Years: | 47% |
1 Year: | 21% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 15% |
3 Years: | 17% |
Last Year: | 17% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Dec 2012 | Dec 2013 | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Jun 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
Reserves | 391 | 428 | 471 | 518 | 581 | 628 | 678 | 746 | 812 | 929 | 1,058 | 1,213 | 1,261 |
17 | 3 | 24 | 1 | 7 | 13 | 43 | 60 | 62 | 3 | 3 | 3 | 3 | |
269 | 284 | 332 | 347 | 321 | 354 | 449 | 547 | 588 | 596 | 678 | 759 | 877 | |
Total Liabilities | 712 | 751 | 862 | 901 | 943 | 1,029 | 1,205 | 1,388 | 1,496 | 1,563 | 1,773 | 2,010 | 2,176 |
158 | 181 | 191 | 194 | 219 | 308 | 321 | 307 | 318 | 311 | 350 | 419 | 424 | |
CWIP | 27 | 8 | 10 | 14 | 16 | 4 | 4 | 34 | 25 | 39 | 25 | 32 | 37 |
Investments | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
521 | 555 | 655 | 686 | 702 | 711 | 874 | 1,040 | 1,146 | 1,206 | 1,392 | 1,552 | 1,709 | |
Total Assets | 712 | 751 | 862 | 901 | 943 | 1,029 | 1,205 | 1,388 | 1,496 | 1,563 | 1,773 | 2,010 | 2,176 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Dec 2012 | Dec 2013 | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
125 | 105 | 34 | 111 | 57 | -26 | 78 | 202 | 171 | 62 | 38 | 142 | |
-38 | -12 | -18 | -33 | -60 | 38 | -86 | -152 | -101 | 2 | -12 | 5 | |
-68 | -39 | 1 | -47 | -23 | -21 | 3 | -4 | -32 | -95 | -51 | -59 | |
Net Cash Flow | 18 | 54 | 17 | 31 | -26 | -8 | -6 | 46 | 39 | -30 | -25 | 88 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Dec 2012 | Dec 2013 | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 74 | 63 | 81 | 79 | 72 | 98 | 97 | 84 | 81 | 68 | 81 | 80 |
Inventory Days | 197 | 194 | 193 | 171 | 200 | 193 | 196 | 170 | 212 | 195 | 207 | 184 |
Days Payable | 114 | 138 | 147 | 145 | 142 | 139 | 141 | 127 | 155 | 129 | 116 | 98 |
Cash Conversion Cycle | 157 | 120 | 127 | 105 | 129 | 153 | 152 | 127 | 138 | 134 | 172 | 165 |
Working Capital Days | 63 | 41 | 56 | 40 | 60 | 88 | 85 | 54 | 44 | 54 | 76 | 77 |
ROCE % | 19% | 20% | 20% | 20% | 17% | 17% | 16% | 16% | 18% | 22% | 24% | 24% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
19 Nov - Transcript of Institutional Investors Meet held on 14th November 2024.
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
15 Nov - KSB Limited reports Q3 2024 results with 9.37% sales growth.
- Announcement under Regulation 30 (LODR)-Investor Presentation 14 Nov
-
Reappointment Of Secretarial Auditors, Cost Auditors And Internal Auditors Of The Company.
13 Nov - Re-appointment of auditors for financial years 2025-2027.
-
Unaudited Financial Results And Limited Review Report Of The Auditors For The Quarter Ended 30Th September, 2024
13 Nov - Unaudited financial results for Q3 2024 released.
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 2013
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
Concalls
-
Nov 2024Transcript PPT
-
Aug 2024Transcript PPT
-
Mar 2024TranscriptPPT
-
Nov 2023TranscriptPPT
-
Aug 2023TranscriptPPT
-
Mar 2023Transcript PPT
-
Aug 2022Transcript PPT
-
May 2022Transcript PPT
-
Nov 2021TranscriptNotesPPT
-
Sep 2019TranscriptNotesPPT
-
Jul 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Mar 2019TranscriptNotesPPT
-
Mar 2019TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
Product Offerings
The company offers a comprehensive range of KSB pumps and valves for various industries. It fulfills demands of customers present in water, energy, agriculture, construction, Oil & Gas, and process Industries.
It also offers services & spare parts and training for O&M of its pumps & valves.[1]