KSB Ltd

KSB Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

KSB Ltd

₹ 617 1.39%
28 Feb - close price
ksbindia.in BSE: 500249 NSE: KSB
About

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]

Key Points

Business Profile[1]
KSB Limited is a prominent player in the pump and valve industry, serving diverse sectors such as energy, water, wastewater, construction, and general industries. Founded in 1960 and headquartered in Pune, Maharashtra, the company has established itself as a key player with a robust presence in domestic and international markets.

Website BSE NSE
  • Market Cap ₹ 10,738 Cr.
  • Current Price ₹ 617
  • High / Low ₹ 1,060 / 582
  • Stock P/E 44.6
  • Book Value ₹ 81.9
  • Dividend Yield 0.57 %
  • ROCE 24.2 %
  • ROE 18.0 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 7.54 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 Nifty 500 Nifty MidSmallcap 400 Nifty Smallcap 250 Nifty 500 Multicap 50:25:25 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
445 418 448 431 525 490 591 564 603 544 646 616 726
388 363 387 377 448 432 506 493 522 483 555 529 628
Operating Profit 56 55 61 54 77 57 85 70 81 61 91 88 98
OPM % 13% 13% 14% 13% 15% 12% 14% 12% 13% 11% 14% 14% 14%
8 10 17 11 9 9 12 8 6 10 14 7 10
Interest 2 1 1 1 2 1 1 2 2 1 1 1 0
Depreciation 11 10 11 12 12 12 12 12 14 13 13 14 14
Profit before tax 52 53 65 52 71 54 84 64 72 58 91 80 94
Tax % 27% 26% 26% 27% 24% 26% 25% 25% 27% 25% 24% 26% 25%
38 39 48 38 54 40 64 48 53 43 69 59 70
EPS in Rs 2.18 2.24 2.78 2.17 3.11 2.30 3.66 2.76 3.03 2.48 3.94 3.41 4.02
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
730 800 817 825 946 1,093 1,294 1,208 1,497 1,822 2,247 2,533
629 701 713 719 838 965 1,142 1,039 1,287 1,575 1,954 2,196
Operating Profit 101 99 104 105 108 128 152 169 210 247 294 338
OPM % 14% 12% 13% 13% 11% 12% 12% 14% 14% 14% 13% 13%
16 28 31 26 32 27 37 31 36 45 36 42
Interest 3 2 2 3 4 4 5 3 5 6 5 3
Depreciation 27 28 28 29 31 40 46 42 44 45 50 54
Profit before tax 88 97 105 99 105 112 138 155 197 241 275 322
Tax % 32% 33% 34% 34% 35% 34% 29% 37% 26% 26% 26% 25%
60 65 70 65 68 74 98 97 147 179 205 241
EPS in Rs 3.43 3.76 4.01 3.76 3.89 4.25 5.62 5.59 8.43 10.30 11.76 13.84
Dividend Payout % 32% 29% 27% 29% 31% 28% 28% 30% 30% 29% 30% 0%
Compounded Sales Growth
10 Years: 12%
5 Years: 14%
3 Years: 19%
TTM: 13%
Compounded Profit Growth
10 Years: 14%
5 Years: 22%
3 Years: 18%
TTM: 18%
Stock Price CAGR
10 Years: 16%
5 Years: 36%
3 Years: 41%
1 Year: -18%
Return on Equity
10 Years: 15%
5 Years: 17%
3 Years: 18%
Last Year: 18%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
Equity Capital 35 35 35 35 35 35 35 35 35 35 35 35
Reserves 428 471 518 581 628 678 746 812 929 1,058 1,213 1,390
3 24 1 7 13 43 60 62 3 3 3 4
284 332 347 321 354 449 547 588 596 678 759 857
Total Liabilities 751 862 901 943 1,029 1,205 1,388 1,496 1,563 1,773 2,010 2,286
181 191 194 219 308 321 307 318 311 350 419 440
CWIP 8 10 14 16 4 4 34 25 39 25 32 53
Investments 6 6 6 6 6 6 6 6 6 6 6 6
555 655 686 702 711 874 1,040 1,146 1,206 1,392 1,552 1,786
Total Assets 751 862 901 943 1,029 1,205 1,388 1,496 1,563 1,773 2,010 2,286

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
105 34 111 57 -26 78 202 171 62 38 142 187
-12 -18 -33 -60 38 -86 -152 -101 2 -12 5 -146
-39 1 -47 -23 -21 3 -4 -32 -95 -51 -59 -65
Net Cash Flow 54 17 31 -26 -8 -6 46 39 -30 -25 88 -24

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
Debtor Days 63 81 79 72 98 97 84 81 68 81 80 94
Inventory Days 194 193 171 200 193 196 170 212 195 207 184 165
Days Payable 138 147 145 142 139 141 127 155 129 116 98 96
Cash Conversion Cycle 120 127 105 129 153 152 127 138 134 172 165 162
Working Capital Days 41 56 40 60 88 85 54 44 54 76 77 84
ROCE % 20% 20% 20% 17% 17% 16% 16% 18% 22% 24% 24% 24%

Shareholding Pattern

Numbers in percentages

2 Recently
Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
66.69% 66.69% 66.69% 66.69% 66.69% 66.69% 66.69% 66.69% 66.69% 69.80% 69.80% 69.80%
2.45% 2.91% 3.17% 3.23% 3.48% 3.43% 3.51% 4.50% 5.22% 5.38% 5.35% 5.33%
10.97% 10.93% 10.77% 10.85% 10.41% 10.30% 10.88% 10.13% 10.03% 10.07% 10.23% 10.62%
19.89% 19.47% 19.36% 19.21% 19.42% 19.59% 18.92% 18.69% 18.07% 14.74% 14.61% 14.26%
No. of Shareholders 21,34921,42825,71527,19432,79935,74439,87345,74747,45555,28870,32654,962

* 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

Concalls