KSB Ltd

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

KSB Ltd

₹ 703 0.80%
03 Apr 4:01 p.m.
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 ₹ 12,242 Cr.
  • Current Price ₹ 703
  • High / Low ₹ 1,060 / 582
  • Stock P/E 49.5
  • Book Value ₹ 85.4
  • Dividend Yield 0.50 %
  • ROCE 23.9 %
  • ROE 17.8 %
  • Face Value ₹ 2.00
    Edit ratios

    Pros

    • Company is almost debt free.
    • Company has delivered good profit growth of 22.0% CAGR over last 5 years
    • Company has been maintaining a healthy dividend payout of 28.6%

    Cons

    • Stock is trading at 8.24 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 Total Market Nifty Microcap 250

    Edit Columns
    Loading peers table ...

      Quarterly Results

      Consolidated Figures in Rs. Crores / View Standalone

      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%
      10 11 15 12 11 10 11 11 9 13 13 10 14
      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 54 55 64 53 73 55 83 67 75 60 90 83 98
      Tax % 27% 26% 26% 27% 24% 26% 24% 25% 27% 25% 24% 26% 25%
      39 40 47 39 56 41 63 50 55 45 68 62 73
      EPS in Rs 2.26 2.32 2.72 2.24 3.21 2.35 3.61 2.88 3.16 2.56 3.91 3.55 4.20
      Raw PDF

      Profit & Loss

      Consolidated Figures in Rs. Crores / View Standalone

      Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
      731 802 819 826 946 1,093 1,294 1,208 1,497 1,822 2,247 2,533
      629 701 713 720 838 965 1,142 1,039 1,287 1,575 1,954 2,196
      Operating Profit 102 101 106 106 108 128 152 169 210 247 294 338
      OPM % 14% 13% 13% 13% 11% 12% 12% 14% 14% 14% 13% 13%
      12 23 24 29 35 24 40 33 40 50 42 50
      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 86 94 100 103 108 109 140 157 201 245 280 331
      Tax % 33% 34% 36% 33% 34% 34% 28% 40% 26% 25% 26% 25%
      67 68 69 69 71 72 101 94 149 183 209 248
      EPS in Rs 3.84 3.93 3.95 3.94 4.07 4.12 5.79 5.39 8.59 10.50 12.00 14.22
      Dividend Payout % 29% 28% 28% 28% 29% 29% 28% 32% 29% 29% 29% 28%
      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: 19%
      Stock Price CAGR
      10 Years: 18%
      5 Years: 54%
      3 Years: 39%
      1 Year: -11%
      Return on Equity
      10 Years: 14%
      5 Years: 16%
      3 Years: 17%
      Last Year: 18%

      Balance Sheet

      Consolidated Figures in Rs. Crores / View Standalone

      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 477 522 568 625 676 723 794 856 976 1,108 1,267 1,451
      3 24 1 7 13 43 60 62 3 3 3 4
      284 332 347 321 354 449 547 588 596 679 761 859
      Total Liabilities 799 914 951 988 1,077 1,250 1,436 1,540 1,609 1,825 2,066 2,348
      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 48 50 51 54 58 60 64 66 70 74 80 88
      561 663 691 699 707 865 1,030 1,130 1,190 1,375 1,535 1,767
      Total Assets 799 914 951 988 1,077 1,250 1,436 1,540 1,609 1,825 2,066 2,348

      Cash Flows

      Consolidated Figures in Rs. Crores / View Standalone

      Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
      105 112 58 -25 77 202 171 62 38 142 187
      -11 -33 -61 39 -86 -152 -101 2 -12 5 -146
      -39 -48 -23 -21 2 -4 -32 -95 -51 -59 -65
      Net Cash Flow 56 31 -26 -7 -6 46 39 -30 -25 88 -24

      Ratios

      Consolidated Figures in Rs. Crores / View Standalone

      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 82 80 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 120 127 106 130 153 152 127 138 134 172 165 162
      Working Capital Days 41 56 40 60 88 85 54 44 54 76 77 84
      ROCE % 18% 17% 17% 17% 16% 15% 16% 18% 21% 23% 23% 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