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 ₹ 11,726 Cr.
- Current Price ₹ 674
- High / Low ₹ 1,060 / 618
- Stock P/E 52.4
- Book Value ₹ 74.5
- Dividend Yield 0.52 %
- 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 9.05 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 MidSmallcap 400 Nifty 500 Nifty Total Market Nifty 500 Multicap 50:25:25 Nifty Smallcap 250
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: | 17% |
5 Years: | 37% |
3 Years: | 44% |
1 Year: | -6% |
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
-
Annual Disclosure Of Not Being A Large Corporate.
28 Jan - Annual disclosure of not being a Large Corporate.
-
Change Of Name Of Registrar And Transfer Agent (''RTA'') From ''Link Intime India Private Limited'' To ''MUFG Intime India Private Limited''
21 Jan - Change of name of Registrar and Share Transfer Agent.
-
Announcement under Regulation 30 (LODR)-Change in Management
15 Jan - Completion of tenure of Independent Director Mr. Viswanathan.
-
Shareholder Meeting / Postal Ballot-Scrutinizer"s Report
14 Jan - Submission of voting results for director appointment.
-
Closure of Trading Window
26 Dec 2024 - Closure of trading window for insider trading compliance.
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
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.