KSB Ltd

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

KSB Ltd

₹ 4,932 5.33%
25 Apr 4:03 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

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]

Website BSE NSE
  • Market Cap ₹ 17,195 Cr.
  • Current Price ₹ 4,932
  • High / Low ₹ 4,980 / 2,013
  • Stock P/E 82.4
  • Book Value ₹ 374
  • Dividend Yield 0.30 %
  • ROCE 23.3 %
  • ROE 17.1 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 24.0% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 29.0%

Cons

  • Stock is trading at 13.2 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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
370 382 303 368 445 418 448 431 525 490 591 564 603
295 320 264 316 388 363 387 377 448 432 506 493 522
Operating Profit 75 62 39 52 56 55 61 54 77 57 85 70 81
OPM % 20% 16% 13% 14% 13% 13% 14% 13% 15% 12% 14% 12% 13%
5 9 10 11 10 11 15 12 11 10 11 11 9
Interest 1 1 1 1 2 1 1 1 2 1 1 2 2
Depreciation 12 11 11 11 11 10 11 12 12 12 12 12 14
Profit before tax 68 59 37 51 54 55 64 53 73 55 83 67 75
Tax % 53% 26% 27% 23% 27% 26% 26% 27% 24% 26% 24% 25% 27%
32 44 27 39 39 40 47 39 56 41 63 50 55
EPS in Rs 9.19 12.61 7.81 11.18 11.32 11.61 13.62 11.20 16.06 11.75 18.04 14.39 15.77
Raw PDF
Upcoming result date: tomorrow

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023
714 731 802 819 826 946 1,093 1,294 1,208 1,497 1,822 2,247
621 629 701 713 720 838 965 1,142 1,039 1,287 1,575 1,954
Operating Profit 93 102 101 106 106 108 128 152 169 210 247 294
OPM % 13% 14% 13% 13% 13% 11% 12% 12% 14% 14% 14% 13%
14 12 23 24 29 35 24 40 33 40 50 42
Interest 5 3 2 2 3 4 4 5 3 5 6 5
Depreciation 24 27 28 28 29 31 40 46 42 44 45 50
Profit before tax 79 86 94 100 103 108 109 140 157 201 245 280
Tax % 30% 33% 34% 36% 33% 34% 34% 28% 40% 26% 25% 26%
64 67 68 69 69 71 72 101 94 149 183 209
EPS in Rs 18.27 19.18 19.66 19.75 19.69 20.37 20.57 28.94 26.94 42.92 52.50 59.96
Dividend Payout % 30% 29% 28% 28% 28% 29% 29% 28% 32% 29% 29% 29%
Compounded Sales Growth
10 Years: 12%
5 Years: 16%
3 Years: 23%
TTM: 23%
Compounded Profit Growth
10 Years: 12%
5 Years: 24%
3 Years: 30%
TTM: 15%
Stock Price CAGR
10 Years: 31%
5 Years: 49%
3 Years: 79%
1 Year: 122%
Return on Equity
10 Years: 13%
5 Years: 15%
3 Years: 17%
Last Year: 17%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023
Equity Capital 35 35 35 35 35 35 35 35 35 35 35 35
Reserves 433 477 522 568 625 676 723 794 856 976 1,108 1,267
17 3 24 1 7 13 43 60 62 3 3 3
269 284 332 347 321 354 449 547 588 596 679 761
Total Liabilities 754 799 914 951 988 1,077 1,250 1,436 1,540 1,609 1,825 2,066
158 181 191 194 219 308 321 307 318 311 350 420
CWIP 27 8 10 14 16 4 4 34 25 39 25 31
Investments 43 48 50 51 54 58 60 64 66 70 74 80
526 561 663 691 699 707 865 1,030 1,130 1,190 1,375 1,535
Total Assets 754 799 914 951 988 1,077 1,250 1,436 1,540 1,609 1,825 2,066

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023
126 105 112 58 -25 77 202 171 62 38 141
-39 -11 -33 -61 39 -86 -152 -101 2 -12 4
-68 -39 -48 -23 -21 2 -4 -32 -95 -51 -58
Net Cash Flow 20 56 31 -26 -7 -6 46 39 -30 -25 87

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 75 63 82 80 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 158 120 127 106 130 153 152 127 138 134 172 165
Working Capital Days 63 41 56 40 60 88 85 54 44 54 76 77
ROCE % 17% 18% 17% 17% 17% 16% 15% 16% 18% 21% 23%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
66.69% 66.69% 66.69% 66.69% 66.69% 66.69% 66.69% 66.69% 66.69% 66.69% 66.69% 66.69%
2.55% 2.82% 2.90% 2.45% 2.91% 3.17% 3.23% 3.48% 3.43% 3.51% 4.50% 5.22%
11.54% 11.63% 11.12% 10.97% 10.93% 10.77% 10.85% 10.41% 10.30% 10.88% 10.13% 10.03%
19.21% 18.86% 19.29% 19.89% 19.47% 19.36% 19.21% 19.42% 19.59% 18.92% 18.69% 18.07%
No. of Shareholders 22,60022,03820,34421,34921,42825,71527,19432,79935,74439,87345,74747,455

* 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