Sharescart Research Club logo
Products
Research
Tools
About
Join Channel

KSB

₹751 -17 | 2.2%

Last updated: 15:46

Consolidated Standalone

Last updated: 15:46

KSB Overview

KSB Ltd manufactures and sells power driven pumps and commercial valves in India and internationally. It operates through Pumps and Valves segments. The Pumps section manufactures and trades in industrial pumps, submersible pumps, effluent treatment pumps, etc.; and offers related spares and offerings. The Valves section manufactures and trades in commercial valves, and associated spares and services. It additionally produces castings for captive intake. The enterprise was previously known as KSB Pumps Ltd and changed its name to KSB Ltd in Jun...Read More

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

KSB Key Financials

Market Cap ₹13070 Cr.

Stock P/E 52.8

P/B 7.8

Current Price ₹751

Book Value ₹ 96.5

Face Value 2

52W High ₹917.9

Dividend Yield 0.59%

52W Low ₹ 648

Edit Ratio

KSB Share Price

₹ | |

Volume
Price

KSB Quarterly Price

Quarterly Monthly
Show Value Show %

KSB Peer Comparison

KSB Quarterly Results

#(Fig in Cr.) Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Net Sales 564 603 544 646 617 726 595 667 650 784
Other Income 9 6 11 10 7 10 13 12 19 16
Total Income 572 609 555 656 623 737 608 679 668 800
Total Expenditure 493 522 483 555 529 628 528 575 565 654
Operating Profit 79 87 71 100 94 109 80 103 103 146
Interest 2 2 1 1 1 0 1 1 1 1
Depreciation 12 14 13 13 14 14 14 14 15 16
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 -26
Profit Before Tax 65 72 58 86 80 94 66 89 88 104
Provision for Tax 17 20 15 22 21 25 17 22 24 27
Profit After Tax 47 52 43 64 59 69 48 67 64 77
Adjustments 3 3 2 4 3 4 4 4 3 4
Profit After Adjustments 50 55 45 68 62 73 52 70 68 81
Adjusted Earnings Per Share 2.9 3.2 2.6 0.8 3.5 4.2 3 4 3.9 4.7

KSB Profit & Loss

#(Fig in Cr.) Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024 TTM
Net Sales 804 821 826 944 1093 1294 1208 1497 1822 2247 2533 2696
Other Income 23 24 24 30 20 22 29 34 42 32 37 60
Total Income 827 845 850 974 1113 1316 1237 1531 1864 2280 2570 2755
Total Expenditure 703 715 720 837 965 1142 1040 1288 1575 1954 2196 2322
Operating Profit 124 130 130 137 148 173 197 243 289 326 374 432
Interest 2 2 3 4 4 5 3 5 6 5 3 4
Depreciation 28 28 29 31 40 46 42 44 45 50 54 59
Exceptional Income / Expenses 0 0 0 0 0 13 0 0 0 0 0 -26
Profit Before Tax 94 100 103 108 109 140 157 201 245 280 331 347
Provision for Tax 32 36 34 37 38 40 63 52 63 72 83 90
Profit After Tax 62 64 69 71 72 101 94 149 183 209 247 256
Adjustments 7 5 0 0 0 0 0 0 0 0 0 15
Profit After Adjustments 68 69 69 71 72 101 94 149 183 209 247 271
Adjusted Earnings Per Share 3.9 3.9 3.9 4.1 4.1 5.8 5.4 8.6 10.5 12 14.2 15.6

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 13% 19% 14% 12%
Operating Profit CAGR 15% 15% 17% 12%
PAT CAGR 18% 18% 20% 15%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 6% 23% 36% 20%
ROE Average 18% 17% 16% 13%
ROCE Average 24% 24% 22% 19%

KSB Balance Sheet

#(Fig in Cr.) Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
Shareholder's Funds 557 603 660 710 758 829 891 1011 1143 1302 1485
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 26 24 30 29 30 41 45 49 47 47 61
Total Current Liabilities 320 311 291 329 456 565 603 545 635 716 801
Total Liabilities 904 938 981 1069 1243 1434 1539 1604 1825 2066 2348
Fixed Assets 191 194 219 308 321 307 318 311 350 419 438
Other Non-Current Assets 115 115 141 125 116 140 130 173 201 181 206
Total Current Assets 598 629 621 636 806 987 1091 1120 1274 1466 1704
Total Assets 904 938 981 1069 1243 1434 1539 1604 1825 2066 2348

KSB Cash Flow

#(Fig in Cr.) Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
Opening Cash & Cash Equivalents 160 21 52 26 19 2 48 87 57 32 120
Cash Flow from Operating Activities 35 112 58 -25 77 202 171 62 38 141 187
Cash Flow from Investing Activities -17 -33 -61 39 -86 -152 -101 3 -13 5 -146
Cash Flow from Financing Activities 1 -48 -23 -21 2 -4 -32 -95 -51 -59 -65
Net Cash Inflow / Outflow 19 31 -26 -7 -6 46 39 -30 -25 88 -24
Closing Cash & Cash Equivalent 179 52 26 19 12 48 87 57 32 120 96

KSB Ratios

# Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
Earnings Per Share (Rs) 3.93 3.95 3.94 4.07 4.11 5.79 5.39 8.58 10.5 11.99 14.22
CEPS(Rs) 5.13 5.28 5.62 5.85 6.39 8.42 7.79 11.09 13.1 14.85 17.34
DPS(Rs) 1.1 1.1 1.1 1.2 1.2 1.6 1.7 2.5 3 3.5 4
Book NAV/Share(Rs) 32.02 34.64 37.93 40.82 43.54 47.61 51.17 58.08 65.68 74.81 85.35
Core EBITDA Margin(%) 11.86 12.14 12.06 11.09 11.74 11.16 13.5 13.6 13.31 12.75 13
EBIT Margin(%) 11.31 11.71 12.01 11.5 10.34 10.73 12.9 13.37 13.57 12.4 12.84
Pre Tax Margin(%) 11.06 11.51 11.65 11.14 10 10.34 12.63 13.05 13.24 12.17 12.74
PAT Margin (%) 7.25 7.35 7.79 7.31 6.55 7.41 7.54 9.7 9.86 9.06 9.53
Cash Profit Margin (%) 10.48 10.53 11.12 10.5 10.18 10.77 10.9 12.52 12.3 11.22 11.62
ROA(%) 7.29 6.96 7.14 6.92 6.19 7.52 6.31 9.5 10.66 10.73 11.21
ROE(%) 11.56 11.06 10.85 10.34 9.75 12.7 10.91 15.71 16.97 17.07 17.76
ROCE(%) 17.59 17.24 16.63 16.04 14.83 17.26 17.44 21.01 23.34 23.36 23.92
Receivable days 65.47 74.74 70.7 78.62 91.11 78.79 82.64 64.53 67.13 70.95 80.28
Inventory Days 82.45 80.39 81.82 86.52 91.94 84.3 100.67 92.86 96.93 95.38 90.36
Payable days 135.4 145.27 143.99 128.75 127.73 120.22 148.54 124.81 109.61 93.93 92.22
PER(x) 33.75 31.28 31.95 43.53 37.88 23.32 24.01 28.32 36.89 57.77 53.97
Price/Book(x) 4.14 3.57 3.32 4.34 3.58 2.84 2.53 4.19 5.9 9.26 8.99
Dividend Yield(%) 0.83 0.89 0.87 0.68 0.77 1.19 1.31 1.03 0.77 0.51 0.52
EV/Net Sales(x) 2.68 2.34 2.42 3.18 2.39 1.64 1.58 2.59 3.56 5.24 5.14
EV/Core EBITDA(x) 17.38 14.8 15.28 21.92 17.64 12.23 9.69 15.94 22.44 36.16 34.82
Net Sales Growth(%) 9.68 2.12 0.6 14.37 15.75 18.37 -6.63 23.94 21.68 23.34 12.72
EBIT Growth(%) 9.37 6.01 3.39 5.48 1.38 29.01 9.98 28.5 22.01 13.62 16.71
PAT Growth(%) 8.2 3.75 6.86 3.45 1.02 40.67 -6.9 59.29 22.33 14.22 18.56
EPS Growth(%) 2.49 0.45 -0.3 3.45 1.02 40.67 -6.9 59.29 22.33 14.22 18.56
Debt/Equity(x) 0.04 0 0.01 0.02 0.06 0.07 0.07 0 0 0 0
Current Ratio(x) 1.87 2.02 2.14 1.93 1.77 1.75 1.81 2.06 2.01 2.05 2.13
Quick Ratio(x) 1.24 1.43 1.41 1.18 1.1 1.17 1.21 1.28 1.12 1.15 1.32
Interest Cover(x) 44.91 58.92 33.54 31.42 30.11 27.45 47.25 40.88 41.04 54 122.7
Total Debt/Mcap(x) 0.01 0 0 0 0.02 0.03 0.03 0 0 0 0

KSB Shareholding Pattern

# Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Promoter 66.69 66.69 66.69 69.8 69.8 69.8 69.8 69.8 69.8 69.8
FII 3.51 4.49 5.22 5.37 5.36 5.33 4.86 4.68 4.58 4.52
DII 10.88 10.12 10.02 10.07 10.22 10.62 11.07 11.4 11.57 11.95
Public 18.92 18.69 18.07 14.76 14.62 14.26 14.28 14.13 14.05 13.74
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

KSB News

KSB Pros & Cons

Pros

  • Debtor days have improved from 93.93 to 92.22days.
  • Company is almost debt free.

Cons

  • Stock is trading at 7.8 times its book value.

* The pros and cons are machine generated.

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares
whatsapp

Please Login!

Click to Login
OR
Get free Account

Error!