Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Join Channel
Consolidated Standalone

KSB

₹4562.3 65.4 | 1.5%

Market Cap ₹15880 Cr.

Stock P/E 74.7

P/B 11.8

Current Price ₹4562.3

Book Value ₹ 386.2

Face Value 10

52W High ₹5185

Dividend Yield 0.38%

52W Low ₹ 2014.7

Edit Ratio

KSB Research see more...

Overview Inc. Year: 1960Industry: Compressors / Pumps

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 June 2018. KSB Ltd was established in 1960 and is centred in Pune, India.

Read More..

KSB Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

KSB Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 445 418 448 431 525 490 591 564 603 544
Other Income 8 10 13 11 9 9 8 9 6 11
Total Income 453 427 462 442 533 499 599 572 609 555
Total Expenditure 388 363 387 377 448 432 506 493 522 483
Operating Profit 65 64 75 65 86 67 93 79 87 71
Interest 2 1 1 1 3 1 1 2 2 1
Depreciation 11 11 11 12 12 12 12 12 14 13
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 52 53 62 52 71 54 80 65 72 58
Provision for Tax 14 14 17 14 17 14 20 17 20 15
Profit After Tax 37 39 45 37 54 40 60 47 52 43
Adjustments 2 2 2 2 2 1 3 3 3 2
Profit After Adjustments 39 40 47 39 56 41 63 50 55 45
Adjusted Earnings Per Share 11.3 11.6 13.6 11.2 16.1 11.8 18 14.4 15.8 12.8

KSB Profit & Loss

#(Fig in Cr.) Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 TTM
Net Sales 715 733 804 821 826 944 1093 1294 1208 1497 1822 2302
Other Income 15 13 23 24 24 30 20 22 29 34 42 34
Total Income 730 745 827 845 850 974 1113 1316 1237 1531 1864 2335
Total Expenditure 623 631 703 715 720 837 965 1142 1040 1288 1575 2004
Operating Profit 107 115 124 130 130 137 148 173 197 243 289 330
Interest 5 3 2 2 3 4 4 5 3 5 6 6
Depreciation 24 27 28 28 29 31 40 46 42 44 45 51
Exceptional Income / Expenses 0 0 0 0 0 0 0 13 0 0 0 0
Profit Before Tax 79 86 94 100 103 108 109 140 157 201 245 275
Provision for Tax 23 28 32 36 34 37 38 40 63 52 63 72
Profit After Tax 55 57 62 64 69 71 72 101 94 149 183 202
Adjustments 8 10 7 5 0 0 0 0 0 0 0 11
Profit After Adjustments 64 67 68 69 69 71 72 101 94 149 183 213
Adjusted Earnings Per Share 18.3 19.2 19.7 19.7 19.7 20.4 20.6 28.9 26.9 42.9 52.5 61

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 22% 12% 14% 10%
Operating Profit CAGR 19% 19% 16% 10%
PAT CAGR 23% 22% 21% 13%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 108% 69% 47% 29%
ROE Average 17% 15% 13% 12%
ROCE Average 23% 21% 19% 18%

KSB Balance Sheet

#(Fig in Cr.) Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022
Shareholder's Funds 467 512 557 603 660 710 758 829 891 1011 1143
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 21 22 26 24 30 29 30 41 45 49 47
Total Current Liabilities 258 258 320 311 291 329 456 565 603 545 635
Total Liabilities 746 791 904 938 981 1069 1243 1434 1539 1604 1825
Fixed Assets 158 181 191 194 219 308 321 307 318 311 350
Other Non-Current Assets 119 113 115 115 141 125 116 140 130 173 201
Total Current Assets 469 497 598 629 621 636 806 987 1091 1120 1274
Total Assets 746 791 904 938 981 1069 1243 1434 1539 1604 1825

KSB Cash Flow

#(Fig in Cr.) Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022
Opening Cash & Cash Equivalents 84 104 160 21 52 26 19 2 48 87 57
Cash Flow from Operating Activities 126 105 35 112 58 -25 77 202 171 62 38
Cash Flow from Investing Activities -39 -11 -17 -33 -61 39 -86 -152 -101 3 -13
Cash Flow from Financing Activities -68 -39 1 -48 -23 -21 2 -4 -32 -95 -51
Net Cash Inflow / Outflow 19 56 19 31 -26 -7 -6 46 39 -30 -25
Closing Cash & Cash Equivalent 104 160 179 52 26 19 12 48 87 57 32

KSB Ratios

# Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022
Earnings Per Share (Rs) 18.27 19.18 19.66 19.75 19.69 20.36 20.57 28.94 26.94 42.92 52.5
CEPS(Rs) 22.64 24.03 25.67 26.4 28.12 29.24 31.97 42.08 38.94 55.42 65.5
DPS(Rs) 5.5 5.5 5.5 5.5 5.5 6 6 8 8.5 12.5 15
Book NAV/Share(Rs) 134.28 147.03 160.09 173.19 189.66 204.1 217.7 238.07 255.87 290.4 328.41
Core EBITDA Margin(%) 12.14 12.97 11.86 12.14 12.06 11.09 11.74 11.16 13.5 13.6 13.31
EBIT Margin(%) 10.98 11.21 11.31 11.71 12.01 11.5 10.34 10.73 12.9 13.37 13.57
Pre Tax Margin(%) 10.3 10.88 11.06 11.51 11.65 11.14 10 10.34 12.63 13.05 13.24
PAT Margin (%) 7.25 7.26 7.25 7.35 7.79 7.31 6.55 7.41 7.54 9.7 9.86
Cash Profit Margin (%) 10.33 10.64 10.48 10.53 11.12 10.5 10.18 10.77 10.9 12.52 12.3
ROA(%) 7.43 7.43 7.29 6.96 7.14 6.92 6.19 7.52 6.31 9.5 10.66
ROE(%) 12.37 11.67 11.56 11.06 10.85 10.34 9.75 12.7 10.91 15.71 16.97
ROCE(%) 17.21 17.65 17.59 17.24 16.63 16.04 14.83 17.26 17.44 21.01 23.34
Receivable days 78.85 63.31 65.47 74.74 70.7 78.62 91.11 78.79 82.64 64.53 67.13
Inventory Days 93.68 87.45 82.45 80.39 81.82 86.52 91.94 84.29 100.67 92.86 96.93
Payable days 123.17 128.42 135.4 145.27 143.99 128.75 127.73 120.22 148.54 124.81 109.61
PER(x) 12.13 13.97 33.75 31.28 31.95 43.53 37.88 23.32 24.01 28.32 36.89
Price/Book(x) 1.65 1.82 4.14 3.57 3.32 4.34 3.58 2.84 2.53 4.19 5.9
Dividend Yield(%) 2.48 2.05 0.83 0.89 0.87 0.68 0.77 1.19 1.31 1.03 0.77
EV/Net Sales(x) 0.96 1.06 2.68 2.34 2.42 3.18 2.39 1.64 1.58 2.59 3.56
EV/Core EBITDA(x) 6.37 6.77 17.38 14.8 15.28 21.92 17.64 12.23 9.69 15.94 22.44
Net Sales Growth(%) -4.86 2.43 9.68 2.12 0.6 14.37 15.75 18.37 -6.63 23.94 21.68
EBIT Growth(%) 33.19 5.24 9.37 6.01 3.39 5.48 1.38 29.01 9.98 28.5 22.01
PAT Growth(%) 38.31 3.33 8.2 3.75 6.86 3.45 1.02 40.67 -6.9 59.29 22.33
EPS Growth(%) 29.91 5.01 2.49 0.45 -0.3 3.45 1.02 40.67 -6.9 59.29 22.33
Debt/Equity(x) 0.04 0.01 0.04 0 0.01 0.02 0.06 0.07 0.07 0 0
Current Ratio(x) 1.82 1.93 1.87 2.02 2.14 1.93 1.77 1.75 1.81 2.06 2.01
Quick Ratio(x) 1.07 1.21 1.24 1.43 1.41 1.18 1.1 1.17 1.21 1.28 1.12
Interest Cover(x) 15.99 33.99 44.91 58.92 33.54 31.42 30.11 27.45 47.25 40.88 41.04
Total Debt/Mcap(x) 0.02 0 0.01 0 0 0 0.02 0.03 0.03 0 0

KSB Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 66.69 66.69 66.69 66.69 66.69 66.69 66.69 66.69 66.69 66.69
FII 2.9 2.45 2.91 3.17 3.23 3.48 3.42 3.51 4.49 5.22
DII 11.11 10.96 10.92 10.77 10.85 10.4 10.29 10.88 10.12 10.02
Public 19.29 19.89 19.47 19.36 19.22 19.42 19.59 18.92 18.69 18.07
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 124.81 to 109.61days.
  • Company is almost debt free.

Cons

  • Stock is trading at 11.8 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.

KSB News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!