Compressors / Pumps · Founded 1960 · www.ksbindia.co.in · BSE 500249 · NSE KSB · ISIN INE999A01023
No Notes Added Yet
Business
KSB Ltd. is a leading manufacturer and supplier of pumps and valves in India. The company's core business involves designing, manufacturing, installing, and servicing a wide range of pumps (e.g., centrifugal pumps, submersible motor pumps, sewage pumps) and industrial valves for various applications. It caters to critical sectors such as water and wastewater management, power, oil and gas, agriculture, mining, chemicals, and general industry. KSB generates revenue primarily through the sale of its pump and valve products and by providing related after-sales services like maintenance, spare parts, and retrofitting.
Revenue Mix
KSB Ltd. primarily operates in two broad product categories:
Pumps: This segment includes a vast array of pumps for industrial, agricultural, building services, and water utility applications. It forms the major portion of the company's revenue.
Valves: This segment comprises various types of industrial valves, including globe valves, gate valves, check valves, and butterfly valves, used across its target industries.
While specific revenue percentages fluctuate, KSB also derives a significant portion of its income from aftermarket services, including spare parts, repairs, and annual maintenance contracts, which contribute to a more stable revenue stream.
Industry
The Indian pumps and valves industry is diverse, characterized by a mix of organized and unorganized players. KSB operates within the organized segment, which is dominated by a few large domestic and multinational companies. KSB is one of the market leaders, especially in specialized and critical industrial pump applications, leveraging its global technology and brand reputation. It competes with other established players like Wilo Mather and Platt, Grundfos, CRI Pumps, and Shakti Pumps, differentiating itself through engineering excellence, product quality, and a strong service network.
MOAT
Brand & Reputation: KSB benefits from a strong brand reputation for quality, reliability, and advanced engineering, derived from its German parentage (KSB SE & Co. KGaA). This is crucial in industrial applications where failure costs are high.
Technological Expertise: Access to global R&D and advanced manufacturing technology from its parent company provides a competitive edge in developing specialized and energy-efficient solutions.
Extensive Service Network: A widespread sales and service network across India ensures prompt after-sales support, spare parts availability, and maintenance services, which are critical for industrial clients and create switching costs.
Product Diversification: A comprehensive product portfolio caters to a broad spectrum of industries, reducing dependence on a single sector and offering integrated solutions.
Growth Drivers
Infrastructure Development: Government initiatives in water supply (Jal Jeevan Mission), wastewater treatment, irrigation projects, and smart cities drive demand for pumps and valves.
Industrial CAPEX Revival: Increased capital expenditure across core sectors like power, oil & gas, chemicals, metals, and manufacturing leads to higher demand for industrial pumps and valves.
Energy Efficiency Norms: Growing focus on energy-efficient solutions due to rising energy costs and environmental regulations boosts demand for KSB's technologically advanced products.
Agricultural Growth: Continued demand for agricultural pumps, although this segment can be price-sensitive.
Aftermarket Services: Expanding installed base will drive consistent growth in the high-margin aftermarket services segment.
Risks
Cyclicality: The company's performance is closely tied to industrial capital expenditure cycles and government spending on infrastructure, making it susceptible to economic slowdowns.
Intense Competition: The market faces strong competition from both organized (domestic and international players) and unorganized players, which can lead to pricing pressures.
Raw Material Price Volatility: Fluctuations in prices of key raw materials like steel, copper, and aluminum can impact profit margins.
Regulatory & Policy Changes: Adverse changes in government policies related to industries served (e.g., power, water) or trade regulations could affect demand.
Technological Disruption: While KSB has strong R&D, failure to adapt to new technologies or customer demands could erode its competitive edge.
Management & Ownership
KSB Ltd. is promoted by KSB SE & Co. KGaA, Germany, which holds a significant majority stake (e.g., around 67% as of recent data). This strong promoter holding signifies a commitment from the global parent and provides access to international best practices in governance, technology, and management expertise. The management team typically comprises experienced professionals, aligning with the standards of a multinational corporation. The company operates with a professional management structure, overseen by a board that includes representatives from the parent company.
Outlook
KSB Ltd. is well-positioned to capitalize on India's long-term growth story driven by infrastructure development and industrialization. Its strong brand, technological edge from its German parent, and extensive service network provide a solid foundation. The demand from water infrastructure, industrial CAPEX, and energy efficiency initiatives are strong tailwinds. However, the company operates in a competitive and cyclical industry, facing potential headwinds from raw material price volatility and intense competition. Its ability to continuously innovate, manage costs effectively, and leverage its strong service network will be key to sustaining growth and profitability. The professional management and strong parentage provide stability and a long-term strategic vision.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 603 | 544 | 646 | 617 | 726 | 595 | 667 | 650 | 784 | 601 |
| Other Income | 6 | 11 | 10 | 7 | 10 | 13 | 12 | 19 | 16 | 14 |
| Total Income | 609 | 555 | 656 | 623 | 737 | 608 | 679 | 668 | 800 | 616 |
| Total Expenditure | 522 | 483 | 555 | 529 | 628 | 528 | 575 | 565 | 654 | 551 |
| Operating Profit | 87 | 71 | 100 | 94 | 109 | 80 | 103 | 103 | 146 | 65 |
| Interest | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 14 | 13 | 13 | 14 | 14 | 14 | 14 | 15 | 16 | 15 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26 | 0 |
| Profit Before Tax | 72 | 58 | 86 | 80 | 94 | 66 | 89 | 88 | 104 | 50 |
| Provision for Tax | 20 | 15 | 22 | 21 | 25 | 17 | 22 | 24 | 27 | 14 |
| Profit After Tax | 52 | 43 | 64 | 59 | 69 | 48 | 67 | 64 | 77 | 37 |
| Adjustments | 3 | 2 | 4 | 3 | 4 | 4 | 4 | 3 | 4 | 3 |
| Profit After Adjustments | 55 | 45 | 68 | 62 | 73 | 52 | 70 | 68 | 81 | 40 |
| Adjusted Earnings Per Share | 3.2 | 2.6 | 0.8 | 3.5 | 4.2 | 3 | 4 | 3.9 | 4.7 | 2.3 |
| #(Fig in Cr.) | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 821 | 826 | 944 | 1093 | 1294 | 1208 | 1497 | 1822 | 2247 | 2533 | 2696 | 2702 |
| Other Income | 24 | 24 | 30 | 20 | 22 | 29 | 34 | 42 | 32 | 37 | 59 | 61 |
| Total Income | 845 | 850 | 974 | 1113 | 1316 | 1237 | 1531 | 1864 | 2280 | 2570 | 2755 | 2763 |
| Total Expenditure | 715 | 720 | 837 | 965 | 1142 | 1040 | 1288 | 1575 | 1954 | 2196 | 2322 | 2345 |
| Operating Profit | 130 | 130 | 137 | 148 | 173 | 197 | 243 | 289 | 326 | 374 | 433 | 417 |
| Interest | 2 | 3 | 4 | 4 | 5 | 3 | 5 | 6 | 5 | 3 | 3 | 4 |
| Depreciation | 28 | 29 | 31 | 40 | 46 | 42 | 44 | 45 | 50 | 54 | 58 | 60 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | -26 | -26 |
| Profit Before Tax | 100 | 103 | 108 | 109 | 140 | 157 | 201 | 245 | 280 | 331 | 360 | 331 |
| Provision for Tax | 36 | 34 | 37 | 38 | 40 | 63 | 52 | 63 | 72 | 83 | 90 | 87 |
| Profit After Tax | 64 | 69 | 71 | 72 | 101 | 94 | 149 | 183 | 209 | 247 | 270 | 245 |
| Adjustments | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 |
| Profit After Adjustments | 69 | 69 | 71 | 72 | 101 | 94 | 149 | 183 | 209 | 247 | 270 | 259 |
| Adjusted Earnings Per Share | 3.9 | 3.9 | 4.1 | 4.1 | 5.8 | 5.4 | 8.6 | 10.5 | 12 | 14.2 | 15.5 | 14.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 6% | 14% | 17% | 13% |
| Operating Profit CAGR | 16% | 14% | 17% | 13% |
| PAT CAGR | 9% | 14% | 23% | 15% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -7% | 24% | 31% | 20% |
| ROE Average | 17% | 17% | 17% | 14% |
| ROCE Average | 23% | 23% | 23% | 19% |
| #(Fig in Cr.) | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 603 | 660 | 710 | 758 | 829 | 891 | 1011 | 1143 | 1302 | 1485 | 1679 |
| 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 | 24 | 30 | 29 | 30 | 41 | 45 | 49 | 47 | 47 | 61 | 78 |
| Total Current Liabilities | 311 | 291 | 329 | 456 | 565 | 603 | 545 | 635 | 716 | 801 | 1024 |
| Total Liabilities | 938 | 981 | 1069 | 1243 | 1434 | 1539 | 1604 | 1825 | 2066 | 2348 | 2782 |
| Fixed Assets | 194 | 219 | 308 | 321 | 307 | 318 | 311 | 350 | 419 | 438 | 462 |
| Other Non-Current Assets | 115 | 141 | 125 | 116 | 140 | 130 | 173 | 201 | 181 | 206 | 245 |
| Total Current Assets | 629 | 621 | 636 | 806 | 987 | 1091 | 1120 | 1274 | 1466 | 1704 | 2075 |
| Total Assets | 938 | 981 | 1069 | 1243 | 1434 | 1539 | 1604 | 1825 | 2066 | 2348 | 2782 |
| #(Fig in Cr.) | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 21 | 52 | 26 | 19 | 2 | 48 | 87 | 57 | 32 | 120 | 96 |
| Cash Flow from Operating Activities | 112 | 58 | -25 | 77 | 202 | 171 | 62 | 38 | 141 | 187 | 93 |
| Cash Flow from Investing Activities | -33 | -61 | 39 | -86 | -152 | -101 | 3 | -13 | 5 | -146 | 50 |
| Cash Flow from Financing Activities | -48 | -23 | -21 | 2 | -4 | -32 | -95 | -51 | -59 | -65 | -72 |
| Net Cash Inflow / Outflow | 31 | -26 | -7 | -6 | 46 | 39 | -30 | -25 | 88 | -24 | 70 |
| Closing Cash & Cash Equivalent | 52 | 26 | 19 | 12 | 48 | 87 | 57 | 32 | 120 | 96 | 167 |
| # | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.95 | 3.94 | 4.07 | 4.11 | 5.79 | 5.39 | 8.58 | 10.5 | 11.99 | 14.22 | 15.54 |
| CEPS(Rs) | 5.28 | 5.62 | 5.85 | 6.39 | 8.42 | 7.79 | 11.09 | 13.1 | 14.85 | 17.34 | 18.89 |
| DPS(Rs) | 1.1 | 1.1 | 1.2 | 1.2 | 1.6 | 1.7 | 2.5 | 3 | 3.5 | 4 | 4.4 |
| Book NAV/Share(Rs) | 34.64 | 37.93 | 40.82 | 43.54 | 47.61 | 51.17 | 58.08 | 65.68 | 74.81 | 85.35 | 96.46 |
| Core EBITDA Margin(%) | 12.14 | 12.06 | 11.09 | 11.74 | 11.16 | 13.5 | 13.6 | 13.31 | 12.75 | 13 | 13.57 |
| EBIT Margin(%) | 11.71 | 12.01 | 11.5 | 10.34 | 10.73 | 12.9 | 13.37 | 13.57 | 12.4 | 12.84 | 13.2 |
| Pre Tax Margin(%) | 11.51 | 11.65 | 11.14 | 10 | 10.34 | 12.63 | 13.05 | 13.24 | 12.17 | 12.74 | 13.09 |
| PAT Margin (%) | 7.35 | 7.79 | 7.31 | 6.55 | 7.41 | 7.54 | 9.7 | 9.86 | 9.06 | 9.53 | 9.83 |
| Cash Profit Margin (%) | 10.53 | 11.12 | 10.5 | 10.18 | 10.77 | 10.9 | 12.52 | 12.3 | 11.22 | 11.62 | 11.94 |
| ROA(%) | 6.96 | 7.14 | 6.92 | 6.19 | 7.52 | 6.31 | 9.5 | 10.66 | 10.73 | 11.21 | 10.55 |
| ROE(%) | 11.06 | 10.85 | 10.34 | 9.75 | 12.7 | 10.91 | 15.71 | 16.97 | 17.07 | 17.76 | 17.1 |
| ROCE(%) | 17.24 | 16.63 | 16.04 | 14.83 | 17.26 | 17.44 | 21.01 | 23.34 | 23.36 | 23.92 | 22.98 |
| Receivable days | 74.74 | 70.7 | 78.62 | 91.11 | 78.79 | 82.64 | 64.53 | 67.13 | 70.95 | 80.28 | 100.73 |
| Inventory Days | 80.39 | 81.82 | 86.52 | 91.94 | 84.3 | 100.67 | 92.86 | 96.93 | 95.38 | 90.36 | 94.72 |
| Payable days | 145.27 | 143.99 | 128.75 | 127.73 | 120.22 | 148.54 | 124.81 | 109.61 | 93.93 | 91.78 | 101.93 |
| PER(x) | 31.28 | 31.95 | 43.53 | 37.88 | 23.32 | 24.01 | 28.32 | 36.89 | 57.77 | 53.97 | 48.53 |
| Price/Book(x) | 3.57 | 3.32 | 4.34 | 3.58 | 2.84 | 2.53 | 4.19 | 5.9 | 9.26 | 8.99 | 7.82 |
| Dividend Yield(%) | 0.89 | 0.87 | 0.68 | 0.77 | 1.19 | 1.31 | 1.03 | 0.77 | 0.51 | 0.52 | 0.58 |
| EV/Net Sales(x) | 2.34 | 2.42 | 3.18 | 2.39 | 1.64 | 1.58 | 2.59 | 3.56 | 5.24 | 5.14 | 4.76 |
| EV/Core EBITDA(x) | 14.8 | 15.28 | 21.92 | 17.64 | 12.23 | 9.69 | 15.94 | 22.44 | 36.16 | 34.82 | 29.68 |
| Net Sales Growth(%) | 2.12 | 0.6 | 14.37 | 15.75 | 18.37 | -6.63 | 23.94 | 21.68 | 23.34 | 12.72 | 6.42 |
| EBIT Growth(%) | 6.01 | 3.39 | 5.48 | 1.38 | 29.01 | 9.98 | 28.5 | 22.01 | 13.62 | 16.71 | 9.04 |
| PAT Growth(%) | 3.75 | 6.86 | 3.45 | 1.02 | 40.67 | -6.9 | 59.29 | 22.33 | 14.22 | 18.56 | 9.3 |
| EPS Growth(%) | 0.45 | -0.3 | 3.44 | 1.02 | 40.67 | -6.9 | 59.29 | 22.33 | 14.22 | 18.56 | 9.3 |
| Debt/Equity(x) | 0 | 0.01 | 0.02 | 0.06 | 0.07 | 0.07 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 2.02 | 2.14 | 1.93 | 1.77 | 1.75 | 1.81 | 2.06 | 2.01 | 2.05 | 2.13 | 2.03 |
| Quick Ratio(x) | 1.43 | 1.41 | 1.18 | 1.1 | 1.17 | 1.21 | 1.28 | 1.12 | 1.15 | 1.32 | 1.26 |
| Interest Cover(x) | 58.92 | 33.54 | 31.42 | 30.11 | 27.45 | 47.25 | 40.88 | 41.04 | 54 | 122.7 | 120.04 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.02 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 66.69 | 66.69 | 69.8 | 69.8 | 69.8 | 69.8 | 69.8 | 69.8 | 69.8 | 69.8 |
| FII | 4.49 | 5.22 | 5.37 | 5.36 | 5.33 | 4.86 | 4.68 | 4.58 | 4.52 | 4.66 |
| DII | 10.12 | 10.02 | 10.07 | 10.22 | 10.62 | 11.07 | 11.4 | 11.57 | 11.95 | 11.65 |
| Public | 18.69 | 18.07 | 14.76 | 14.62 | 14.26 | 14.28 | 14.13 | 14.05 | 13.74 | 13.89 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.32 | 2.32 | 2.43 | 12.15 | 12.15 | 12.15 | 12.15 | 12.15 | 12.15 | 12.15 |
| FII | 0.16 | 0.18 | 0.19 | 0.93 | 0.93 | 0.85 | 0.81 | 0.8 | 0.79 | 0.81 |
| DII | 0.35 | 0.35 | 0.35 | 1.78 | 1.85 | 1.93 | 1.98 | 2.01 | 2.08 | 2.03 |
| Public | 0.65 | 0.63 | 0.51 | 2.55 | 2.48 | 2.49 | 2.46 | 2.44 | 2.39 | 2.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.48 | 3.48 | 3.48 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +6% | +14% | +17% | +13% |
| Operating Profit CAGR | +16% | +14% | +17% | +13% |
| PAT CAGR | +9% | +14% | +23% | +15% |
| Share Price CAGR | -7% | +24% | +31% | +20% |
| ROE Average | +17% | +17% | +17% | +14% |
| ROCE Average | +23% | +23% | +23% | +19% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 66.69 | 66.69 | 69.8 | 69.8 | 69.8 | 69.8 | 69.8 | 69.8 | 69.8 | 69.8 |
| FII | 4.49 | 5.22 | 5.37 | 5.36 | 5.33 | 4.86 | 4.68 | 4.58 | 4.52 | 4.66 |
| DII | 10.12 | 10.02 | 10.07 | 10.22 | 10.62 | 11.07 | 11.4 | 11.57 | 11.95 | 11.65 |
| Public | 33.31 | 33.31 | 30.2 | 30.2 | 30.2 | 30.2 | 30.2 | 30.2 | 30.2 | 30.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.32 | 2.32 | 2.43 | 12.15 | 12.15 | 12.15 | 12.15 | 12.15 | 12.15 | 12.15 |
| FII | 0.16 | 0.18 | 0.19 | 0.93 | 0.93 | 0.85 | 0.81 | 0.8 | 0.79 | 0.81 |
| DII | 0.35 | 0.35 | 0.35 | 1.78 | 1.85 | 1.93 | 1.98 | 2.01 | 2.08 | 2.03 |
| Public | 1.16 | 1.16 | 1.05 | 5.26 | 5.26 | 5.26 | 5.26 | 5.26 | 5.26 | 5.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.48 | 3.48 | 3.48 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.