Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹14169 Cr.
Stock P/E
52.4
P/B
8.3
Current Price
₹814.1
Book Value
₹ 98.6
Face Value
2
52W High
₹1028
52W Low
₹ 668.7
Dividend Yield
0.54%

KSB Overview

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.

KSB Share Price

Live · BSE / NSE · Inception: 1960
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

KSB Quarterly Results

#(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

KSB Profit & Loss

#(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

KSB Balance Sheet

#(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

KSB Cash Flow

#(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

KSB Ratios

# 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

Growth Rates

Compounded annual
# 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%

KSB Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 69.8 %
FII 4.66 %
DII (MF + Insurance) 11.65 %
Public (retail) 30.2 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 66.6966.6969.869.869.869.869.869.869.869.8
FII 4.495.225.375.365.334.864.684.584.524.66
DII 10.1210.0210.0710.2210.6211.0711.411.5711.9511.65
Public 33.3133.3130.230.230.230.230.230.230.230.2
Others 0000000000
Total 100100100100100100100100100100

KSB Peer Comparison

Compressors / Pumps Edit Columns

KSB Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

KSB Pros & Cons

Pros

  • Company has delivered good profit growth of 23% CAGR over last 5 years
  • Company is almost debt free.

Cons

  • Debtor days have increased from 91.78 to 101.93days.
  • Stock is trading at 8.3 times its book value.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp