Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Engineering - Industrial Equipments

Rating :
54/99

BSE: 500249 | NSE: KSB

758.70
2.80 (0.37%)
16-Nov-2018 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  767.95
  •  770.00
  •  755.60
  •  755.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  653
  •  4.95
  •  938.00
  •  674.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,631.12
  • 34.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,552.48
  • 0.79%
  • 3.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.41%
  • 4.07%
  • 11.13%
  • FII
  • DII
  • Others
  • 0.01%
  • 12.46%
  • 5.92%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.69
  • 5.24
  • 4.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.32
  • 1.34
  • 0.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.58
  • 2.53
  • -1.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.08
  • 34.91
  • 36.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.05
  • 3.80
  • 4.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.39
  • 15.69
  • 17.13

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Net Sales
-
944.34
825.67
820.73
803.67
732.74
715.38
751.91
610.22
565.30
598.10
Net Sales Growth
-
14.37%
0.60%
2.12%
9.68%
2.43%
-4.86%
23.22%
7.95%
-5.48%
 
Cost Of Goods Sold
-
465.57
386.91
387.31
382.11
343.81
358.15
399.02
303.31
255.62
286.85
Gross Profit
-
478.76
438.76
433.42
421.56
388.92
357.23
352.90
306.91
309.69
311.25
GP Margin
-
50.70%
53.14%
52.81%
52.45%
53.08%
49.94%
46.93%
50.29%
54.78%
52.04%
Total Expenditure
-
836.84
719.58
714.80
702.55
630.77
622.78
682.57
532.24
452.45
492.87
Power & Fuel Cost
-
21.13
18.92
17.59
17.27
15.67
14.36
13.95
11.41
9.03
10.79
% Of Sales
-
2.24%
2.29%
2.14%
2.15%
2.14%
2.01%
1.86%
1.87%
1.60%
1.80%
Employee Cost
-
144.56
136.08
124.85
127.11
110.10
103.67
104.48
91.23
79.25
77.01
% Of Sales
-
15.31%
16.48%
15.21%
15.82%
15.03%
14.49%
13.90%
14.95%
14.02%
12.88%
Manufacturing Exp.
-
96.97
84.48
79.75
76.21
70.27
65.19
64.26
48.39
42.22
45.58
% Of Sales
-
10.27%
10.23%
9.72%
9.48%
9.59%
9.11%
8.55%
7.93%
7.47%
7.62%
General & Admin Exp.
-
59.47
41.19
35.62
32.35
32.44
30.95
52.30
61.18
43.86
45.80
% Of Sales
-
6.30%
4.99%
4.34%
4.03%
4.43%
4.33%
6.96%
10.03%
7.76%
7.66%
Selling & Distn. Exp.
-
14.69
18.30
22.69
21.00
17.04
13.97
18.09
18.05
20.59
25.51
% Of Sales
-
1.56%
2.22%
2.76%
2.61%
2.33%
1.95%
2.41%
2.96%
3.64%
4.27%
Miscellaneous Exp.
-
34.44
33.70
48.92
47.86
42.51
37.37
31.75
0.00
3.03
25.51
% Of Sales
-
3.65%
4.08%
5.96%
5.96%
5.80%
5.22%
4.22%
0%
0.54%
0.49%
EBITDA
-
107.50
106.09
105.93
101.12
101.97
92.60
69.34
77.98
112.85
105.23
EBITDA Margin
-
11.38%
12.85%
12.91%
12.58%
13.92%
12.94%
9.22%
12.78%
19.96%
17.59%
Other Income
-
29.81
24.37
24.06
22.86
12.73
14.71
15.46
15.88
8.44
9.81
Interest
-
3.67
3.15
1.74
2.15
2.59
5.24
2.78
0.53
1.83
2.25
Depreciation
-
30.88
29.36
27.77
27.55
26.53
23.54
21.89
20.74
20.34
13.02
PBT
-
102.75
97.95
100.49
94.28
85.57
78.54
60.13
72.58
99.12
99.77
Tax
-
37.05
34.01
36.36
32.48
28.45
23.26
20.16
23.22
34.83
35.15
Tax Rate
-
36.06%
34.72%
36.18%
34.45%
33.25%
29.62%
33.53%
31.99%
35.14%
35.23%
PAT
-
65.71
63.94
64.12
61.81
57.12
55.28
39.97
49.36
64.30
64.62
PAT before Minority Interest
-
65.71
63.94
64.12
61.81
57.12
55.28
39.97
49.36
64.30
64.62
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
6.96%
7.74%
7.81%
7.69%
7.80%
7.73%
5.32%
8.09%
11.37%
10.80%
PAT Growth
-
2.77%
-0.28%
3.74%
8.21%
3.33%
38.30%
-19.02%
-23.23%
-0.50%
 
Unadjusted EPS
-
20.36
19.69
19.75
19.66
19.18
18.27
14.06
16.78
40.68
41.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Shareholder's Funds
710.42
660.16
602.85
557.22
511.77
467.41
426.08
393.45
355.29
310.03
Share Capital
34.81
34.81
34.81
34.81
34.81
34.81
34.81
17.40
17.40
17.40
Total Reserves
675.61
625.35
568.04
522.42
476.96
432.60
391.27
376.05
337.88
292.63
Non-Current Liabilities
28.99
30.32
23.71
26.24
21.54
20.91
18.44
9.04
5.57
30.25
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13.62
7.33
30.96
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
0.20
0.35
Long Term Provisions
37.34
36.99
29.45
29.59
23.27
22.77
18.37
0.00
0.00
0.00
Current Liabilities
329.52
290.62
311.35
320.23
258.08
257.97
296.51
229.60
197.90
185.03
Trade Payables
186.16
150.69
154.57
153.73
129.76
112.18
129.53
143.54
125.75
124.34
Other Current Liabilities
88.61
93.01
107.57
107.70
96.00
94.29
77.59
43.83
31.49
34.90
Short Term Borrowings
12.63
6.99
1.30
24.38
3.19
16.85
63.16
0.00
0.00
0.00
Short Term Provisions
42.12
39.93
47.91
34.43
29.13
34.65
26.23
42.23
40.66
25.79
Total Liabilities
1,068.93
981.10
937.91
903.69
791.39
746.29
741.03
632.09
558.76
525.31
Net Block
308.20
218.63
194.06
190.81
181.25
158.46
152.75
151.33
124.48
105.90
Gross Block
611.08
498.39
446.15
421.94
388.53
352.18
326.49
309.52
264.45
231.44
Accumulated Depreciation
302.88
279.76
252.09
231.13
207.28
193.72
173.74
158.19
139.97
125.54
Non Current Assets
427.19
359.67
308.96
305.59
294.54
277.51
245.05
193.32
185.48
163.10
Capital Work in Progress
4.09
16.50
14.22
9.96
8.24
26.71
6.97
8.70
33.43
33.77
Non Current Investment
57.82
54.10
51.37
49.88
48.48
42.78
38.38
33.30
27.57
23.43
Long Term Loans & Adv.
56.93
70.30
49.29
54.86
56.43
49.52
46.93
0.00
0.00
0.00
Other Non Current Assets
0.14
0.15
0.03
0.08
0.14
0.04
0.02
0.00
0.00
0.00
Current Assets
641.74
621.42
628.94
598.10
496.85
468.79
495.99
438.77
373.28
362.22
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
247.64
211.86
182.64
201.77
183.30
193.53
198.02
158.50
116.34
133.22
Sundry Debtors
260.87
162.54
178.37
179.04
126.73
146.09
183.50
113.84
104.77
137.88
Cash & Bank
91.27
202.18
228.36
178.75
160.06
104.47
84.49
101.04
98.77
49.69
Other Current Assets
41.96
6.65
4.68
6.77
26.75
24.70
29.98
65.38
53.40
41.44
Short Term Loans & Adv.
39.24
38.19
34.88
31.78
22.65
20.88
26.63
65.38
53.40
41.44
Net Current Assets
312.22
330.81
317.59
277.87
238.77
210.81
199.48
209.17
175.37
177.19
Total Assets
1,068.93
981.09
937.90
903.69
791.39
746.30
741.04
632.09
558.76
525.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Cash From Operating Activity
-25.42
58.26
112.12
35.20
105.35
125.92
-30.16
35.14
117.69
59.74
PBT
102.75
97.95
100.49
94.28
85.57
78.54
60.13
72.58
99.12
99.77
Adjustment
22.71
12.09
7.60
10.04
18.86
17.50
16.26
13.56
17.10
9.40
Changes in Working Capital
-105.75
-11.87
32.83
-38.36
35.94
51.49
-88.69
-21.78
37.68
-21.45
Cash after chg. in Working capital
19.72
98.17
140.92
65.96
140.37
147.54
-12.30
64.35
153.91
87.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-45.14
-39.92
-28.80
-30.76
-35.02
-21.62
-17.86
-29.22
-36.22
-27.99
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
39.13
-61.23
-33.01
-17.14
-11.07
-38.75
-12.91
-13.38
-32.15
-57.53
Net Fixed Assets
-100.28
-54.53
-28.46
-35.13
-17.88
-45.43
-15.24
-20.34
-32.67
-55.25
Net Investments
0.00
0.00
0.00
0.00
0.04
0.00
0.00
0.00
0.04
0.65
Others
139.41
-6.70
-4.55
17.99
6.77
6.68
2.33
6.96
0.48
-2.93
Cash from Financing Activity
-21.07
-22.91
-47.86
0.74
-38.52
-67.71
26.35
-19.62
-36.75
-6.86
Net Cash Inflow / Outflow
-7.36
-25.88
31.25
18.80
55.76
19.46
-16.72
2.14
48.78
-4.66
Opening Cash & Equivalents
26.06
52.10
20.68
160.06
104.47
84.49
101.04
98.77
49.69
53.96
Closing Cash & Equivalent
18.71
26.06
52.10
178.75
160.06
104.47
84.49
101.04
98.77
49.69

Financial Ratios

Consolidated /

Standalone
Description
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Book Value (Rs.)
204.10
189.66
173.19
160.09
147.03
134.28
122.41
113.04
102.07
89.07
ROA
6.41%
6.66%
6.96%
7.29%
7.43%
7.43%
5.82%
8.29%
11.86%
13.49%
ROE
9.59%
10.13%
11.06%
11.56%
11.67%
12.37%
9.75%
13.19%
19.33%
23.09%
ROCE
15.31%
15.91%
17.24%
17.59%
17.65%
17.21%
14.03%
18.99%
28.67%
33.12%
Fixed Asset Turnover
1.75
1.86
2.01
2.10
2.12
2.25
2.50
2.24
2.39
3.09
Receivable days
79.72
70.70
74.74
65.47
63.31
78.85
68.19
62.02
74.66
67.45
Inventory Days
86.52
81.82
80.39
82.45
87.45
93.68
81.76
77.98
76.79
70.76
Payable days
77.62
81.11
86.38
78.51
76.15
77.38
78.14
96.28
106.02
89.54
Cash Conversion Cycle
88.62
71.41
68.75
69.41
74.60
95.16
71.81
43.71
45.43
48.67
Total Debt/Equity
0.02
0.01
0.00
0.04
0.01
0.04
0.15
0.03
0.02
0.10
Interest Cover
28.96
32.09
58.92
44.91
33.99
15.99
22.66
136.78
55.13
45.27

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.