Nifty
:
24008.00
Sensex
:
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)
Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

KSB Ltd.

Engineering - Industrial Equipments

Rating :
N/A

BSE: 500249 | NSE: KSB

NSE BSE
700.45
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  711.20
  •  712.40
  •  694.15
  •  710.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33440
  •  234.74
  •  1060.00
  •  582.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,781.44
  • 50.22
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,457.97
  • 0.54%
  • 8.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.80%
  • 0.70%
  • 12.17%
  • FII
  • DII
  • Others
  • 4.86%
  • 10.91%
  • 1.56%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.93
  • 15.96
  • 11.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.29
  • 15.00
  • 6.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.46
  • 22.84
  • 10.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.42
  • 38.84
  • 49.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.30
  • 6.31
  • 8.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.03
  • 24.63
  • 32.51

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
11.76
18.8
22.8
P/E Ratio
71.41
44.65
36.82
Revenue
2232
2935
3419
3876
EBITDA
294
411
491
712
Net Income
205
630
ROA
10.8
19.9
22.1
28.2
P/B Ratio
11.71
13.29
13.2
11.39
ROE
17.48
29
35.9
FCFF
507.09
392.36
428.15
FCFF Yield
3.56
2.75
3.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
595.40
544.20
9.41%
726.40
602.60
20.54%
616.50
563.70
9.37%
646.00
591.30
9.25%
Expenses
527.70
483.30
9.19%
628.00
521.70
20.38%
528.90
493.40
7.19%
555.40
506.10
9.74%
EBITDA
67.70
60.90
11.17%
98.40
80.90
21.63%
87.60
70.30
24.61%
90.60
85.20
6.34%
EBIDTM
11.37%
11.19%
13.55%
13.43%
14.21%
12.47%
14.02%
14.41%
Other Income
12.50
10.50
19.05%
10.20
6.40
59.38%
6.60
8.50
-22.35%
9.50
8.10
17.28%
Interest
0.80
0.90
-11.11%
0.40
1.60
-75.00%
0.60
2.00
-70.00%
0.80
0.90
-11.11%
Depreciation
13.90
12.90
7.75%
14.40
13.70
5.11%
13.70
12.30
11.38%
13.30
12.00
10.83%
PBT
65.50
57.60
13.72%
93.80
72.00
30.28%
79.90
64.50
23.88%
86.00
80.40
6.97%
Tax
17.40
15.10
15.23%
24.90
19.90
25.13%
21.40
17.10
25.15%
21.80
20.30
7.39%
PAT
48.10
42.50
13.18%
68.90
52.10
32.25%
58.50
47.40
23.42%
64.20
60.10
6.82%
PATM
8.08%
7.81%
9.49%
8.65%
9.49%
8.41%
9.94%
10.16%
EPS
2.97
2.56
16.02%
4.20
3.16
32.91%
3.55
2.88
23.26%
0.78
3.61
-78.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 24
Dec 23
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Net Sales
2,584.30
2,533.09
2,247.24
1,821.96
1,497.29
1,208.12
1,293.91
1,093.07
944.34
825.67
820.73
Net Sales Growth
12.27%
12.72%
23.34%
21.68%
23.94%
-6.63%
18.37%
15.75%
14.37%
0.60%
 
Cost Of Goods Sold
1,431.20
1,422.15
1,277.51
988.01
792.43
620.52
698.31
565.07
465.57
386.91
387.31
Gross Profit
1,153.10
1,110.94
969.73
833.96
704.87
587.60
595.60
528.00
478.76
438.76
433.42
GP Margin
44.62%
43.86%
43.15%
45.77%
47.08%
48.64%
46.03%
48.30%
50.70%
53.14%
52.81%
Total Expenditure
2,240.00
2,195.55
1,953.67
1,575.31
1,287.82
1,040.32
1,142.17
964.73
836.84
719.58
714.80
Power & Fuel Cost
-
22.74
24.61
24.78
21.50
17.97
24.23
23.00
21.13
18.92
17.59
% Of Sales
-
0.90%
1.10%
1.36%
1.44%
1.49%
1.87%
2.10%
2.24%
2.29%
2.14%
Employee Cost
-
313.52
269.68
243.90
215.38
186.24
177.18
153.97
144.59
136.08
124.85
% Of Sales
-
12.38%
12.00%
13.39%
14.38%
15.42%
13.69%
14.09%
15.31%
16.48%
15.21%
Manufacturing Exp.
-
240.32
210.11
182.54
142.01
97.18
120.73
114.03
98.73
84.48
79.75
% Of Sales
-
9.49%
9.35%
10.02%
9.48%
8.04%
9.33%
10.43%
10.45%
10.23%
9.72%
General & Admin Exp.
-
54.28
49.31
69.69
61.58
52.79
67.64
59.42
63.20
41.19
35.62
% Of Sales
-
2.14%
2.19%
3.83%
4.11%
4.37%
5.23%
5.44%
6.69%
4.99%
4.34%
Selling & Distn. Exp.
-
63.03
61.12
11.16
6.10
10.77
9.00
8.27
10.94
18.30
22.69
% Of Sales
-
2.49%
2.72%
0.61%
0.41%
0.89%
0.70%
0.76%
1.16%
2.22%
2.76%
Miscellaneous Exp.
-
79.52
61.33
55.23
48.83
54.86
45.08
40.98
32.68
33.70
22.69
% Of Sales
-
3.14%
2.73%
3.03%
3.26%
4.54%
3.48%
3.75%
3.46%
4.08%
5.96%
EBITDA
344.30
337.54
293.57
246.65
209.47
167.80
151.74
128.34
107.50
106.09
105.93
EBITDA Margin
13.32%
13.33%
13.06%
13.54%
13.99%
13.89%
11.73%
11.74%
11.38%
12.85%
12.91%
Other Income
38.80
36.75
32.34
42.18
33.69
29.03
21.63
20.03
29.69
24.37
24.06
Interest
2.60
2.72
5.29
6.13
5.04
3.39
5.31
3.75
3.55
3.15
1.74
Depreciation
55.30
54.32
49.68
45.26
43.53
41.77
45.72
39.67
30.88
29.36
27.77
PBT
325.20
317.24
270.94
237.45
194.59
151.66
122.33
104.95
102.75
97.95
100.49
Tax
85.50
83.17
71.62
62.53
51.62
63.17
39.76
37.66
37.05
34.01
36.36
Tax Rate
26.29%
26.22%
26.43%
26.33%
26.53%
41.65%
29.44%
35.88%
36.06%
34.72%
36.18%
PAT
239.70
247.47
208.73
182.74
142.97
88.48
95.32
67.29
65.71
63.94
64.12
PAT before Minority Interest
239.70
247.47
208.73
182.74
142.97
88.48
95.32
67.29
65.71
63.94
64.12
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.28%
9.77%
9.29%
10.03%
9.55%
7.32%
7.37%
6.16%
6.96%
7.74%
7.81%
PAT Growth
18.60%
18.56%
14.22%
27.82%
61.58%
-7.18%
41.66%
2.40%
2.77%
-0.28%
 
EPS
13.78
14.22
12.00
10.50
8.22
5.09
5.48
3.87
3.78
3.67
3.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Shareholder's Funds
1,485.35
1,301.91
1,143.12
1,010.84
890.62
828.67
757.76
710.42
660.16
602.85
Share Capital
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
Total Reserves
1,450.54
1,267.10
1,108.31
976.03
855.81
793.86
722.96
675.61
625.35
568.04
Non-Current Liabilities
61.43
47.34
46.55
48.59
45.36
40.86
30.00
28.97
30.32
23.71
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
56.98
43.70
43.31
51.67
45.35
42.44
36.58
37.34
36.99
29.45
Current Liabilities
801.25
716.49
635.15
544.84
603.32
564.68
455.61
329.43
290.62
311.35
Trade Payables
375.34
343.25
314.27
279.15
262.76
242.28
217.71
177.76
150.69
154.57
Other Current Liabilities
362.58
319.49
270.59
209.84
212.79
214.42
151.75
88.52
93.01
107.57
Short Term Borrowings
0.00
0.00
0.00
0.00
60.00
60.00
43.43
12.63
6.99
1.30
Short Term Provisions
63.32
53.75
50.29
55.84
67.77
47.97
42.72
50.52
39.93
47.91
Total Liabilities
2,348.03
2,065.74
1,824.82
1,604.27
1,539.30
1,434.21
1,243.37
1,068.82
981.10
937.91
Net Block
438.46
418.99
350.08
310.64
318.42
307.29
321.06
308.20
218.63
194.06
Gross Block
987.12
923.64
821.53
741.34
723.14
683.93
657.40
611.08
498.39
446.15
Accumulated Depreciation
548.65
504.65
471.45
430.70
404.72
376.64
336.34
302.88
279.76
252.09
Non Current Assets
644.32
599.61
551.00
484.04
448.05
447.14
437.09
433.20
359.67
308.96
Capital Work in Progress
54.66
32.40
25.14
39.18
25.10
34.49
4.14
4.09
16.50
14.22
Non Current Investment
87.83
79.54
74.16
69.75
66.23
64.41
59.77
57.80
54.10
51.37
Long Term Loans & Adv.
60.48
67.34
101.19
64.33
38.21
40.77
51.91
62.96
70.30
49.29
Other Non Current Assets
2.90
1.34
0.43
0.15
0.09
0.18
0.21
0.14
0.15
0.03
Current Assets
1,703.71
1,466.13
1,273.81
1,120.22
1,091.25
987.07
806.27
635.63
621.42
628.94
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
642.82
642.63
561.09
423.08
360.88
324.84
303.02
247.64
211.86
182.64
Sundry Debtors
650.27
491.72
403.65
277.98
266.76
296.18
290.71
254.98
162.54
178.37
Cash & Bank
323.47
274.57
261.01
354.53
403.35
290.05
138.69
91.27
202.18
228.36
Other Current Assets
87.14
13.84
10.77
11.21
60.26
76.00
73.85
41.74
44.84
39.56
Short Term Loans & Adv.
72.23
43.37
37.29
53.41
48.76
64.77
68.35
39.02
38.19
34.88
Net Current Assets
902.46
749.64
638.66
575.39
487.93
422.39
350.67
306.19
330.81
317.59
Total Assets
2,348.03
2,065.74
1,824.81
1,604.26
1,539.30
1,434.21
1,243.36
1,068.83
981.09
937.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Cash From Operating Activity
187.15
141.50
38.24
62.49
171.46
202.14
77.49
-25.42
58.26
112.12
PBT
330.65
280.35
245.27
194.59
156.96
140.49
109.27
102.75
97.95
100.49
Adjustment
26.86
23.70
15.65
31.45
28.07
16.62
22.32
15.83
12.09
7.60
Changes in Working Capital
-103.62
-92.97
-162.25
-87.29
27.56
80.38
-13.16
-98.86
-11.87
32.83
Cash after chg. in Working capital
253.89
211.09
98.67
138.74
212.59
237.49
118.43
19.72
98.17
140.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-66.75
-69.59
-60.44
-76.26
-41.13
-35.35
-40.93
-45.14
-39.92
-28.80
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
-146.42
4.53
-12.73
2.83
-100.56
-152.48
-85.51
38.81
-61.23
-33.01
Net Fixed Assets
-85.74
-109.37
-66.15
-32.28
-29.83
-56.87
-46.37
-100.28
-54.53
-28.46
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-60.68
113.90
53.42
35.11
-70.73
-95.61
-39.14
139.09
-6.70
-4.55
Cash from Financing Activity
-64.81
-58.52
-50.56
-95.42
-31.79
-3.90
1.73
-20.75
-22.91
-47.86
Net Cash Inflow / Outflow
-24.08
87.51
-25.05
-30.11
39.11
45.75
-6.28
-7.36
-25.88
31.25
Opening Cash & Equivalents
119.53
31.95
56.56
87.07
48.40
2.42
18.71
26.06
52.10
20.68
Closing Cash & Equivalent
95.90
119.53
31.95
56.56
87.07
48.40
12.43
18.71
26.06
52.10

Financial Ratios

Consolidated /

Standalone
Description
Dec 24
Dec 23
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Book Value (Rs.)
85.35
74.81
328.41
290.40
255.87
238.07
217.70
204.10
189.66
173.19
ROA
11.21%
10.73%
10.66%
9.10%
5.95%
7.12%
5.82%
6.41%
6.66%
6.96%
ROE
17.76%
17.07%
16.97%
15.04%
10.29%
12.02%
9.17%
9.59%
10.13%
11.06%
ROCE
23.92%
23.36%
23.34%
20.35%
16.86%
16.62%
14.26%
15.29%
15.91%
17.24%
Fixed Asset Turnover
2.72
2.64
2.37
2.10
1.77
2.03
1.72
1.75
1.86
2.01
Receivable days
80.28
70.95
67.13
64.53
82.64
78.79
91.11
78.62
70.70
74.74
Inventory Days
90.36
95.38
96.93
92.86
100.67
84.29
91.94
86.52
81.82
80.39
Payable days
92.22
93.93
109.61
124.81
93.81
78.21
79.49
75.87
81.11
86.38
Cash Conversion Cycle
78.42
72.40
54.44
32.59
89.50
84.88
103.56
89.26
71.41
68.75
Total Debt/Equity
0.00
0.00
0.00
0.00
0.07
0.07
0.06
0.02
0.01
0.00
Interest Cover
122.70
54.00
41.04
39.61
45.68
26.43
28.96
29.96
32.09
58.92

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • KSB bags export order from KSB SE, Germany
    9th May 2025, 09:30 AM

    This prestigious order is the first large export order for Nuclear Pumps of KSB

    Read More
  • KSB bags LoA worth Rs 49 crore under Magel Tyala Saur Krushi Pump Scheme
    5th Apr 2025, 11:49 AM

    The sales/ supply of products/ services for these orders is expected from Q2 2025

    Read More
  • KSB bags LoA worth Rs 14 crore under PM-Kusum Scheme
    5th Apr 2025, 10:03 AM

    The sales/ supply of products/ services for these orders is expected from Q2 2025

    Read More
  • KSB - Quarterly Results
    27th Feb 2025, 16:52 PM

    Read More

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