Nifty
Sensex
:
:
22147.90
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)

Engineering - Industrial Equipments

Rating :
69/99

BSE: 500249 | NSE: KSB

4303.65
16-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  4250.00
  •  4379.95
  •  4240.30
  •  4311.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24519
  •  1055.18
  •  4451.10
  •  2013.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,863.82
  • 71.22
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,589.32
  • 0.41%
  • 11.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.69%
  • 3.68%
  • 13.33%
  • FII
  • DII
  • Others
  • 4.5%
  • 10.12%
  • 1.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.54
  • 10.76
  • 14.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.23
  • 13.96
  • 8.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.33
  • 22.12
  • 27.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.38
  • 32.28
  • 38.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.40
  • 4.73
  • 6.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.53
  • 18.82
  • 22.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
602.60
524.60
14.87%
563.70
431.30
30.70%
591.30
448.40
31.87%
489.60
417.70
17.21%
Expenses
521.70
447.80
16.50%
493.40
377.20
30.81%
506.10
387.30
30.67%
432.40
363.00
19.12%
EBITDA
80.90
76.80
5.34%
70.30
54.10
29.94%
85.20
61.10
39.44%
57.20
54.70
4.57%
EBIDTM
13.43%
14.64%
12.47%
12.54%
14.41%
13.63%
11.68%
13.10%
Other Income
6.40
8.70
-26.44%
8.50
10.60
-19.81%
8.10
13.40
-39.55%
9.30
9.50
-2.11%
Interest
1.60
2.50
-36.00%
2.00
1.30
53.85%
0.90
1.40
-35.71%
0.80
0.90
-11.11%
Depreciation
13.70
12.00
14.17%
12.30
11.70
5.13%
12.00
11.10
8.11%
11.70
10.50
11.43%
PBT
72.00
71.00
1.41%
64.50
51.70
24.76%
80.40
62.00
29.68%
54.00
52.80
2.27%
Tax
19.90
17.30
15.03%
17.10
14.40
18.75%
20.30
16.60
22.29%
14.30
14.30
0.00%
PAT
52.10
53.70
-2.98%
47.40
37.30
27.08%
60.10
45.40
32.38%
39.70
38.50
3.12%
PATM
8.65%
10.24%
8.41%
8.65%
10.16%
10.12%
8.11%
9.22%
EPS
15.78
16.06
-1.74%
14.40
11.21
28.46%
18.05
13.62
32.53%
11.75
11.61
1.21%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Net Sales
2,247.20
1,821.96
1,497.29
1,208.12
1,293.91
1,093.07
944.34
825.67
820.73
803.67
732.74
Net Sales Growth
23.34%
21.68%
23.94%
-6.63%
18.37%
15.75%
14.37%
0.60%
2.12%
9.68%
 
Cost Of Goods Sold
1,277.50
988.01
792.43
620.52
698.31
565.07
465.57
386.91
387.31
382.11
343.81
Gross Profit
969.70
833.96
704.87
587.60
595.60
528.00
478.76
438.76
433.42
421.56
388.92
GP Margin
43.15%
45.77%
47.08%
48.64%
46.03%
48.30%
50.70%
53.14%
52.81%
52.45%
53.08%
Total Expenditure
1,953.60
1,575.31
1,287.82
1,040.32
1,142.17
964.73
836.84
719.58
714.80
702.55
630.77
Power & Fuel Cost
-
24.78
21.50
17.97
24.23
23.00
21.13
18.92
17.59
17.27
15.67
% Of Sales
-
1.36%
1.44%
1.49%
1.87%
2.10%
2.24%
2.29%
2.14%
2.15%
2.14%
Employee Cost
-
243.90
215.38
186.24
177.18
153.97
144.59
136.08
124.85
127.11
110.10
% Of Sales
-
13.39%
14.38%
15.42%
13.69%
14.09%
15.31%
16.48%
15.21%
15.82%
15.03%
Manufacturing Exp.
-
182.54
142.01
97.18
120.73
114.03
98.73
84.48
79.75
76.21
70.27
% Of Sales
-
10.02%
9.48%
8.04%
9.33%
10.43%
10.45%
10.23%
9.72%
9.48%
9.59%
General & Admin Exp.
-
69.69
61.58
52.79
67.64
59.42
63.20
41.19
35.62
32.35
32.44
% Of Sales
-
3.83%
4.11%
4.37%
5.23%
5.44%
6.69%
4.99%
4.34%
4.03%
4.43%
Selling & Distn. Exp.
-
11.16
6.10
10.77
9.00
8.27
10.94
18.30
22.69
21.00
17.04
% Of Sales
-
0.61%
0.41%
0.89%
0.70%
0.76%
1.16%
2.22%
2.76%
2.61%
2.33%
Miscellaneous Exp.
-
55.23
48.83
54.86
45.08
40.98
32.68
33.70
48.92
47.86
17.04
% Of Sales
-
3.03%
3.26%
4.54%
3.48%
3.75%
3.46%
4.08%
5.96%
5.96%
5.80%
EBITDA
293.60
246.65
209.47
167.80
151.74
128.34
107.50
106.09
105.93
101.12
101.97
EBITDA Margin
13.07%
13.54%
13.99%
13.89%
11.73%
11.74%
11.38%
12.85%
12.91%
12.58%
13.92%
Other Income
32.30
42.18
33.69
29.03
21.63
20.03
29.69
24.37
24.06
22.86
12.73
Interest
5.30
6.13
5.04
3.39
5.31
3.75
3.55
3.15
1.74
2.15
2.59
Depreciation
49.70
45.26
43.53
41.77
45.72
39.67
30.88
29.36
27.77
27.55
26.53
PBT
270.90
237.45
194.59
151.66
122.33
104.95
102.75
97.95
100.49
94.28
85.57
Tax
71.60
62.53
51.62
63.17
39.76
37.66
37.05
34.01
36.36
32.48
28.45
Tax Rate
26.43%
26.33%
26.53%
41.65%
29.44%
35.88%
36.06%
34.72%
36.18%
34.45%
33.25%
PAT
199.30
182.74
142.97
88.48
95.32
67.29
65.71
63.94
64.12
61.81
57.12
PAT before Minority Interest
199.30
182.74
142.97
88.48
95.32
67.29
65.71
63.94
64.12
61.81
57.12
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
8.87%
10.03%
9.55%
7.32%
7.37%
6.16%
6.96%
7.74%
7.81%
7.69%
7.80%
PAT Growth
13.95%
27.82%
61.58%
-7.18%
41.66%
2.40%
2.77%
-0.28%
3.74%
8.21%
 
EPS
57.27
52.51
41.08
25.43
27.39
19.34
18.88
18.37
18.43
17.76
16.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Shareholder's Funds
1,143.12
1,010.84
890.62
828.67
757.76
710.42
660.16
602.85
557.22
511.77
Share Capital
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
Total Reserves
1,108.31
976.03
855.81
793.86
722.96
675.61
625.35
568.04
522.42
476.96
Non-Current Liabilities
46.55
48.59
45.36
40.86
30.00
28.97
30.32
23.71
26.24
21.54
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
43.31
51.67
45.35
42.44
36.58
37.34
36.99
29.45
29.59
23.27
Current Liabilities
635.15
544.84
603.32
564.68
455.61
329.43
290.62
311.35
320.23
258.08
Trade Payables
314.27
279.15
262.76
242.28
217.71
177.76
150.69
154.57
153.73
129.76
Other Current Liabilities
270.59
209.84
212.79
214.42
151.75
88.52
93.01
107.57
107.70
96.00
Short Term Borrowings
0.00
0.00
60.00
60.00
43.43
12.63
6.99
1.30
24.38
3.19
Short Term Provisions
50.29
55.84
67.77
47.97
42.72
50.52
39.93
47.91
34.43
29.13
Total Liabilities
1,824.82
1,604.27
1,539.30
1,434.21
1,243.37
1,068.82
981.10
937.91
903.69
791.39
Net Block
350.08
310.64
318.42
307.29
321.06
308.20
218.63
194.06
190.81
181.25
Gross Block
821.53
741.34
723.14
683.93
657.40
611.08
498.39
446.15
421.94
388.53
Accumulated Depreciation
471.45
430.70
404.72
376.64
336.34
302.88
279.76
252.09
231.13
207.28
Non Current Assets
551.00
484.04
448.05
447.14
437.09
433.20
359.67
308.96
305.59
294.54
Capital Work in Progress
25.14
39.18
25.10
34.49
4.14
4.09
16.50
14.22
9.96
8.24
Non Current Investment
74.16
69.75
66.23
64.41
59.77
57.80
54.10
51.37
49.88
48.48
Long Term Loans & Adv.
101.19
64.33
38.21
40.77
51.91
62.96
70.30
49.29
54.86
56.43
Other Non Current Assets
0.43
0.15
0.09
0.18
0.21
0.14
0.15
0.03
0.08
0.14
Current Assets
1,273.81
1,120.22
1,091.25
987.07
806.27
635.63
621.42
628.94
598.10
496.85
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
561.09
423.08
360.88
324.84
303.02
247.64
211.86
182.64
201.77
183.30
Sundry Debtors
403.65
277.98
266.76
296.18
290.71
254.98
162.54
178.37
179.04
126.73
Cash & Bank
261.01
354.53
403.35
290.05
138.69
91.27
202.18
228.36
178.75
160.06
Other Current Assets
48.06
11.21
11.50
11.23
73.85
41.74
44.84
39.56
38.55
26.75
Short Term Loans & Adv.
37.29
53.41
48.76
64.77
68.35
39.02
38.19
34.88
31.78
22.65
Net Current Assets
638.66
575.39
487.93
422.39
350.67
306.19
330.81
317.59
277.87
238.77
Total Assets
1,824.81
1,604.26
1,539.30
1,434.21
1,243.36
1,068.83
981.09
937.90
903.69
791.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Cash From Operating Activity
38.24
62.49
171.46
202.14
77.49
-25.42
58.26
112.12
35.20
105.35
PBT
245.27
194.59
156.96
140.49
109.27
102.75
97.95
100.49
94.28
85.57
Adjustment
15.65
31.45
28.07
16.62
22.32
15.83
12.09
7.60
10.04
18.86
Changes in Working Capital
-162.25
-87.29
27.56
80.38
-13.16
-98.86
-11.87
32.83
-38.36
35.94
Cash after chg. in Working capital
98.67
138.74
212.59
237.49
118.43
19.72
98.17
140.92
65.96
140.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-60.44
-76.26
-41.13
-35.35
-40.93
-45.14
-39.92
-28.80
-30.76
-35.02
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
-12.73
2.83
-100.56
-152.48
-85.51
38.81
-61.23
-33.01
-17.14
-11.07
Net Fixed Assets
-66.15
-32.28
-29.83
-56.87
-46.37
-100.28
-54.53
-28.46
-35.13
-17.88
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
Others
53.42
35.11
-70.73
-95.61
-39.14
139.09
-6.70
-4.55
17.99
6.77
Cash from Financing Activity
-50.56
-95.42
-31.79
-3.90
1.73
-20.75
-22.91
-47.86
0.74
-38.52
Net Cash Inflow / Outflow
-25.05
-30.11
39.11
45.75
-6.28
-7.36
-25.88
31.25
18.80
55.76
Opening Cash & Equivalents
56.56
87.07
48.40
2.42
18.71
26.06
52.10
20.68
160.06
104.47
Closing Cash & Equivalent
31.95
56.56
87.07
48.40
12.43
18.71
26.06
52.10
178.75
160.06

Financial Ratios

Consolidated /

Standalone
Description
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Book Value (Rs.)
328.41
290.40
255.87
238.07
217.70
204.10
189.66
173.19
160.09
147.03
ROA
10.66%
9.10%
5.95%
7.12%
5.82%
6.41%
6.66%
6.96%
7.29%
7.43%
ROE
16.97%
15.04%
10.29%
12.02%
9.17%
9.59%
10.13%
11.06%
11.56%
11.67%
ROCE
23.34%
20.35%
16.86%
16.62%
14.26%
15.29%
15.91%
17.24%
17.59%
17.65%
Fixed Asset Turnover
2.37
2.10
1.77
2.03
1.72
1.75
1.86
2.01
2.10
2.12
Receivable days
67.13
64.53
82.64
78.79
91.11
78.62
70.70
74.74
65.47
63.31
Inventory Days
96.93
92.86
100.67
84.29
91.94
86.52
81.82
80.39
82.45
87.45
Payable days
109.61
124.81
93.81
78.21
79.49
75.87
81.11
86.38
78.51
76.15
Cash Conversion Cycle
54.44
32.59
89.50
84.88
103.56
89.26
71.41
68.75
69.41
74.60
Total Debt/Equity
0.00
0.00
0.07
0.07
0.06
0.02
0.01
0.00
0.04
0.01
Interest Cover
41.04
39.61
45.68
26.43
28.96
29.96
32.09
58.92
44.91
33.99

News Update:


  • KSB gets LoA worth Rs 63.22 crore from Maharashtra Energy Development Agency
    16th Mar 2024, 13:00 PM

    The sales/supply of products/services for these orders is expected from Quarter 2, 2024

    Read More
  • KSB receives orders for supply of Pumps for Kudankulam site
    15th Mar 2024, 15:00 PM

    The sales/ supply of products/ services for the order is expected from Q4 of FY25

    Read More
  • KSB - Quarterly Results
    28th Feb 2024, 17:00 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.