Nifty
Sensex
:
:
11345.60
38479.25
45.15 (0.40%)
168.76 (0.44%)

Engineering - Industrial Equipments

Rating :
49/99

BSE: 500249 | NSE: KSB

514.80
13-Aug-2020
  • Open
  • High
  • Low
  • Previous Close
  •  525.30
  •  529.60
  •  511.00
  •  524.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22315
  •  115.65
  •  764.00
  •  386.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,790.52
  • 18.85
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,695.25
  • 1.17%
  • 2.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.41%
  • 0.00%
  • 12.20%
  • FII
  • DII
  • Others
  • 3.56%
  • 11.06%
  • 6.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.82
  • 6.34
  • 9.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.29
  • 4.88
  • 3.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.46
  • 1.71
  • 1.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.86
  • 33.54
  • 34.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.13
  • 3.48
  • 3.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.07
  • 16.25
  • 16.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
257.00
289.30
-11.16%
337.00
346.60
-2.77%
365.80
280.40
30.46%
301.80
253.60
19.01%
Expenses
239.00
257.50
-7.18%
289.30
298.70
-3.15%
327.10
248.30
31.74%
269.70
225.00
19.87%
EBITDA
18.00
31.80
-43.40%
47.70
47.90
-0.42%
38.70
32.10
20.56%
32.10
28.60
12.24%
EBIDTM
14.01%
10.99%
14.15%
13.82%
10.58%
11.45%
10.64%
11.28%
Other Income
12.80
3.60
255.56%
8.60
5.70
50.88%
5.20
3.50
48.57%
5.70
2.90
96.55%
Interest
0.80
0.90
-11.11%
2.20
1.40
57.14%
1.20
1.30
-7.69%
1.00
0.50
100.00%
Depreciation
9.90
10.20
-2.94%
14.70
10.40
41.35%
10.50
9.80
7.14%
10.30
9.80
5.10%
PBT
20.10
24.30
-17.28%
39.40
41.80
-5.74%
32.20
24.50
31.43%
39.20
21.20
84.91%
Tax
9.80
8.60
13.95%
8.90
16.50
-46.06%
8.40
8.40
0.00%
13.90
6.70
107.46%
PAT
10.30
15.70
-34.39%
30.50
25.30
20.55%
23.80
16.10
47.83%
25.30
14.50
74.48%
PATM
7.11%
5.43%
9.05%
7.30%
6.51%
5.74%
8.38%
5.72%
EPS
2.96
4.51
-34.37%
8.76
7.27
20.50%
6.84
4.63
47.73%
7.27
4.17
74.34%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Net Sales
1,261.60
1,093.07
944.34
825.67
820.73
803.67
732.74
715.38
751.91
610.22
565.30
Net Sales Growth
7.84%
15.75%
14.37%
0.60%
2.12%
9.68%
2.43%
-4.86%
23.22%
7.95%
 
Cost Of Goods Sold
5,187.20
565.07
465.57
386.91
387.31
382.11
343.81
358.15
399.02
303.31
255.62
Gross Profit
-3,925.60
528.00
478.76
438.76
433.42
421.56
388.92
357.23
352.90
306.91
309.69
GP Margin
-311.16%
48.30%
50.70%
53.14%
52.81%
52.45%
53.08%
49.94%
46.93%
50.29%
54.78%
Total Expenditure
1,125.10
964.73
836.84
719.58
714.80
702.55
630.77
622.78
682.57
532.24
452.45
Power & Fuel Cost
-
23.00
21.13
18.92
17.59
17.27
15.67
14.36
13.95
11.41
9.03
% Of Sales
-
2.10%
2.24%
2.29%
2.14%
2.15%
2.14%
2.01%
1.86%
1.87%
1.60%
Employee Cost
-
153.97
144.59
136.08
124.85
127.11
110.10
103.67
104.48
91.23
79.25
% Of Sales
-
14.09%
15.31%
16.48%
15.21%
15.82%
15.03%
14.49%
13.90%
14.95%
14.02%
Manufacturing Exp.
-
114.03
98.73
84.48
79.75
76.21
70.27
65.19
64.26
48.39
42.22
% Of Sales
-
10.43%
10.45%
10.23%
9.72%
9.48%
9.59%
9.11%
8.55%
7.93%
7.47%
General & Admin Exp.
-
63.48
63.20
41.19
35.62
32.35
32.44
30.95
52.30
61.18
43.86
% Of Sales
-
5.81%
6.69%
4.99%
4.34%
4.03%
4.43%
4.33%
6.96%
10.03%
7.76%
Selling & Distn. Exp.
-
8.27
10.94
18.30
22.69
21.00
17.04
13.97
18.09
18.05
20.59
% Of Sales
-
0.76%
1.16%
2.22%
2.76%
2.61%
2.33%
1.95%
2.41%
2.96%
3.64%
Miscellaneous Exp.
-
36.92
32.68
33.70
48.92
47.86
42.51
37.37
31.75
0.00
20.59
% Of Sales
-
3.38%
3.46%
4.08%
5.96%
5.96%
5.80%
5.22%
4.22%
0%
0.54%
EBITDA
136.50
128.34
107.50
106.09
105.93
101.12
101.97
92.60
69.34
77.98
112.85
EBITDA Margin
10.82%
11.74%
11.38%
12.85%
12.91%
12.58%
13.92%
12.94%
9.22%
12.78%
19.96%
Other Income
32.30
20.03
29.69
24.37
24.06
22.86
12.73
14.71
15.46
15.88
8.44
Interest
5.20
3.75
3.55
3.15
1.74
2.15
2.59
5.24
2.78
0.53
1.83
Depreciation
45.40
39.67
30.88
29.36
27.77
27.55
26.53
23.54
21.89
20.74
20.34
PBT
130.90
104.95
102.75
97.95
100.49
94.28
85.57
78.54
60.13
72.58
99.12
Tax
41.00
37.66
37.05
34.01
36.36
32.48
28.45
23.26
20.16
23.22
34.83
Tax Rate
31.32%
35.88%
36.06%
34.72%
36.18%
34.45%
33.25%
29.62%
33.53%
31.99%
35.14%
PAT
89.90
67.29
65.71
63.94
64.12
61.81
57.12
55.28
39.97
49.36
64.30
PAT before Minority Interest
89.90
67.29
65.71
63.94
64.12
61.81
57.12
55.28
39.97
49.36
64.30
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
7.13%
6.16%
6.96%
7.74%
7.81%
7.69%
7.80%
7.73%
5.32%
8.09%
11.37%
PAT Growth
25.56%
2.40%
2.77%
-0.28%
3.74%
8.21%
3.33%
38.30%
-19.02%
-23.23%
 
EPS
25.83
19.34
18.88
18.37
18.43
17.76
16.41
15.89
11.49
14.18
18.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Shareholder's Funds
757.76
710.42
660.16
602.85
557.22
511.77
467.41
426.08
393.45
355.29
Share Capital
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
17.40
17.40
Total Reserves
722.96
675.61
625.35
568.04
522.42
476.96
432.60
391.27
376.05
337.88
Non-Current Liabilities
30.00
28.97
30.32
23.71
26.24
21.54
20.91
18.44
9.04
5.57
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13.62
7.33
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
0.20
Long Term Provisions
36.58
37.34
36.99
29.45
29.59
23.27
22.77
18.37
0.00
0.00
Current Liabilities
455.61
329.43
290.62
311.35
320.23
258.08
257.97
296.51
229.60
197.90
Trade Payables
217.71
177.76
150.69
154.57
153.73
129.76
112.18
129.53
143.54
125.75
Other Current Liabilities
151.75
88.52
93.01
107.57
107.70
96.00
94.29
77.59
43.83
31.49
Short Term Borrowings
43.43
12.63
6.99
1.30
24.38
3.19
16.85
63.16
0.00
0.00
Short Term Provisions
42.72
50.52
39.93
47.91
34.43
29.13
34.65
26.23
42.23
40.66
Total Liabilities
1,243.37
1,068.82
981.10
937.91
903.69
791.39
746.29
741.03
632.09
558.76
Net Block
321.06
308.20
218.63
194.06
190.81
181.25
158.46
152.75
151.33
124.48
Gross Block
657.40
611.08
498.39
446.15
421.94
388.53
352.18
326.49
309.52
264.45
Accumulated Depreciation
336.34
302.88
279.76
252.09
231.13
207.28
193.72
173.74
158.19
139.97
Non Current Assets
437.09
433.20
359.67
308.96
305.59
294.54
277.51
245.05
193.32
185.48
Capital Work in Progress
4.14
4.09
16.50
14.22
9.96
8.24
26.71
6.97
8.70
33.43
Non Current Investment
59.77
57.80
54.10
51.37
49.88
48.48
42.78
38.38
33.30
27.57
Long Term Loans & Adv.
51.91
62.96
70.30
49.29
54.86
56.43
49.52
46.93
0.00
0.00
Other Non Current Assets
0.21
0.14
0.15
0.03
0.08
0.14
0.04
0.02
0.00
0.00
Current Assets
806.27
635.63
621.42
628.94
598.10
496.85
468.79
495.99
438.77
373.28
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
303.02
247.64
211.86
182.64
201.77
183.30
193.53
198.02
158.50
116.34
Sundry Debtors
290.71
254.98
162.54
178.37
179.04
126.73
146.09
183.50
113.84
104.77
Cash & Bank
138.69
91.27
202.18
228.36
178.75
160.06
104.47
84.49
101.04
98.77
Other Current Assets
73.85
2.72
6.65
4.68
38.55
26.75
24.70
29.98
65.38
53.40
Short Term Loans & Adv.
68.35
39.02
38.19
34.88
31.78
22.65
20.88
26.63
65.38
53.40
Net Current Assets
350.67
306.19
330.81
317.59
277.87
238.77
210.81
199.48
209.17
175.37
Total Assets
1,243.36
1,068.83
981.09
937.90
903.69
791.39
746.30
741.04
632.09
558.76

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Cash From Operating Activity
77.49
-25.42
58.26
112.12
35.20
105.35
125.92
-30.16
35.14
117.69
PBT
104.95
102.75
97.95
100.49
94.28
85.57
78.54
60.13
72.58
99.12
Adjustment
30.70
15.83
12.09
7.60
10.04
18.86
17.50
16.26
13.56
17.10
Changes in Working Capital
-17.22
-98.86
-11.87
32.83
-38.36
35.94
51.49
-88.69
-21.78
37.68
Cash after chg. in Working capital
118.43
19.72
98.17
140.92
65.96
140.37
147.54
-12.30
64.35
153.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-40.93
-45.14
-39.92
-28.80
-30.76
-35.02
-21.62
-17.86
-29.22
-36.22
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
-85.51
38.81
-61.23
-33.01
-17.14
-11.07
-38.75
-12.91
-13.38
-32.15
Net Fixed Assets
-46.37
-100.28
-54.53
-28.46
-35.13
-17.88
-45.43
-15.24
-20.34
-32.67
Net Investments
0.00
0.00
0.00
0.00
0.00
0.04
0.00
0.00
0.00
0.04
Others
-39.14
139.09
-6.70
-4.55
17.99
6.77
6.68
2.33
6.96
0.48
Cash from Financing Activity
1.73
-20.75
-22.91
-47.86
0.74
-38.52
-67.71
26.35
-19.62
-36.75
Net Cash Inflow / Outflow
-6.28
-7.36
-25.88
31.25
18.80
55.76
19.46
-16.72
2.14
48.78
Opening Cash & Equivalents
18.71
26.06
52.10
20.68
160.06
104.47
84.49
101.04
98.77
49.69
Closing Cash & Equivalent
12.43
18.71
26.06
52.10
178.75
160.06
104.47
84.49
101.04
98.77

Financial Ratios

Consolidated /

Standalone
Description
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Book Value (Rs.)
217.70
204.10
189.66
173.19
160.09
147.03
134.28
122.41
113.04
102.07
ROA
5.82%
6.41%
6.66%
6.96%
7.29%
7.43%
7.43%
5.82%
8.29%
11.86%
ROE
9.17%
9.59%
10.13%
11.06%
11.56%
11.67%
12.37%
9.75%
13.19%
19.33%
ROCE
14.26%
15.29%
15.91%
17.24%
17.59%
17.65%
17.21%
14.03%
18.99%
28.67%
Fixed Asset Turnover
1.72
1.75
1.86
2.01
2.10
2.12
2.25
2.50
2.24
2.39
Receivable days
91.11
78.62
70.70
74.74
65.47
63.31
78.85
68.19
62.02
74.66
Inventory Days
91.94
86.52
81.82
80.39
82.45
87.45
93.68
81.76
77.98
76.79
Payable days
79.49
75.87
81.11
86.38
78.51
76.15
77.38
78.14
96.28
106.02
Cash Conversion Cycle
103.56
89.26
71.41
68.75
69.41
74.60
95.16
71.81
43.71
45.43
Total Debt/Equity
0.06
0.02
0.01
0.00
0.04
0.01
0.04
0.15
0.03
0.02
Interest Cover
28.96
29.96
32.09
58.92
44.91
33.99
15.99
22.66
136.78
55.13

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.