Nifty
Sensex
:
:
18130.40
60849.87
-47.70 (-0.26%)
-73.63 (-0.12%)

Engineering - Industrial Equipments

Rating :
66/99

BSE: 500249 | NSE: KSB

1280.05
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1264.65
  •  1290.00
  •  1260.00
  •  1264.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17741
  •  226.09
  •  1375.00
  •  427.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,455.75
  • 30.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,112.40
  • 0.66%
  • 4.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.69%
  • 0.00%
  • 13.19%
  • FII
  • DII
  • Others
  • 2.55%
  • 11.04%
  • 6.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.86
  • 7.91
  • 3.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.24
  • 9.60
  • 5.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.27
  • 6.71
  • 9.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.06
  • 32.78
  • 29.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.37
  • 3.36
  • 3.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.93
  • 15.56
  • 13.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
303.00
218.90
38.42%
381.60
257.00
48.48%
369.90
337.00
9.76%
362.30
365.80
-0.96%
Expenses
263.70
205.30
28.45%
319.60
239.00
33.72%
294.60
289.30
1.83%
301.40
327.10
-7.86%
EBITDA
39.30
13.60
188.97%
62.00
18.00
244.44%
75.30
47.70
57.86%
60.90
38.70
57.36%
EBIDTM
12.97%
6.21%
16.25%
7.00%
20.36%
14.15%
16.81%
10.58%
Other Income
8.40
6.90
21.74%
7.20
12.80
-43.75%
2.80
8.60
-67.44%
6.60
5.20
26.92%
Interest
1.00
0.90
11.11%
0.90
0.80
12.50%
0.70
2.20
-68.18%
1.00
1.20
-16.67%
Depreciation
10.80
9.90
9.09%
10.80
9.90
9.09%
11.70
14.70
-20.41%
10.30
10.50
-1.90%
PBT
35.90
9.70
270.10%
57.50
20.10
186.07%
65.70
39.40
66.75%
56.20
32.20
74.53%
Tax
9.90
2.10
371.43%
15.50
9.80
58.16%
36.10
8.90
305.62%
15.20
8.40
80.95%
PAT
26.00
7.60
242.11%
42.00
10.30
307.77%
29.60
30.50
-2.95%
41.00
23.80
72.27%
PATM
8.58%
3.47%
11.01%
4.01%
8.00%
9.05%
11.32%
6.51%
EPS
7.82
2.36
231.36%
12.61
3.13
302.88%
9.20
9.37
-1.81%
12.27
7.39
66.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Net Sales
1,416.80
1,208.12
1,293.91
1,093.07
944.34
825.67
820.73
803.67
732.74
715.38
751.91
Net Sales Growth
20.20%
-6.63%
18.37%
15.75%
14.37%
0.60%
2.12%
9.68%
2.43%
-4.86%
 
Cost Of Goods Sold
710.50
620.52
698.31
565.07
465.57
386.91
387.31
382.11
343.81
358.15
399.02
Gross Profit
706.30
587.60
595.60
528.00
478.76
438.76
433.42
421.56
388.92
357.23
352.90
GP Margin
49.85%
48.64%
46.03%
48.30%
50.70%
53.14%
52.81%
52.45%
53.08%
49.94%
46.93%
Total Expenditure
1,179.30
1,040.32
1,142.17
964.73
836.84
719.58
714.80
702.55
630.77
622.78
682.57
Power & Fuel Cost
-
17.97
24.23
23.00
21.13
18.92
17.59
17.27
15.67
14.36
13.95
% Of Sales
-
1.49%
1.87%
2.10%
2.24%
2.29%
2.14%
2.15%
2.14%
2.01%
1.86%
Employee Cost
-
186.24
177.18
153.97
144.59
136.08
124.85
127.11
110.10
103.67
104.48
% Of Sales
-
15.42%
13.69%
14.09%
15.31%
16.48%
15.21%
15.82%
15.03%
14.49%
13.90%
Manufacturing Exp.
-
97.18
120.73
114.03
98.73
84.48
79.75
76.21
70.27
65.19
64.26
% Of Sales
-
8.04%
9.33%
10.43%
10.45%
10.23%
9.72%
9.48%
9.59%
9.11%
8.55%
General & Admin Exp.
-
52.79
67.64
59.42
63.20
41.19
35.62
32.35
32.44
30.95
52.30
% Of Sales
-
4.37%
5.23%
5.44%
6.69%
4.99%
4.34%
4.03%
4.43%
4.33%
6.96%
Selling & Distn. Exp.
-
10.77
9.00
8.27
10.94
18.30
22.69
21.00
17.04
13.97
18.09
% Of Sales
-
0.89%
0.70%
0.76%
1.16%
2.22%
2.76%
2.61%
2.33%
1.95%
2.41%
Miscellaneous Exp.
-
54.86
45.08
40.98
32.68
33.70
48.92
47.86
42.51
37.37
18.09
% Of Sales
-
4.54%
3.48%
3.75%
3.46%
4.08%
5.96%
5.96%
5.80%
5.22%
4.22%
EBITDA
237.50
167.80
151.74
128.34
107.50
106.09
105.93
101.12
101.97
92.60
69.34
EBITDA Margin
16.76%
13.89%
11.73%
11.74%
11.38%
12.85%
12.91%
12.58%
13.92%
12.94%
9.22%
Other Income
25.00
29.03
21.63
20.03
29.69
24.37
24.06
22.86
12.73
14.71
15.46
Interest
3.60
3.39
5.31
3.75
3.55
3.15
1.74
2.15
2.59
5.24
2.78
Depreciation
43.60
41.77
45.72
39.67
30.88
29.36
27.77
27.55
26.53
23.54
21.89
PBT
215.30
151.66
122.33
104.95
102.75
97.95
100.49
94.28
85.57
78.54
60.13
Tax
76.70
63.17
39.76
37.66
37.05
34.01
36.36
32.48
28.45
23.26
20.16
Tax Rate
35.62%
41.65%
29.44%
35.88%
36.06%
34.72%
36.18%
34.45%
33.25%
29.62%
33.53%
PAT
138.60
88.48
95.32
67.29
65.71
63.94
64.12
61.81
57.12
55.28
39.97
PAT before Minority Interest
138.60
88.48
95.32
67.29
65.71
63.94
64.12
61.81
57.12
55.28
39.97
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
9.78%
7.32%
7.37%
6.16%
6.96%
7.74%
7.81%
7.69%
7.80%
7.73%
5.32%
PAT Growth
91.97%
-7.18%
41.66%
2.40%
2.77%
-0.28%
3.74%
8.21%
3.33%
38.30%
 
EPS
39.83
25.43
27.39
19.34
18.88
18.37
18.43
17.76
16.41
15.89
11.49

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Shareholder's Funds
890.62
828.67
757.76
710.42
660.16
602.85
557.22
511.77
467.41
426.08
Share Capital
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
Total Reserves
855.81
793.86
722.96
675.61
625.35
568.04
522.42
476.96
432.60
391.27
Non-Current Liabilities
45.36
40.86
30.00
28.97
30.32
23.71
26.24
21.54
20.91
18.44
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
45.35
42.44
36.58
37.34
36.99
29.45
29.59
23.27
22.77
18.37
Current Liabilities
603.32
564.68
455.61
329.43
290.62
311.35
320.23
258.08
257.97
296.51
Trade Payables
262.76
242.28
217.71
177.76
150.69
154.57
153.73
129.76
112.18
129.53
Other Current Liabilities
212.79
214.42
151.75
88.52
93.01
107.57
107.70
96.00
94.29
77.59
Short Term Borrowings
60.00
60.00
43.43
12.63
6.99
1.30
24.38
3.19
16.85
63.16
Short Term Provisions
67.77
47.97
42.72
50.52
39.93
47.91
34.43
29.13
34.65
26.23
Total Liabilities
1,539.30
1,434.21
1,243.37
1,068.82
981.10
937.91
903.69
791.39
746.29
741.03
Net Block
318.42
307.29
321.06
308.20
218.63
194.06
190.81
181.25
158.46
152.75
Gross Block
723.14
683.93
657.40
611.08
498.39
446.15
421.94
388.53
352.18
326.49
Accumulated Depreciation
404.72
376.64
336.34
302.88
279.76
252.09
231.13
207.28
193.72
173.74
Non Current Assets
448.05
447.14
437.09
433.20
359.67
308.96
305.59
294.54
277.51
245.05
Capital Work in Progress
25.10
34.49
4.14
4.09
16.50
14.22
9.96
8.24
26.71
6.97
Non Current Investment
66.23
64.41
59.77
57.80
54.10
51.37
49.88
48.48
42.78
38.38
Long Term Loans & Adv.
38.21
40.77
51.91
62.96
70.30
49.29
54.86
56.43
49.52
46.93
Other Non Current Assets
0.09
0.18
0.21
0.14
0.15
0.03
0.08
0.14
0.04
0.02
Current Assets
1,091.25
987.07
806.27
635.63
621.42
628.94
598.10
496.85
468.79
495.99
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
360.88
324.84
303.02
247.64
211.86
182.64
201.77
183.30
193.53
198.02
Sundry Debtors
266.76
296.18
290.71
254.98
162.54
178.37
179.04
126.73
146.09
183.50
Cash & Bank
403.35
290.05
138.69
91.27
202.18
228.36
178.75
160.06
104.47
84.49
Other Current Assets
60.26
11.23
5.50
2.72
44.84
39.56
38.55
26.75
24.70
29.98
Short Term Loans & Adv.
48.76
64.77
68.35
39.02
38.19
34.88
31.78
22.65
20.88
26.63
Net Current Assets
487.93
422.39
350.67
306.19
330.81
317.59
277.87
238.77
210.81
199.48
Total Assets
1,539.30
1,434.21
1,243.36
1,068.83
981.09
937.90
903.69
791.39
746.30
741.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Cash From Operating Activity
171.46
202.14
77.49
-25.42
58.26
112.12
35.20
105.35
125.92
-30.16
PBT
156.96
140.49
109.27
102.75
97.95
100.49
94.28
85.57
78.54
60.13
Adjustment
28.07
16.62
22.32
15.83
12.09
7.60
10.04
18.86
17.50
16.26
Changes in Working Capital
27.56
80.38
-13.16
-98.86
-11.87
32.83
-38.36
35.94
51.49
-88.69
Cash after chg. in Working capital
212.59
237.49
118.43
19.72
98.17
140.92
65.96
140.37
147.54
-12.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-41.13
-35.35
-40.93
-45.14
-39.92
-28.80
-30.76
-35.02
-21.62
-17.86
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
-100.56
-152.48
-85.51
38.81
-61.23
-33.01
-17.14
-11.07
-38.75
-12.91
Net Fixed Assets
-29.83
-56.87
-46.37
-100.28
-54.53
-28.46
-35.13
-17.88
-45.43
-15.24
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
0.00
Others
-70.73
-95.61
-39.14
139.09
-6.70
-4.55
17.99
6.77
6.68
2.33
Cash from Financing Activity
-31.79
-3.90
1.73
-20.75
-22.91
-47.86
0.74
-38.52
-67.71
26.35
Net Cash Inflow / Outflow
39.11
45.75
-6.28
-7.36
-25.88
31.25
18.80
55.76
19.46
-16.72
Opening Cash & Equivalents
48.40
2.42
18.71
26.06
52.10
20.68
160.06
104.47
84.49
101.04
Closing Cash & Equivalent
87.07
48.40
12.43
18.71
26.06
52.10
178.75
160.06
104.47
84.49

Financial Ratios

Consolidated /

Standalone
Description
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Book Value (Rs.)
255.87
238.07
217.70
204.10
189.66
173.19
160.09
147.03
134.28
122.41
ROA
5.95%
7.12%
5.82%
6.41%
6.66%
6.96%
7.29%
7.43%
7.43%
5.82%
ROE
10.29%
12.02%
9.17%
9.59%
10.13%
11.06%
11.56%
11.67%
12.37%
9.75%
ROCE
16.86%
16.62%
14.26%
15.29%
15.91%
17.24%
17.59%
17.65%
17.21%
14.03%
Fixed Asset Turnover
1.77
2.03
1.72
1.75
1.86
2.01
2.10
2.12
2.25
2.50
Receivable days
82.64
78.79
91.11
78.62
70.70
74.74
65.47
63.31
78.85
68.19
Inventory Days
100.67
84.29
91.94
86.52
81.82
80.39
82.45
87.45
93.68
81.76
Payable days
93.81
78.21
79.49
75.87
81.11
86.38
78.51
76.15
77.38
78.14
Cash Conversion Cycle
89.50
84.88
103.56
89.26
71.41
68.75
69.41
74.60
95.16
71.81
Total Debt/Equity
0.07
0.07
0.06
0.02
0.01
0.00
0.04
0.01
0.04
0.15
Interest Cover
45.68
26.43
28.96
29.96
32.09
58.92
44.91
33.99
15.99
22.66

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.