Nifty
Sensex
:
:
17094.35
57426.92
276.25 (1.64%)
1016.96 (1.80%)

Engineering - Industrial Equipments

Rating :
69/99

BSE: 500249 | NSE: KSB

1998.05
30-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1933.95
  • 2027.05
  • 1933.95
  • 1941.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34372
  •  678.09
  •  2108.95
  •  960.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,983.32
  • 42.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,628.79
  • 0.62%
  • 6.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.69%
  • 3.91%
  • 13.82%
  • FII
  • DII
  • Others
  • 2.91%
  • 10.74%
  • 1.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.67
  • 9.66
  • 4.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.51
  • 14.27
  • 6.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.97
  • 16.82
  • 14.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.67
  • 32.16
  • 29.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.63
  • 3.57
  • 3.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.85
  • 15.79
  • 14.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
448.40
303.00
47.99%
417.70
381.60
9.46%
444.60
369.90
20.19%
368.10
362.30
1.60%
Expenses
387.30
263.70
46.87%
363.00
319.60
13.58%
388.20
294.60
31.77%
316.40
301.40
4.98%
EBITDA
61.10
39.30
55.47%
54.70
62.00
-11.77%
56.40
75.30
-25.10%
51.70
60.90
-15.11%
EBIDTM
13.63%
12.97%
13.10%
16.25%
12.69%
20.36%
14.05%
16.81%
Other Income
13.40
8.40
59.52%
9.50
7.20
31.94%
8.20
2.80
192.86%
9.90
6.60
50.00%
Interest
1.40
1.00
40.00%
0.90
0.90
0.00%
1.90
0.70
171.43%
1.20
1.00
20.00%
Depreciation
11.10
10.80
2.78%
10.50
10.80
-2.78%
11.00
11.70
-5.98%
10.90
10.30
5.83%
PBT
62.00
35.90
72.70%
52.80
57.50
-8.17%
51.70
65.70
-21.31%
49.50
56.20
-11.92%
Tax
16.60
9.90
67.68%
14.30
15.50
-7.74%
14.30
36.10
-60.39%
11.90
15.20
-21.71%
PAT
45.40
26.00
74.62%
38.50
42.00
-8.33%
37.40
29.60
26.35%
37.60
41.00
-8.29%
PATM
10.12%
8.58%
9.22%
11.01%
8.41%
8.00%
10.21%
11.32%
EPS
13.62
7.82
74.17%
11.61
12.61
-7.93%
11.32
9.20
23.04%
11.18
12.27
-8.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Net Sales
1,678.80
1,497.29
1,208.12
1,293.91
1,093.07
944.34
825.67
820.73
803.67
732.74
715.38
Net Sales Growth
18.49%
23.94%
-6.63%
18.37%
15.75%
14.37%
0.60%
2.12%
9.68%
2.43%
 
Cost Of Goods Sold
924.00
792.43
620.52
698.31
565.07
465.57
386.91
387.31
382.11
343.81
358.15
Gross Profit
754.80
704.87
587.60
595.60
528.00
478.76
438.76
433.42
421.56
388.92
357.23
GP Margin
44.96%
47.08%
48.64%
46.03%
48.30%
50.70%
53.14%
52.81%
52.45%
53.08%
49.94%
Total Expenditure
1,454.90
1,287.82
1,040.32
1,142.17
964.73
836.84
719.58
714.80
702.55
630.77
622.78
Power & Fuel Cost
-
21.50
17.97
24.23
23.00
21.13
18.92
17.59
17.27
15.67
14.36
% Of Sales
-
1.44%
1.49%
1.87%
2.10%
2.24%
2.29%
2.14%
2.15%
2.14%
2.01%
Employee Cost
-
215.38
186.24
177.18
153.97
144.59
136.08
124.85
127.11
110.10
103.67
% Of Sales
-
14.38%
15.42%
13.69%
14.09%
15.31%
16.48%
15.21%
15.82%
15.03%
14.49%
Manufacturing Exp.
-
142.01
97.18
120.73
114.03
98.73
84.48
79.75
76.21
70.27
65.19
% Of Sales
-
9.48%
8.04%
9.33%
10.43%
10.45%
10.23%
9.72%
9.48%
9.59%
9.11%
General & Admin Exp.
-
61.58
52.79
67.64
59.42
63.20
41.19
35.62
32.35
32.44
30.95
% Of Sales
-
4.11%
4.37%
5.23%
5.44%
6.69%
4.99%
4.34%
4.03%
4.43%
4.33%
Selling & Distn. Exp.
-
6.10
10.77
9.00
8.27
10.94
18.30
22.69
21.00
17.04
13.97
% Of Sales
-
0.41%
0.89%
0.70%
0.76%
1.16%
2.22%
2.76%
2.61%
2.33%
1.95%
Miscellaneous Exp.
-
48.83
54.86
45.08
40.98
32.68
33.70
48.92
47.86
42.51
13.97
% Of Sales
-
3.26%
4.54%
3.48%
3.75%
3.46%
4.08%
5.96%
5.96%
5.80%
5.22%
EBITDA
223.90
209.47
167.80
151.74
128.34
107.50
106.09
105.93
101.12
101.97
92.60
EBITDA Margin
13.34%
13.99%
13.89%
11.73%
11.74%
11.38%
12.85%
12.91%
12.58%
13.92%
12.94%
Other Income
41.00
33.69
29.03
21.63
20.03
29.69
24.37
24.06
22.86
12.73
14.71
Interest
5.40
5.04
3.39
5.31
3.75
3.55
3.15
1.74
2.15
2.59
5.24
Depreciation
43.50
43.53
41.77
45.72
39.67
30.88
29.36
27.77
27.55
26.53
23.54
PBT
216.00
194.59
151.66
122.33
104.95
102.75
97.95
100.49
94.28
85.57
78.54
Tax
57.10
51.62
63.17
39.76
37.66
37.05
34.01
36.36
32.48
28.45
23.26
Tax Rate
26.44%
26.53%
41.65%
29.44%
35.88%
36.06%
34.72%
36.18%
34.45%
33.25%
29.62%
PAT
158.90
142.97
88.48
95.32
67.29
65.71
63.94
64.12
61.81
57.12
55.28
PAT before Minority Interest
158.90
142.97
88.48
95.32
67.29
65.71
63.94
64.12
61.81
57.12
55.28
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
9.47%
9.55%
7.32%
7.37%
6.16%
6.96%
7.74%
7.81%
7.69%
7.80%
7.73%
PAT Growth
14.65%
61.58%
-7.18%
41.66%
2.40%
2.77%
-0.28%
3.74%
8.21%
3.33%
 
EPS
45.66
41.08
25.43
27.39
19.34
18.88
18.37
18.43
17.76
16.41
15.89

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Shareholder's Funds
1,010.84
890.62
828.67
757.76
710.42
660.16
602.85
557.22
511.77
467.41
Share Capital
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
Total Reserves
976.03
855.81
793.86
722.96
675.61
625.35
568.04
522.42
476.96
432.60
Non-Current Liabilities
48.59
45.36
40.86
30.00
28.97
30.32
23.71
26.24
21.54
20.91
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
51.67
45.35
42.44
36.58
37.34
36.99
29.45
29.59
23.27
22.77
Current Liabilities
544.84
603.32
564.68
455.61
329.43
290.62
311.35
320.23
258.08
257.97
Trade Payables
279.15
262.76
242.28
217.71
177.76
150.69
154.57
153.73
129.76
112.18
Other Current Liabilities
209.84
212.79
214.42
151.75
88.52
93.01
107.57
107.70
96.00
94.29
Short Term Borrowings
0.00
60.00
60.00
43.43
12.63
6.99
1.30
24.38
3.19
16.85
Short Term Provisions
55.84
67.77
47.97
42.72
50.52
39.93
47.91
34.43
29.13
34.65
Total Liabilities
1,604.27
1,539.30
1,434.21
1,243.37
1,068.82
981.10
937.91
903.69
791.39
746.29
Net Block
310.64
318.42
307.29
321.06
308.20
218.63
194.06
190.81
181.25
158.46
Gross Block
741.34
723.14
683.93
657.40
611.08
498.39
446.15
421.94
388.53
352.18
Accumulated Depreciation
430.70
404.72
376.64
336.34
302.88
279.76
252.09
231.13
207.28
193.72
Non Current Assets
484.04
448.05
447.14
437.09
433.20
359.67
308.96
305.59
294.54
277.51
Capital Work in Progress
39.18
25.10
34.49
4.14
4.09
16.50
14.22
9.96
8.24
26.71
Non Current Investment
69.75
66.23
64.41
59.77
57.80
54.10
51.37
49.88
48.48
42.78
Long Term Loans & Adv.
64.33
38.21
40.77
51.91
62.96
70.30
49.29
54.86
56.43
49.52
Other Non Current Assets
0.15
0.09
0.18
0.21
0.14
0.15
0.03
0.08
0.14
0.04
Current Assets
1,120.22
1,091.25
987.07
806.27
635.63
621.42
628.94
598.10
496.85
468.79
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
423.08
360.88
324.84
303.02
247.64
211.86
182.64
201.77
183.30
193.53
Sundry Debtors
277.98
266.76
296.18
290.71
254.98
162.54
178.37
179.04
126.73
146.09
Cash & Bank
354.53
403.35
290.05
138.69
91.27
202.18
228.36
178.75
160.06
104.47
Other Current Assets
64.62
11.50
11.23
5.50
41.74
44.84
39.56
38.55
26.75
24.70
Short Term Loans & Adv.
53.41
48.76
64.77
68.35
39.02
38.19
34.88
31.78
22.65
20.88
Net Current Assets
575.39
487.93
422.39
350.67
306.19
330.81
317.59
277.87
238.77
210.81
Total Assets
1,604.26
1,539.30
1,434.21
1,243.36
1,068.83
981.09
937.90
903.69
791.39
746.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Cash From Operating Activity
62.49
171.46
202.14
77.49
-25.42
58.26
112.12
35.20
105.35
125.92
PBT
194.59
156.96
140.49
109.27
102.75
97.95
100.49
94.28
85.57
78.54
Adjustment
31.45
28.07
16.62
22.32
15.83
12.09
7.60
10.04
18.86
17.50
Changes in Working Capital
-87.29
27.56
80.38
-13.16
-98.86
-11.87
32.83
-38.36
35.94
51.49
Cash after chg. in Working capital
138.74
212.59
237.49
118.43
19.72
98.17
140.92
65.96
140.37
147.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-76.26
-41.13
-35.35
-40.93
-45.14
-39.92
-28.80
-30.76
-35.02
-21.62
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
2.83
-100.56
-152.48
-85.51
38.81
-61.23
-33.01
-17.14
-11.07
-38.75
Net Fixed Assets
-32.28
-29.83
-56.87
-46.37
-100.28
-54.53
-28.46
-35.13
-17.88
-45.43
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
Others
35.11
-70.73
-95.61
-39.14
139.09
-6.70
-4.55
17.99
6.77
6.68
Cash from Financing Activity
-95.42
-31.79
-3.90
1.73
-20.75
-22.91
-47.86
0.74
-38.52
-67.71
Net Cash Inflow / Outflow
-30.11
39.11
45.75
-6.28
-7.36
-25.88
31.25
18.80
55.76
19.46
Opening Cash & Equivalents
87.07
48.40
2.42
18.71
26.06
52.10
20.68
160.06
104.47
84.49
Closing Cash & Equivalent
56.56
87.07
48.40
12.43
18.71
26.06
52.10
178.75
160.06
104.47

Financial Ratios

Consolidated /

Standalone
Description
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Book Value (Rs.)
290.40
255.87
238.07
217.70
204.10
189.66
173.19
160.09
147.03
134.28
ROA
9.10%
5.95%
7.12%
5.82%
6.41%
6.66%
6.96%
7.29%
7.43%
7.43%
ROE
15.04%
10.29%
12.02%
9.17%
9.59%
10.13%
11.06%
11.56%
11.67%
12.37%
ROCE
20.35%
16.86%
16.62%
14.26%
15.29%
15.91%
17.24%
17.59%
17.65%
17.21%
Fixed Asset Turnover
2.10
1.77
2.03
1.72
1.75
1.86
2.01
2.10
2.12
2.25
Receivable days
64.53
82.64
78.79
91.11
78.62
70.70
74.74
65.47
63.31
78.85
Inventory Days
92.86
100.67
84.29
91.94
86.52
81.82
80.39
82.45
87.45
93.68
Payable days
124.81
93.81
78.21
79.49
75.87
81.11
86.38
78.51
76.15
77.38
Cash Conversion Cycle
32.59
89.50
84.88
103.56
89.26
71.41
68.75
69.41
74.60
95.16
Total Debt/Equity
0.00
0.07
0.07
0.06
0.02
0.01
0.00
0.04
0.01
0.04
Interest Cover
39.61
45.68
26.43
28.96
29.96
32.09
58.92
44.91
33.99
15.99

News Update:


  • KSB - Quarterly Results
    11th Aug 2022, 16:09 PM

    Read More
  • KSB receives orders of Rs 500 crore from NPCIL
    11th Jul 2022, 09:58 AM

    The sales/ supply of products/ services for these orders will be in a phased manner FY 2026 onwards

    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.