Nifty
Sensex
:
:
9580.30
32424.10
90.20 (0.95%)
223.51 (0.69%)

Engineering - Industrial Equipments

Rating :
56/99

BSE: 500249 | NSE: KSB

462.65
29-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  470.00
  •  474.45
  •  455.00
  •  470.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10995
  •  51.16
  •  764.00
  •  386.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,611.26
  • 16.00
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,515.99
  • 1.30%
  • 1.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.41%
  • 0.00%
  • 11.62%
  • FII
  • DII
  • Others
  • 3.41%
  • 11.82%
  • 6.74%

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
  • 36.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.12
  • 3.55
  • 3.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.02
  • 16.50
  • 17.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
337.00
346.60
-2.77%
365.80
280.40
30.46%
301.80
253.60
19.01%
289.30
212.50
36.14%
Expenses
289.30
298.70
-3.15%
327.10
248.30
31.74%
269.70
225.00
19.87%
257.50
192.70
33.63%
EBITDA
47.70
47.90
-0.42%
38.70
32.10
20.56%
32.10
28.60
12.24%
31.80
19.80
60.61%
EBIDTM
14.15%
13.82%
10.58%
11.45%
10.64%
11.28%
10.99%
9.32%
Other Income
8.60
5.70
50.88%
5.20
3.50
48.57%
5.70
2.90
96.55%
3.60
7.90
-54.43%
Interest
2.20
1.40
57.14%
1.20
1.30
-7.69%
1.00
0.50
100.00%
0.90
0.50
80.00%
Depreciation
14.70
10.40
41.35%
10.50
9.80
7.14%
10.30
9.80
5.10%
10.20
9.70
5.15%
PBT
39.40
41.80
-5.74%
32.20
24.50
31.43%
39.20
21.20
84.91%
24.30
17.50
38.86%
Tax
8.90
16.50
-46.06%
8.40
8.40
0.00%
13.90
6.70
107.46%
8.60
6.10
40.98%
PAT
30.50
25.30
20.55%
23.80
16.10
47.83%
25.30
14.50
74.48%
15.70
11.40
37.72%
PATM
9.05%
7.30%
6.51%
5.74%
8.38%
5.72%
5.43%
5.36%
EPS
8.76
7.27
20.50%
6.84
4.63
47.73%
7.27
4.17
74.34%
4.51
3.28
37.50%

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
1,293.90
1,093.07
944.34
825.67
820.73
803.67
732.74
715.38
751.91
610.22
565.30
Net Sales Growth
18.37%
15.75%
14.37%
0.60%
2.12%
9.68%
2.43%
-4.86%
23.22%
7.95%
 
Cost Of Goods Sold
698.30
565.07
465.57
386.91
387.31
382.11
343.81
358.15
399.02
303.31
255.62
Gross Profit
595.60
528.00
478.76
438.76
433.42
421.56
388.92
357.23
352.90
306.91
309.69
GP Margin
46.03%
48.30%
50.70%
53.14%
52.81%
52.45%
53.08%
49.94%
46.93%
50.29%
54.78%
Total Expenditure
1,143.60
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
150.30
128.34
107.50
106.09
105.93
101.12
101.97
92.60
69.34
77.98
112.85
EBITDA Margin
11.62%
11.74%
11.38%
12.85%
12.91%
12.58%
13.92%
12.94%
9.22%
12.78%
19.96%
Other Income
23.10
20.03
29.69
24.37
24.06
22.86
12.73
14.71
15.46
15.88
8.44
Interest
5.30
3.75
3.55
3.15
1.74
2.15
2.59
5.24
2.78
0.53
1.83
Depreciation
45.70
39.67
30.88
29.36
27.77
27.55
26.53
23.54
21.89
20.74
20.34
PBT
135.10
104.95
102.75
97.95
100.49
94.28
85.57
78.54
60.13
72.58
99.12
Tax
39.80
37.66
37.05
34.01
36.36
32.48
28.45
23.26
20.16
23.22
34.83
Tax Rate
29.46%
35.88%
36.06%
34.72%
36.18%
34.45%
33.25%
29.62%
33.53%
31.99%
35.14%
PAT
95.30
67.29
65.71
63.94
64.12
61.81
57.12
55.28
39.97
49.36
64.30
PAT before Minority Interest
95.30
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
7.37%
6.16%
6.96%
7.74%
7.81%
7.69%
7.80%
7.73%
5.32%
8.09%
11.37%
PAT Growth
41.60%
2.40%
2.77%
-0.28%
3.74%
8.21%
3.33%
38.30%
-19.02%
-23.23%
 
EPS
27.39
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

News Update:


  • KSB secures order for pump supply to NTPC sites
    5th Mar 2020, 11:11 AM

    The deliveries of the pumps begin from March and they will be installed in FGD units at power plants

    Read More
  • KSB - Quarterly Results
    27th Feb 2020, 16:30 PM

    Read More
  • KSB launches ‘Gamma’ water application pump
    26th Feb 2020, 10:00 AM

    Currently the product caters only domestic market

    Read More
  • KSB launches FGD KWPK
    24th Feb 2020, 10:05 AM

    Currently the product caters only domestic market

    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.