Nifty
Sensex
:
:
11642.40
39614.07
-28.40 (-0.24%)
-135.78 (-0.34%)

Engineering - Industrial Equipments

Rating :
47/99

BSE: 500249 | NSE: KSB

452.85
30-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  438.10
  •  455.90
  •  437.35
  •  436.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20838
  •  93.50
  •  764.00
  •  386.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,519.71
  • 19.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,289.67
  • 1.83%
  • 1.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.41%
  • 0.00%
  • 12.80%
  • FII
  • DII
  • Others
  • 3.59%
  • 10.17%
  • 7.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.81
  • 9.53
  • 11.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.78
  • 7.24
  • 6.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.80
  • 8.25
  • 13.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.84
  • 33.54
  • 34.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.14
  • 3.40
  • 3.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.11
  • 16.02
  • 15.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
218.90
301.80
-27.47%
257.00
289.30
-11.16%
337.00
346.60
-2.77%
365.80
280.40
30.46%
Expenses
205.30
269.70
-23.88%
239.00
257.50
-7.18%
289.30
298.70
-3.15%
327.10
248.30
31.74%
EBITDA
13.60
32.10
-57.63%
18.00
31.80
-43.40%
47.70
47.90
-0.42%
38.70
32.10
20.56%
EBIDTM
6.21%
10.64%
14.01%
10.99%
14.15%
13.82%
10.58%
11.45%
Other Income
6.90
5.70
21.05%
12.80
3.60
255.56%
8.60
5.70
50.88%
5.20
3.50
48.57%
Interest
0.90
1.00
-10.00%
0.80
0.90
-11.11%
2.20
1.40
57.14%
1.20
1.30
-7.69%
Depreciation
9.90
10.30
-3.88%
9.90
10.20
-2.94%
14.70
10.40
41.35%
10.50
9.80
7.14%
PBT
9.70
39.20
-75.26%
20.10
24.30
-17.28%
39.40
41.80
-5.74%
32.20
24.50
31.43%
Tax
2.10
13.90
-84.89%
9.80
8.60
13.95%
8.90
16.50
-46.06%
8.40
8.40
0.00%
PAT
7.60
25.30
-69.96%
10.30
15.70
-34.39%
30.50
25.30
20.55%
23.80
16.10
47.83%
PATM
3.47%
8.38%
7.11%
5.43%
9.05%
7.30%
6.51%
5.74%
EPS
2.18
7.27
-70.01%
2.96
4.51
-34.37%
8.76
7.27
20.50%
6.84
4.63
47.73%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Net Sales
1,178.70
1,293.91
1,093.07
944.34
825.67
820.73
803.67
732.74
715.38
751.91
610.22
Net Sales Growth
-3.23%
18.37%
15.75%
14.37%
0.60%
2.12%
9.68%
2.43%
-4.86%
23.22%
 
Cost Of Goods Sold
5,151.70
698.31
565.07
465.57
386.91
387.31
382.11
343.81
358.15
399.02
303.31
Gross Profit
-3,973.00
595.60
528.00
478.76
438.76
433.42
421.56
388.92
357.23
352.90
306.91
GP Margin
-337.07%
46.03%
48.30%
50.70%
53.14%
52.81%
52.45%
53.08%
49.94%
46.93%
50.29%
Total Expenditure
1,060.70
1,143.67
964.73
836.84
719.58
714.80
702.55
630.77
622.78
682.57
532.24
Power & Fuel Cost
-
24.23
23.00
21.13
18.92
17.59
17.27
15.67
14.36
13.95
11.41
% Of Sales
-
1.87%
2.10%
2.24%
2.29%
2.14%
2.15%
2.14%
2.01%
1.86%
1.87%
Employee Cost
-
177.89
153.97
144.59
136.08
124.85
127.11
110.10
103.67
104.48
91.23
% Of Sales
-
13.75%
14.09%
15.31%
16.48%
15.21%
15.82%
15.03%
14.49%
13.90%
14.95%
Manufacturing Exp.
-
128.87
114.03
98.73
84.48
79.75
76.21
70.27
65.19
64.26
48.39
% Of Sales
-
9.96%
10.43%
10.45%
10.23%
9.72%
9.48%
9.59%
9.11%
8.55%
7.93%
General & Admin Exp.
-
66.51
63.48
63.20
41.19
35.62
32.35
32.44
30.95
52.30
61.18
% Of Sales
-
5.14%
5.81%
6.69%
4.99%
4.34%
4.03%
4.43%
4.33%
6.96%
10.03%
Selling & Distn. Exp.
-
8.50
8.27
10.94
18.30
22.69
21.00
17.04
13.97
18.09
18.05
% Of Sales
-
0.66%
0.76%
1.16%
2.22%
2.76%
2.61%
2.33%
1.95%
2.41%
2.96%
Miscellaneous Exp.
-
39.37
36.92
32.68
33.70
48.92
47.86
42.51
37.37
31.75
18.05
% Of Sales
-
3.04%
3.38%
3.46%
4.08%
5.96%
5.96%
5.80%
5.22%
4.22%
0%
EBITDA
118.00
150.24
128.34
107.50
106.09
105.93
101.12
101.97
92.60
69.34
77.98
EBITDA Margin
10.01%
11.61%
11.74%
11.38%
12.85%
12.91%
12.58%
13.92%
12.94%
9.22%
12.78%
Other Income
33.50
23.13
20.03
29.69
24.37
24.06
22.86
12.73
14.71
15.46
15.88
Interest
5.10
5.31
3.75
3.55
3.15
1.74
2.15
2.59
5.24
2.78
0.53
Depreciation
45.00
45.72
39.67
30.88
29.36
27.77
27.55
26.53
23.54
21.89
20.74
PBT
101.40
122.33
104.95
102.75
97.95
100.49
94.28
85.57
78.54
60.13
72.58
Tax
29.20
39.76
37.66
37.05
34.01
36.36
32.48
28.45
23.26
20.16
23.22
Tax Rate
28.80%
29.44%
35.88%
36.06%
34.72%
36.18%
34.45%
33.25%
29.62%
33.53%
31.99%
PAT
72.20
95.32
67.29
65.71
63.94
64.12
61.81
57.12
55.28
39.97
49.36
PAT before Minority Interest
72.20
95.32
67.29
65.71
63.94
64.12
61.81
57.12
55.28
39.97
49.36
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
6.13%
7.37%
6.16%
6.96%
7.74%
7.81%
7.69%
7.80%
7.73%
5.32%
8.09%
PAT Growth
-12.38%
41.66%
2.40%
2.77%
-0.28%
3.74%
8.21%
3.33%
38.30%
-19.02%
 
EPS
20.75
27.39
19.34
18.88
18.37
18.43
17.76
16.41
15.89
11.49
14.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Shareholder's Funds
828.67
757.76
710.42
660.16
602.85
557.22
511.77
467.41
426.08
393.45
Share Capital
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
34.81
17.40
Total Reserves
793.86
722.96
675.61
625.35
568.04
522.42
476.96
432.60
391.27
376.05
Non-Current Liabilities
40.86
30.00
28.97
30.32
23.71
26.24
21.54
20.91
18.44
9.04
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13.62
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
Long Term Provisions
42.44
36.58
37.34
36.99
29.45
29.59
23.27
22.77
18.37
0.00
Current Liabilities
564.68
455.61
329.43
290.62
311.35
320.23
258.08
257.97
296.51
229.60
Trade Payables
255.53
217.71
177.76
150.69
154.57
153.73
129.76
112.18
129.53
143.54
Other Current Liabilities
202.65
151.75
88.52
93.01
107.57
107.70
96.00
94.29
77.59
43.83
Short Term Borrowings
60.00
43.43
12.63
6.99
1.30
24.38
3.19
16.85
63.16
0.00
Short Term Provisions
46.50
42.72
50.52
39.93
47.91
34.43
29.13
34.65
26.23
42.23
Total Liabilities
1,434.21
1,243.37
1,068.82
981.10
937.91
903.69
791.39
746.29
741.03
632.09
Net Block
307.29
321.06
308.20
218.63
194.06
190.81
181.25
158.46
152.75
151.33
Gross Block
683.93
657.40
611.08
498.39
446.15
421.94
388.53
352.18
326.49
309.52
Accumulated Depreciation
372.60
336.34
302.88
279.76
252.09
231.13
207.28
193.72
173.74
158.19
Non Current Assets
447.14
437.09
433.20
359.67
308.96
305.59
294.54
277.51
245.05
193.32
Capital Work in Progress
34.49
4.14
4.09
16.50
14.22
9.96
8.24
26.71
6.97
8.70
Non Current Investment
64.41
59.77
57.80
54.10
51.37
49.88
48.48
42.78
38.38
33.30
Long Term Loans & Adv.
40.77
51.91
62.96
70.30
49.29
54.86
56.43
49.52
46.93
0.00
Other Non Current Assets
0.18
0.21
0.14
0.15
0.03
0.08
0.14
0.04
0.02
0.00
Current Assets
987.07
806.27
635.63
621.42
628.94
598.10
496.85
468.79
495.99
438.77
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
324.84
303.02
247.64
211.86
182.64
201.77
183.30
193.53
198.02
158.50
Sundry Debtors
296.18
290.71
254.98
162.54
178.37
179.04
126.73
146.09
183.50
113.84
Cash & Bank
290.05
138.69
91.27
202.18
228.36
178.75
160.06
104.47
84.49
101.04
Other Current Assets
76.00
5.50
2.72
6.65
39.56
38.55
26.75
24.70
29.98
65.38
Short Term Loans & Adv.
64.77
68.35
39.02
38.19
34.88
31.78
22.65
20.88
26.63
65.38
Net Current Assets
422.39
350.67
306.19
330.81
317.59
277.87
238.77
210.81
199.48
209.17
Total Assets
1,434.21
1,243.36
1,068.83
981.09
937.90
903.69
791.39
746.30
741.04
632.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Cash From Operating Activity
202.14
77.49
-25.42
58.26
112.12
35.20
105.35
125.92
-30.16
35.14
PBT
140.49
104.95
102.75
97.95
100.49
94.28
85.57
78.54
60.13
72.58
Adjustment
15.12
30.70
15.83
12.09
7.60
10.04
18.86
17.50
16.26
13.56
Changes in Working Capital
81.88
-17.22
-98.86
-11.87
32.83
-38.36
35.94
51.49
-88.69
-21.78
Cash after chg. in Working capital
237.49
118.43
19.72
98.17
140.92
65.96
140.37
147.54
-12.30
64.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.35
-40.93
-45.14
-39.92
-28.80
-30.76
-35.02
-21.62
-17.86
-29.22
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
-152.45
-85.51
38.81
-61.23
-33.01
-17.14
-11.07
-38.75
-12.91
-13.38
Net Fixed Assets
-56.87
-46.37
-100.28
-54.53
-28.46
-35.13
-17.88
-45.43
-15.24
-20.34
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
0.00
0.00
Others
-95.58
-39.14
139.09
-6.70
-4.55
17.99
6.77
6.68
2.33
6.96
Cash from Financing Activity
-13.95
1.73
-20.75
-22.91
-47.86
0.74
-38.52
-67.71
26.35
-19.62
Net Cash Inflow / Outflow
35.74
-6.28
-7.36
-25.88
31.25
18.80
55.76
19.46
-16.72
2.14
Opening Cash & Equivalents
12.43
18.71
26.06
52.10
20.68
160.06
104.47
84.49
101.04
98.77
Closing Cash & Equivalent
48.40
12.43
18.71
26.06
52.10
178.75
160.06
104.47
84.49
101.04

Financial Ratios

Consolidated /

Standalone
Description
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Book Value (Rs.)
238.07
217.70
204.10
189.66
173.19
160.09
147.03
134.28
122.41
113.04
ROA
7.12%
5.82%
6.41%
6.66%
6.96%
7.29%
7.43%
7.43%
5.82%
8.29%
ROE
12.02%
9.17%
9.59%
10.13%
11.06%
11.56%
11.67%
12.37%
9.75%
13.19%
ROCE
16.62%
14.26%
15.29%
15.91%
17.24%
17.59%
17.65%
17.21%
14.03%
18.99%
Fixed Asset Turnover
2.03
1.72
1.75
1.86
2.01
2.10
2.12
2.25
2.50
2.24
Receivable days
78.79
91.11
78.62
70.70
74.74
65.47
63.31
78.85
68.19
62.02
Inventory Days
84.29
91.94
86.52
81.82
80.39
82.45
87.45
93.68
81.76
77.98
Payable days
79.84
79.49
75.87
81.11
86.38
78.51
76.15
77.38
78.14
96.28
Cash Conversion Cycle
83.25
103.56
89.26
71.41
68.75
69.41
74.60
95.16
71.81
43.71
Total Debt/Equity
0.07
0.06
0.02
0.01
0.00
0.04
0.01
0.04
0.15
0.03
Interest Cover
26.43
28.96
29.96
32.09
58.92
44.91
33.99
15.99
22.66
136.78

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.