Is KSB a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that KSB Ltd is a average quality company .

Is KSB undervalued or overvalued?

The key valuation ratios of KSB Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone .

What is KSB share price return in the past 10 years?

KSB Ltd share price has appreciated 23.9% annually (CAGR) over the past ten years.

Is KSB a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of KSB Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

KSB Ltd - Stock Valuation and Financial Performance

Name: KSB
Brand: KSB

BSE: 500249 | NSE: KSB | Compressors / Pumps | Small Cap

Place order

KSB Share Price

₹4,601.55 15.25 0.33%
as on 10-Jun'24 16:01

10 Year X-Ray of KSB:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Dec'14	Dec'15	Dec'16	Dec'17	Dec'18	Dec'19	Dec'20	Dec'21	Dec'22	Dec'23	TTM
ROCE % ⓘ	14%	13.4%	11.5%	10.6%	10.9%	11.2%	11.2%	15.5%	17%	17.4%	-
Value Creation Index ⓘ	NA	NA	-0.2	-0.3	-0.2	-0.2	-0.2	0.1	0.3	0.3	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	802	819	825	944	1,093	1,294	1,208	1,497	1,822	2,247	2,302
Sales YoY Gr.	-	2.1%	0.7%	14.5%	15.8%	18.4%	-6.6%	23.9%	21.7%	23.3%	-
Adj EPS ⓘ	19.7	20.5	18.7	19	21.6	24.7	27.3	40.6	48.9	57.5	59.7
YoY Gr.	-	4.1%	-8.5%	1.2%	14%	14.3%	10.5%	48.7%	20.3%	17.7%	-
BVPS (₹) ⓘ	145.3	158.9	176.9	190.3	204.9	224.3	243.2	277	314	358.5	370.9
Adj Net Profit ⓘ	68.5	71.3	65.2	66	75.2	86	95.1	141	170	200	208
Cash Flow from Ops. ⓘ	34.5	111	56.8	-25.8	77.6	202	171	62.5	38.2	142	-
Debt/CF from Ops. ⓘ	0.7	0	0.1	-0.5	0.6	0.3	0.4	0	0	0	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	12.1%	15.5%	23%	23.3%
Adj EPS ⓘ	12.7%	21.6%	28.2%	17.7%
BVPSⓘ	10.6%	11.8%	13.8%	14.2%
Share Price	23.9%	45.1%	65.7%	113.9%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Dec'14	Dec'15	Dec'16	Dec'17	Dec'18	Dec'19	Dec'20	Dec'21	Dec'22	Dec'23	TTM
Return on Equity % ⓘ	14.1	13.5	11.2	10.3	10.9	11.5	11.7	15.6	16.5	17.1	16.4
Op. Profit Mgn % ⓘ	13	13	12.8	11.5	12	11.8	14	14.1	13.6	13.1	12.9
Net Profit Mgn % ⓘ	8.5	8.7	7.9	7	6.9	6.7	7.9	9.4	9.3	8.9	9
Debt to Equity ⓘ	0.1	0	0	0	0.1	0.1	0.1	0	0	0	-
Working Cap Days ⓘ	186	193	195	206	222	196	215	184	191	188	109
Cash Conv. Cycle ⓘ	69	69	71	89	104	85	90	80	94	103	54

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 22.98%

Net Profit is growing at healthy rate in last 3 years 28.17%

Sales growth is good in last 4 quarters at 22.15%

Return on Equity has declined versus last 3 years average to 16.40%

Latest Financials - KSB Ltd.

	Standalone	Consolidated
TTM EPS (₹)	59.7	61
TTM Sales (₹ Cr.)	2,302	2,302
BVPS (₹.) ⓘ	370.9	386.2
Reserves (₹ Cr.) ⓘ	1,256	1,310
P/BV ⓘ	12.37	11.87
PE ⓘ	76.86	75.16

From the Market
52 Week Low / High (₹)	2014.65 / 5185.00
All Time Low / High (₹)	18.75 / 5185.00
Market Cap (₹ Cr.)	15,964
Equity (₹ Cr.)	34.8
Face Value (₹)	10
Industry PE ⓘ	56.9

Management X-Ray of KSB:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of KSB

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of KSB

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Dec'14	Dec'15	Dec'16	Dec'17	Dec'18	Dec'19	Dec'20	Dec'21	Dec'22	Dec'23
Sales	802	819	825	944	1,093	1,294	1,208	1,497	1,822	2,247
Operating Expenses ⓘ	702	715	719	837	965	1,142	1,040	1,288	1,575	1,954
Manufacturing Costs	93	97	103	120	137	145	115	164	207	235
Material Costs	382	387	387	466	565	698	621	792	988	1,278
Employee Cost	127	125	136	145	154	177	186	215	244	270
Other Costs ⓘ	100	105	93	107	109	122	118	117	136	172
Operating Profit ⓘ	99	104	105	108	128	152	168	209	247	294
Operating Profit Margin (%)	12.4%	12.7%	12.8%	11.4%	11.7%	11.7%	13.9%	14.0%	13.5%	13.1%
Other Income ⓘ	28	31	26	32	27	24	32	36	45	36
Interest ⓘ	2	2	3	4	4	5	3	5	6	5
Depreciation ⓘ	28	28	29	31	40	46	42	44	45	50
Exceptional Items ⓘ	0	0	0	0	0	13	0	0	0	0
Profit Before Tax ⓘ	97	105	99	105	112	138	155	197	241	275
Tax ⓘ	32	36	34	37	38	40	58	51	61	70
Profit After Tax	65	70	65	68	74	98	97	147	179	205
PAT Margin (%)	8.2%	8.5%	7.9%	7.2%	6.8%	7.6%	8.1%	9.8%	9.8%	9.1%
Adjusted EPS (₹)	18.8	20.1	18.8	19.5	21.3	28.1	28.0	42.1	51.5	58.8
Dividend Payout Ratio (%)	29%	27%	29%	31%	28%	28%	30%	30%	29%	30%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Dec'14	Dec'15	Dec'16	Dec'17	Dec'18	Dec'19	Dec'20	Dec'21	Dec'22	Dec'23
Equity and Liabilities
Shareholders Fund	506	553	616	663	713	781	846	964	1,093	1,248
Share Capital ⓘ	35	35	35	35	35	35	35	35	35	35
Reserves ⓘ	471	518	581	628	678	746	812	929	1,058	1,213
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	24	1	7	13	43	60	60	0	0	0
Long Term Debt	0	0	0	0	0	0	0	0	0	0
Short Term Debt	24	1	7	13	43	60	60	0	0	0
Trade Payables	154	155	151	178	218	242	263	279	314	343
Others Liabilities ⓘ	168	179	155	159	215	293	310	297	349	401
Total Liabilities ⓘ	852	888	928	1,012	1,189	1,376	1,479	1,541	1,757	1,992
Fixed Assets
Gross Block	422	446	498	611	657	684	723	741	822	924
Accumulated Depreciation	231	252	280	303	336	377	405	431	471	505
Net Fixed Assetsⓘ	191	194	219	308	321	307	318	311	350	419
CWIP ⓘ	10	14	16	4	4	34	25	39	25	32
Investmentsⓘ	6	6	6	6	6	6	6	6	6	6
Inventories	202	183	212	248	303	325	361	423	561	643
Trade Receivables	178	177	162	255	291	296	267	278	404	492
Cash Equivalents	172	225	197	86	138	290	403	355	261	275
Others Assetsⓘ	93	89	115	105	126	117	98	129	150	126
Total Assets ⓘ	852	888	928	1,012	1,189	1,376	1,479	1,541	1,757	1,992

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Dec'14	Dec'15	Dec'16	Dec'17	Dec'18	Dec'19	Dec'20	Dec'21	Dec'22	Dec'23
Cash Flow From Operating Activity ⓘ	34	111	57	-26	78	202	171	62	38	142
PBT ⓘ	97	105	99	105	112	138	155	197	241	275
Adjustment ⓘ	5	1	10	14	20	20	30	29	20	29
Changes in Working Capital ⓘ	-38	33	-13	-99	-13	80	28	-87	-162	-93
Tax Paid ⓘ	-30	-28	-40	-45	-41	-35	-41	-76	-60	-70
Cash Flow From Investing Activity ⓘ	-18	-33	-60	38	-86	-152	-101	3	-13	5
Capex	-39	-36	-80	-82	-42	-46	-50	-38	-105	-92
Net Investments	0	0	0	0	0	-115	-75	19	69	74
Others ⓘ	21	3	20	120	-44	9	23	22	24	23
Cash Flow From Financing Activityⓘ	1	-47	-23	-21	3	-4	-32	-95	-51	-59
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0	0	0	0	0
Interest Paid ⓘ	-2	-2	-3	-4	-4	-5	-3	-5	-6	-5
Dividend Paid ⓘ	-16	-19	-19	-19	-21	-21	-28	-30	-44	-52
Others ⓘ	19	-26	-1	2	27	22	-1	-61	-1	-1
Net Cash Flow ⓘ	18	31	-26	-8	-6	46	39	-30	-25	88

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Dec'14	Dec'15	Dec'16	Dec'17	Dec'18	Dec'19	Dec'20	Dec'21	Dec'22	Dec'23
Ratios
ROE (%)	13.5	13.19	11.18	10.59	10.76	13.1	11.96	16.19	17.43	17.48
ROCE (%)	19.92	19.77	17.35	16.68	16.12	17.89	18.12	21.63	24	23.94
Asset Turnover Ratio	1.07	1	0.97	1	0.99	1.06	0.87	1.02	1.12	1.23
PAT to CFO Conversion(x)	0.52	1.59	0.88	-0.38	1.05	2.06	1.76	0.42	0.21	0.69
Working Capital Days
Receivable Days	65	74	70	79	91	79	83	65	67	71
Inventory Days	83	81	82	87	92	84	101	93	97	95
Payable Days	135	145	144	129	128	120	149	125	110	94

KSB Ltd Stock News

KSB Ltd FAQs

What is the share price of KSB?

Company share prices are keep on changing according to the market conditions. The closing price of KSB on 10-Jun-2024 16:01 is ₹4,601.6.

What is the market cap of KSB?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 10-Jun-2024 16:01 the market cap of KSB stood at ₹15,963.9.

What is the P/E ratio of KSB?

The latest P/E ratio of KSB as of 10-Jun-2024 16:01 is 76.86.

What is the P/B ratio of KSB?

The latest P/B ratio of KSB as of 10-Jun-2024 16:01 is 12.37.

What is the 52-week high and low of KSB?

The 52-week high of KSB is ₹5,185 and the 52-week low is ₹2,014.7.

What is the TTM revenue of KSB?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of KSB is ₹2,302 ( Cr.) .

About KSB Ltd

KSB founded in the year 1960, is headquartered in Pune in the state of Maharashtra. It specializes in Centrifugal End Suction Pumps, High Pressure Multistage Pumps, Industrial Gate, Globe, Check Valves, Submersible Motor Pumps, monobloc & mini monobloc pumps, Hydro pneumatic Systems and control valves. To server better and offer wide range of products as well as design services, KSB has 3 companies in India - KSB, KSB Tech and MIL Controls. KSB has been growing continuously since it was founded in 1960. Today the KSB in India is a leading international manufacturer of pumps, valves, systems and control valves. Also has a presence across the country with its own sales and marketing companies, manufacturing facilities and service operations.

To cater to the needs of the new and emerging India, it has invested in world class facilities and technologies to cater to the demands centrifugal pumps and industrial valves across the Indian sub-continent. Its world class facilities in India are fully equipped to advise customers, design, test, fabricate and quality-assure on all aspects of fluid mechanics in India. All its plants in Pimpri, Chinchwad, Khandala, Vambori, Coimbatore and Sinnar are a showcase of immaculate manufacturing and engineering practices. Apart from the six manufacturing units, KSB in India has a very strong Marketing, Sales and Service setup to offer solutions to its customers effectively.

Business area of the company

The company is one of the world’s leading manufacturers of pumps and industrial valves. It is the brand with the greatest technical expertise in pumps and valves.

Milestones

1960: KSB in India established.
1960: Submersible motor pumpsets.
1964: High pressure multistage pumps WK/WL
1968: End suction process pumps CPK.
1970: Non-clog pumps for sewage and solid handling.
1974: Inception of Foundry division at Vambori
1976: Vertical in-line pumps for condensate extraction WKT.
1978: Inception of Power Projects Division at Chinchwad.
1978: High pressure multistage boiler feed pumps HDB.
1980: Primary coolant pumps for nuclear power stations.
1984: Manufacturing of Submersible pumps for sewage KRTU.
1987: Inception of Valves division at Coimbatore.
1988: Verticle high pressure modular pumps MOVI.
1989: High pressure multistage pumps HG.
1990: Barrel casing pumps CHT.
1990: Pressure seal GGC valves.
1991: Barrel casing pumps for refinery applications CHTR.
1992: End suction stock pumps APP.
1993: Centrifugal back pullout pumps Mega.
1993: New series of gate type industrial valves.
1994: Inception of Water Pumps Division at Sinnar.
1999: High Pressure Multistage pump MULTITEC.
2005: Sewage Submersible motor Pumps - KRT E (62kW).
2006: Openwell monobloc pumpset - MONOSUB R.
2006: Higher range of condensate extraction pumps - WKTB.
2007: Mini monobloc series - HYDROBLOC.
2008: Submersible re-windable 100 mm motor - UMA I.
2008: Sewage Submersible pumps- Jacket Cooled - KRT K.
2008: Centrifugal monobloc pumpsets - CENTRIBLOC.
2009: Openwell monobloc pumpset - MONOSUB RE.
2010: Water pressure boosting systems - moviBOOST.
2011: Openwell vertical submersible pumps - MONOSUB RV.
2011: Self priming Centrifugal jet pumps - CENTRIJET.
2012: Mini booster systems - moviBOOST M.
2012: New generation end suction process pumps - MegaCPK.
2014: End Suction process pumps - Etanorm& HPK-L.
2017: Magnetic drive pumps - Magnochem.
2017: Inception of Energy Pumps Division at Shirwal (Khandala).
2018: End Suction Centrifugal Semi-Open Impeller Pump-CPK SO.
2018: Introduction of Amarex IN.
2019: Multi State Multi Outlet (MSMO) Pump - WK/WKS.
2019: Water Pressure Boosting System: moviBOOST Dual.
2019: Indigenous Ama Porter Pump.
2019: Submersible Pump - CORA 2HH.
2019: 3-Phase Monobloc Pump - Ultra.
2019: Vertical Open-well Submersible Pumps Series.
2019: Slurry Recirculation Pump - KWP for FGD Application.
2020: KSB Motors.
2020: Slurry Recirculation Pump (Smaller sizes) - KWP for Industrial Application.
2020: Horizontal Axially Splitcase Pump - Gamma.
2020: Submersible Bore well Pump - 5 inch and 9 inch.