KSB Ltd - Stock Valuation and Financial Performance

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

KSB Share Price

3,840 100.70 2.69%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on KSB

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

KSB stock performance -

mw4me loader
P/E Ratio (SA):
65.58
Market Cap:
13,417 Cr.
52-wk low:
2,014.7
52-wk high:
4,211.2

Is KSB Ltd an attractive stock to invest in?

1. Is KSB Ltd a good quality company?

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

2. Is KSB Ltd 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.

3. Is KSB Ltd 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.

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

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

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
KSB Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Dec'13Dec'14Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22TTM
ROCE % 13.6%14%13.4%11.5%10.6%10.9%11.2%11.2%15.5%17%-
Value Creation
Index
NANA-0.1-0.2-0.3-0.2-0.2-0.20.10.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7318028198259441,0931,2941,2081,4971,8222,247
Sales YoY Gr.-9.6%2.1%0.7%14.5%15.8%18.4%-6.6%23.9%21.7%-
Adj EPS 17.319.720.518.71921.624.727.340.648.958.8
YoY Gr.-14%4.1%-8.5%1.2%14%14.3%10.5%48.7%20.3%-
BVPS (₹) 133.1145.3158.9176.9190.3204.9224.3243.2277314358.5
Adj Net
Profit
60.168.571.365.26675.28695.1141170205
Cash Flow from Ops. 10534.511156.8-25.877.620217162.538.2-
Debt/CF from Ops. 00.700.1-0.50.60.30.400-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.7%14.1%12.1%21.7%
Adj EPS 12.3%20.8%25.5%20.3%
BVPS10%10.5%11.9%13.4%
Share Price 28% 41.1% 63.1% 85.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Dec'13Dec'14Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22TTM
Return on
Equity %
13.514.113.511.210.310.911.511.715.616.517.5
Op. Profit
Mgn %
13.8131312.811.51211.81414.113.613.1
Net Profit
Mgn %
8.28.58.77.976.96.77.99.49.39.1
Debt to
Equity
00.10000.10.10.1000
Working Cap
Days
187186193195206222196215184191109
Cash Conv.
Cycle
75696971891048590789354

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 17.50%

Sales growth is growing at healthy rate in last 3 years 12.08%

Net Profit is growing at healthy rate in last 3 years 25.52%

Sales growth is good in last 4 quarters at 23.66%

No data to display

Latest Financials - KSB Ltd.

Standalone Consolidated
TTM EPS (₹) 58.8 60
TTM Sales (₹ Cr.) 2,247 2,247
BVPS (₹.) 358.5 374
Reserves (₹ Cr.) 1,213 1,267
P/BV 10.75 10.31
PE 65.58 64.29
From the Market
52 Week Low / High (₹) 2014.65 / 4211.20
All Time Low / High (₹) 18.75 / 4211.20
Market Cap (₹ Cr.) 13,417
Equity (₹ Cr.) 34.8
Face Value (₹) 10
Industry PE 54.3

Management X-Ray of KSB:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'13Dec'14Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22
Sales7318028198259441,0931,2941,2081,4971,822
Operating Expenses 6317027157198379651,1421,0401,2881,575
Manufacturing Costs869397103120137145115164207
Material Costs344382387387466565698621792988
Employee Cost 110127125136145154177186215244
Other Costs 9110010593107109122118117136
Operating Profit 10199104105108128152168209247
Operating Profit Margin (%) 13.8%12.4%12.7%12.8%11.4%11.7%11.7%13.9%14.0%13.5%
Other Income 16283126322724323645
Interest 3223445356
Depreciation 27282829314046424445
Exceptional Items 00000013000
Profit Before Tax 889710599105112138155197241
Tax 28323634373840585161
Profit After Tax 6065706568749897147179
PAT Margin (%) 8.2%8.2%8.5%7.9%7.2%6.8%7.6%8.1%9.8%9.8%
Adjusted EPS (₹)17.218.820.118.819.521.328.128.042.151.5
Dividend Payout Ratio (%)32%29%27%29%31%28%28%30%30%29%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSDec'13Dec'14Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22

Equity and Liabilities

Shareholders Fund 4635065536166637137818469641,093
Share Capital 35353535353535353535
Reserves 4284715185816286787468129291,058
Minority Interest0000000000
Debt324171343606000
Long Term Debt0000000000
Short Term Debt324171343606000
Trade Payables130154155151178218242263279314
Others Liabilities 147168179155159215293310297349
Total Liabilities 7438528889281,0121,1891,3761,4791,5411,757

Fixed Assets

Gross Block389422446498611657684723741822
Accumulated Depreciation207231252280303336377405431471
Net Fixed Assets181191194219308321307318311350
CWIP 81014164434253925
Investments 6666666666
Inventories183202183212248303325361423561
Trade Receivables126178177162255291296267278404
Cash Equivalents 15517222519786138290403355261
Others Assets83938911510512611798129150
Total Assets 7438528889281,0121,1891,3761,4791,5411,757

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'13Dec'14Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22
Cash Flow From Operating Activity 1053411157-26782021716238
PBT 889710599105112138155197241
Adjustment 155110142020302920
Changes in Working Capital 36-3833-13-99-138028-87-162
Tax Paid -34-30-28-40-45-41-35-41-76-60
Cash Flow From Investing Activity -11-18-33-6038-86-152-1013-13
Capex -25-39-36-80-82-42-46-50-38-105
Net Investments 000000-115-751969
Others 1421320120-449232224
Cash Flow From Financing Activity -391-47-23-213-4-32-95-51
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00000000-600
Interest Paid -3-2-2-3-4-4-5-3-5-6
Dividend Paid -19-16-19-19-19-21-21-28-30-44
Others -1719-26-122722-1-1-1
Net Cash Flow 551831-26-8-64639-30-25
PARTICULARSDec'13Dec'14Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22
Ratios
ROE (%)13.4413.513.1911.1810.5910.7613.111.9616.1917.43
ROCE (%)19.8419.9219.7717.3516.6816.1217.8918.1221.6324
Asset Turnover Ratio1.081.0710.9710.991.060.871.021.12
PAT to CFO Conversion(x)1.750.521.590.88-0.381.052.061.760.420.21
Working Capital Days
Receivable Days63657470799179836567
Inventory Days888381828792841019397
Payable Days128135145144129128120149125110

KSB Ltd Stock News

KSB Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of KSB on 28-Mar-2024 16:01 is ₹3,840.
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 28-Mar-2024 16:01 the market cap of KSB stood at ₹13,417.
The latest P/E ratio of KSB as of 28-Mar-2024 16:01 is 65.58.
The latest P/B ratio of KSB as of 28-Mar-2024 16:01 is 10.75.
The 52-week high of KSB is ₹4,211.2 and the 52-week low is ₹2,014.7.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of KSB is ₹2,247 ( 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.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.