KSB
Ksb Limited
Pumps, valves and fluid-handling equipment for power, water and industrial applications
Industrials›Capital Goods›Industrial Products›Compressors, Pumps & Diesel Engines
ksb.com(opens the company website in a new tab)Key metrics
Price as of 2026-10-16
Full years shown; sign in free for the trailing twelve months. Learn about these metrics →
Price & valuation
Share price and valuation multiples (P/E, P/B and more) over time.
Loading price history…
Compare with peers
Loading peers…
What you need to know
KSB (KSB Limited, formerly KSB Pumps Limited) makes pumps and valves and provides after-sales services in India for energy, building services, general industry, petrochemical and chemical, mining and water customers, as part of the global KSB Group.
Company snapshot
4thBy market cap
Ranked among 14 companies in Compressors, Pumps & Diesel Engines.
Segment mix
Reportable segments as of 2024-12-31 (Consolidated). Revenue share = segment revenue ÷ total revenue.
Largest segment: 82.9% of revenue
| Segment | Revenue share | Revenue | PBT | Assets |
|---|---|---|---|---|
| Pumps | 82.9% | 602 Cr | 66 Cr | 1,745 Cr |
| valves | 17.2% | 125 Cr | 22 Cr | 171 Cr |
What we see
- ✓Interest coverage of 105.1x — earnings comfortably cover interest obligations.
- ✗Only 42% of operating profit came in as cash over the last three years — much of it is tied up in unpaid bills or stock.
Statement tables · Consolidated
Switches quarterly, P&L, balance sheet, and cash flow. Key metrics and ratios stay on consolidated when available.
Amounts in ₹ Cr · tap + to expand rows
Quarterly results
Quarterly · ₹ Cr · tap + rows to expand
| Metric | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sept 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 564 Cr | 603 Cr | 544 Cr | 646 Cr | 617 Cr | 726 Cr | 595 Cr | 667 Cr | 650 Cr | 784 Cr | 601 Cr | 691 Cr |
| Operating expenses (approx.) | 493 Cr | 522 Cr | 483 Cr | 555 Cr | 529 Cr | 628 Cr | 528 Cr | 575 Cr | 565 Cr | 654 Cr | 551 Cr | 609 Cr |
| EBITDA | 70 Cr | 81 Cr | 61 Cr | 91 Cr | 88 Cr | 98 Cr | 68 Cr | 91 Cr | 85 Cr | 130 Cr | 51 Cr | 82 Cr |
| OPM % | 12.5% | 13.4% | 11.2% | 14.0% | 14.2% | 13.5% | 11.4% | 13.7% | 13.1% | 16.5% | 8.4% | 11.8% |
| Other income | 9 Cr | 6 Cr | 11 Cr | 10 Cr | 7 Cr | 10 Cr | 13 Cr | 12 Cr | 19 Cr | 16 Cr | 14 Cr | 5 Cr |
| Interest | 2 Cr | 2 Cr | 0.90 Cr | 0.80 Cr | 0.60 Cr | 0.40 Cr | 0.80 Cr | 0.70 Cr | 0.70 Cr | 0.80 Cr | 0.60 Cr | 1 Cr |
| Depreciation | 12 Cr | 14 Cr | 13 Cr | 13 Cr | 14 Cr | 14 Cr | 14 Cr | 14 Cr | 15 Cr | 16 Cr | 15 Cr | 15 Cr |
| Profit before tax | 67 Cr | 75 Cr | 60 Cr | 90 Cr | 83 Cr | 98 Cr | 69 Cr | 92 Cr | 91 Cr | 108 Cr | 53 Cr | 75 Cr |
| Tax % | 25.4% | 26.6% | 25.3% | 24.2% | 25.8% | 25.4% | 25.2% | 23.6% | 25.9% | 25.1% | 25.3% | 23.4% |
| Net profit | 50 Cr | 55 Cr | 45 Cr | 68 Cr | 62 Cr | 73 Cr | 52 Cr | 70 Cr | 68 Cr | 81 Cr | 40 Cr | 57 Cr |
| EPS (₹) | ₹14.37 | ₹15.77 | ₹12.82 | ₹3.91 | ₹3.55 | ₹4.20 | ₹2.97 | ₹4.04 | ₹3.88 | ₹4.65 | ₹2.28 | ₹3.29 |
Profit & loss (annual)
Annual · last column is TTM · ₹ Cr · tap + to expand
| Metric | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 969 Cr | 1,093 Cr | 1,294 Cr | 1,208 Cr | 1,497 Cr | 1,822 Cr | 2,247 Cr | 2,533 Cr | 2,696 Cr | Sign in free for the trailing twelve months |
| Operating expenses (approx.) | 862 Cr | 965 Cr | 1,144 Cr | 1,040 Cr | 1,288 Cr | 1,575 Cr | 1,954 Cr | 2,196 Cr | 2,322 Cr | Sign in free for the trailing twelve months |
| EBITDA | 107 Cr | 128 Cr | 150 Cr | 168 Cr | 209 Cr | 247 Cr | 294 Cr | 338 Cr | 374 Cr | Sign in free for the trailing twelve months |
| OPM % | 11.1% | 11.7% | 11.6% | 13.9% | 14.0% | 13.5% | 13.1% | 13.3% | 13.9% | Sign in free for the trailing twelve months |
| Other income | 30 Cr | 20 Cr | 23 Cr | 29 Cr | 34 Cr | 42 Cr | 32 Cr | 37 Cr | 59 Cr | Sign in free for the trailing twelve months |
| Interest | 4 Cr | 4 Cr | 5 Cr | 3 Cr | 5 Cr | 6 Cr | 5 Cr | 3 Cr | 3 Cr | Sign in free for the trailing twelve months |
| Depreciation | 31 Cr | 40 Cr | 46 Cr | 42 Cr | 44 Cr | 45 Cr | 50 Cr | 54 Cr | 58 Cr | Sign in free for the trailing twelve months |
| Profit before tax | 108 Cr | 109 Cr | 141 Cr | 157 Cr | 201 Cr | 245 Cr | 280 Cr | 331 Cr | 361 Cr | Sign in free for the trailing twelve months |
| Tax % | 34.3% | 34.5% | 28.3% | 40.3% | 25.7% | 25.5% | 25.5% | 25.2% | 25.0% | Sign in free for the trailing twelve months |
| Net profit | 71 Cr | 72 Cr | 101 Cr | 94 Cr | 149 Cr | 183 Cr | 209 Cr | 248 Cr | 271 Cr | Sign in free for the trailing twelve months |
| EPS (₹) | ₹20.36 | ₹20.57 | ₹28.94 | ₹26.94 | ₹42.92 | ₹52.50 | ₹59.97 | ₹14.22 | ₹15.54 | Sign in free for the trailing twelve months |
| Dividend payout % | — | — | — | -29.6% | -19.8% | -23.8% | 25.0% | 24.6% | 25.7% | Sign in free for the trailing twelve months |
The latest four quarters added up, next to each full year
Balance sheet
Annual · ₹ Cr · tap + rows to expand
| Metric | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Equity capital | 35 Cr | 35 Cr | 35 Cr | 35 Cr | 35 Cr | 35 Cr | 35 Cr | 35 Cr | 35 Cr |
| Reserves | 676 Cr | 723 Cr | 794 Cr | 856 Cr | 976 Cr | 1,108 Cr | 1,267 Cr | 1,451 Cr | 1,644 Cr |
| Borrowings | 13 Cr | 43 Cr | 60 Cr | 60 Cr | — | — | — | — | — |
| Other liabilities | 354 Cr | 449 Cr | 547 Cr | 590 Cr | 599 Cr | 682 Cr | 764 Cr | 863 Cr | 1,114 Cr |
| Total liabilities | 1,077 Cr | 1,250 Cr | 1,436 Cr | 1,540 Cr | 1,609 Cr | 1,825 Cr | 2,066 Cr | 2,348 Cr | 2,793 Cr |
| Fixed assets (net) | 306 Cr | 319 Cr | 306 Cr | 291 Cr | 282 Cr | 322 Cr | 371 Cr | 387 Cr | 408 Cr |
| CWIP | 4 Cr | 4 Cr | 35 Cr | 25 Cr | 39 Cr | 25 Cr | 31 Cr | 53 Cr | 89 Cr |
| Investments | 58 Cr | 60 Cr | 66 Cr | 66 Cr | 70 Cr | 74 Cr | 80 Cr | 0 Cr | 97 Cr |
| Loans & advances | — | 2 Cr | 2 Cr | 2 Cr | 3 Cr | 4 Cr | 3 Cr | 5 Cr | 5 Cr |
| Inventories | 248 Cr | 303 Cr | 325 Cr | 361 Cr | 423 Cr | 561 Cr | 643 Cr | 643 Cr | 786 Cr |
| Trade receivables | 261 Cr | 291 Cr | 296 Cr | 267 Cr | 278 Cr | 404 Cr | 492 Cr | 650 Cr | 869 Cr |
| Cash & bank | 19 Cr | 13 Cr | 48 Cr | 87 Cr | 57 Cr | 32 Cr | 120 Cr | 96 Cr | 167 Cr |
| Other assets | 182 Cr | 259 Cr | 358 Cr | 442 Cr | 458 Cr | 403 Cr | 327 Cr | 514 Cr | 372 Cr |
| Total assets | 1,077 Cr | 1,250 Cr | 1,436 Cr | 1,540 Cr | 1,609 Cr | 1,825 Cr | 2,066 Cr | 2,348 Cr | 2,793 Cr |
Cash flows
Annual · ₹ Cr · tap + rows to expand · last column includes FCF
| Metric | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | -25 Cr | 77 Cr | 202 Cr | 172 Cr | 63 Cr | 38 Cr | 141 Cr | 187 Cr | 93 Cr |
| Cash from investing | 39 Cr | -86 Cr | -152 Cr | -101 Cr | 3 Cr | -13 Cr | 5 Cr | -146 Cr | 50 Cr |
| Cash from financing | -21 Cr | 2 Cr | -4 Cr | -32 Cr | -95 Cr | -50 Cr | -58 Cr | -65 Cr | -72 Cr |
| Net cash flow | -7 Cr | -6 Cr | 46 Cr | 39 Cr | -30 Cr | -25 Cr | 88 Cr | -24 Cr | 71 Cr |
| Free cash flow (OCF − Capex) | -107 Cr | 35 Cr | 143 Cr | 122 Cr | 24 Cr | 38 Cr | 48 Cr | 87 Cr | -1 Cr |
Ratios
| Metric | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|
| ROCE % | 15.4% | 14.1% | 16.4% | 16.9% | 20.4% | 22.0% | 21.9% | 22.4% | 21.7% |
| ROE % | 10.0% | 9.4% | 12.2% | 10.5% | 14.8% | 16.0% | 16.0% | 16.7% | 16.1% |
| Debtor days | 98 | 97 | 83 | 81 | 68 | 81 | 80 | 94 | 117 |
| Inventory days | 210 | 212 | 197 | 239 | 214 | 228 | 219 | 195 | 224 |
| Days payable | 158 | 152 | 155 | 174 | 141 | 128 | 117 | 114 | 126 |
| Cash conversion cycle | 150 | 156 | 125 | 146 | 140 | 181 | 182 | 175 | 216 |
| OCF / EBITDA % | -23.6% | 60.4% | 134.5% | 102.3% | 29.8% | 15.5% | 48.2% | 55.4% | 24.8% |
| OCF / EBITDA % (3 years) | — | — | 65.8% | 101.1% | 82.7% | 43.6% | 32.3% | 41.8% | 41.9% |
| Debt / equity | 0.02 | 0.06 | 0.07 | 0.07 | — | — | — | — | — |
| Current ratio | 1.95 | 1.77 | 1.75 | 1.81 | 2.06 | 2.01 | 2.07 | 2.13 | 2.03 |
| Net debt / EBITDA | -0.06 | 0.24 | 0.08 | -0.16 | -0.27 | -0.13 | -0.41 | -0.28 | -0.45 |