KSB Ltd.

KSB Ltd.

703.80
INR
-24.80
(-3.40%)
14.10EPS
68.01P/E
166.86BMarket Cap
Oct 30Next Earn
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
41.75
45.65
46.85
46.86
53.91
61.91
73.71
68.85
85.1
103.9
128.23
144.8
153.97
156.51
Basic EPS, GAAP
3.84
3.93
3.95
3.94
4.07
4.11
5.79
5.39
8.58
10.5
11.99
14.22
15.54
14.1
Free Cash Flow per Basic Share
4.58
-0.27
4.32
-1.24
-6.16
2.01
8.24
6.99
1.39
-3.95
2.77
4.98
-0.05
- -
Dividend per Share
1.1
0.9
1.1
1.1
1.09
1.21
1.2
1.6
1.7
2.5
3
3.5
4
- -
Book Value per Share
29.41
32.02
35.53
37.93
40.82
43.54
47.61
51.17
58.08
65.68
74.81
85.35
96.46
97.54
Tangible Book Value per Share
29.31
31.95
35.48
37.8
40.71
43.43
47.52
51.09
58
65.58
73.52
84.13
95.19
96.32
Basic Weighted Avg Shares
174
174
174
174
174
174
174
174
174
174
174
174
174
174
Sales/Revenue/Turnover
7,265
7,944
8,154
8,155
9,382
10,775
12,829
11,982
14,811
18,083
22,317
25,201
26,796
27,256
Operating Margin (%)
10.43
9.99
10.5
9.87
9.58
9.01
8.45
10.76
11.29
11.23
10.94
11.24
12.16
10.53
Depreciation Expense
265
276
278
294
309
397
457
418
435
453
497
543
583
597
Net Income, GAAP
668
684
687
685
709
716
1,007
938
1,494
1,827
2,087
2,475
2,705
2,455
Effective Tax Rate (%)
33.25
34.44
36.19
33.17
34.32
34.47
28.3
40.25
25.68
25.49
25.55
25.15
24.96
24.99
Profit Margin (%)
9.19
8.61
8.43
8.4
7.56
6.65
7.85
7.83
10.09
10.11
9.35
9.82
10.09
9.01
Working Capital
2,388
2,779
3,351
3,308
3,062
3,507
4,224
4,879
5,754
6,387
7,496
9,025
10,504
10,667
LT Debt
- -
- -
- -
- -
- -
- -
- -
9
20
20
21
22
37
47
Total Equity
5,118
5,572
6,184
6,602
7,104
7,578
8,287
8,906
10,108
11,431
13,019
14,854
16,787
16,975
Return on Invested Capital (%)
11.42
11.23
10.76
9.75
8.93
8.61
10.27
8.23
12.49
14.1
14.85
15.17
14.16
12.07
Return on Capital (%)
13.73
12.74
11.6
10.96
10.53
9.72
12.37
10.41
15.58
17.34
17.35
17.86
17.19
15.3
Return on Common Equity (%)
13.64
12.8
11.69
10.72
10.34
9.75
12.7
10.91
15.71
16.97
17.07
17.76
17.1
15.19

Capital Structure

INR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
15
- -
16
LT Borrowings
- -
- -
- -
LT Finance Leases
37
- -
47
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
174
174
174
Market Capitalization
131,356
138,683
166,860

Working Capital

INR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
20,749
- -
20,886
Cash, Cash Equivalents & STI
2,731
- -
2,069
Accounts Receivable, Net
8,692
- -
8,005
Inventories
7,861
- -
9,610
Total Current Liabilities
10,245
- -
10,219
Payables & Accruals
- -
- -
- -
ST Debt
15
- -
16
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
10.54%
13.52%
13.02%
Free Cash Flow
-22.33%
-130.96%
-101.08%
Net Income, GAAP
16.16%
24.74%
9.3%
Sales/Revenue/Turnover
13.07%
17.67%
6.33%
Total Cash Common Dividend
- -
20.85%
14.29%

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
5,442
6,460
6,165
7,264
25,201
2025
5,954
6,667
6,496
7,840
26,796
2026
6,013
6,907
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
2.56
3.91
3.55
4.2
14.22
2025
2.97
4.04
3.88
4.65
15.54
2026
2.28
3.29
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
3.5
2025
- -
- -
- -
- -
4
2026
- -
- -
- -
- -
- -

Company Description

CEO
Rajeev Jayantiprasad Jain
Full Time Employees
4,487
Sector
Producer manufacturing
Industry
Industrial machinery
Address
Mumbai-Pune Road Pune MH India 411018
IPO Date
Feb 8, 1995
Business
KSB Limited manufactures and sells power-driven pumps and industrial valves in India and internationally. The company operates through Pumps and Valves segments; the Pumps segment produces industrial pumps, submersible pumps, effluent treatment pumps, submersible motor pumps, monoblock pumps, high-pressure multistage pumps, centrifugal end suction pumps and related spares and services; the Valves segment manufactures industrial gate, globe and check valves and provides related spares and services. Products serve wastewater and water technology, chemicals and petrochemicals production, building services, energy including nuclear and conventional power, mining, dredge, oil and gas, decarbonization, hydrogen production, solar applications and general industries. Founded in 1960 and headquartered in Pune, Maharashtra, KSB Limited maintains manufacturing facilities across six locations in India with a presence in domestic and export markets including the United States. A subsidiary of Germany's KSB SE & Co. KGaA, the company changed its name from KSB Pumps Limited in June 2018 and acquired technology from Bharat Pumps and Compressors Ltd in 2023 to expand its pump offerings for oil and gas, refineries and nuclear power. Recent developments include a 53.6 crore rupee export order for a U.S. energy project in 2025, a 34.4 crore rupee solar pumps order under a state initiative, specialized pumps for India's largest carbon fibre project and advanced solutions for mining and power projects in Rajasthan, alongside an ambitious growth strategy emphasizing standard business, SupremeServ, solar pumps, valves and energy segments.