Today's Top Gainer
| SYMBOL | CMP | Chg (%) |
|---|---|---|
Note:Top Gainer - Nifty 50 More
KSB Ltd Financials
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 14.40 | 0.60 | 2.12 | 9.68 |
| Op profit growth | 1.32 | 0.15 | 4.75 | (0.80) |
| EBIT growth | 5.60 | 3.39 | 6.01 | 9.37 |
| Net profit growth | 3.45 | (0.30) | 0.45 | 2.49 |
| Profitability ratios (%) | ||||
| OPM | 11.40 | 12.80 | 12.90 | 12.60 |
| EBIT margin | 11.80 | 12.80 | 12.50 | 12 |
| Net profit margin | 7.51 | 8.30 | 8.37 | 8.51 |
| RoCE | 15.60 | 16.20 | 16.90 | 17.30 |
| RoNW | 2.59 | 2.71 | 2.96 | 3.20 |
| RoA | 2.47 | 2.63 | 2.85 | 3.06 |
| Per share ratios () | ||||
| EPS | 20.40 | 19.70 | 17.30 | 16.70 |
| Dividend per share | 6 | 5.50 | 5.50 | 5.50 |
| Cash EPS | 11.50 | 11.30 | 11.80 | 11.70 |
| Book value per share | 204 | 190 | 173 | 160 |
| Valuation ratios | ||||
| P/E | 43.50 | 31.90 | 35.70 | 39.80 |
| P/CEPS | 77.10 | 55.90 | 52.50 | 56.50 |
| P/B | 4.34 | 3.32 | 3.57 | 4.14 |
| EV/EBIDTA | 21.10 | 14.80 | 14.80 | 17.40 |
| Payout (%) | ||||
| Dividend payout | -- | -- | 33.60 | 33.60 |
| Tax payout | (34) | (33) | (36) | (34) |
| Liquidity ratios | ||||
| Debtor days | 80.70 | 75.40 | 79.50 | 69.40 |
| Inventory days | 88.80 | 87.20 | 85.50 | 87.40 |
| Creditor days | (73) | (79) | (81) | (74) |
| Leverage ratios | ||||
| Interest coverage | (30) | (34) | (59) | (45) |
| Net debt / equity | (0.10) | (0.30) | (0.40) | (0.30) |
| Net debt / op. profit | (0.70) | (1.80) | (2.10) | (1.50) |
| Cost breakup () | ||||
| Material costs | (49) | (47) | (47) | (47) |
| Employee costs | (15) | (16) | (15) | (16) |
| Other costs | (24) | (24) | (25) | (24) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 |
|---|---|---|---|---|
| Revenue | 944 | 826 | 821 | 804 |
| yoy growth (%) | 14.40 | 0.60 | 2.12 | 9.68 |
| Raw materials | (467) | (387) | (389) | (382) |
| As % of sales | 49.50 | 46.90 | 47.40 | 47.50 |
| Employee costs | (145) | (136) | (125) | (127) |
| As % of sales | 15.30 | 16.50 | 15.20 | 15.80 |
| Other costs | (225) | (196) | (201) | (194) |
| As % of sales | 23.80 | 23.80 | 24.50 | 24.10 |
| Operating profit | 107 | 106 | 106 | 101 |
| OPM | 11.40 | 12.80 | 12.90 | 12.60 |
| Depreciation | (31) | (29) | (28) | (28) |
| Interest expense | (3.70) | (3.20) | (1.70) | (2.10) |
| Other income | 35 | 29 | 24.10 | 22.90 |
| Profit before tax | 108 | 103 | 100 | 94.30 |
| Taxes | (37) | (34) | (36) | (32) |
| Tax rate | (34) | (33) | (36) | (34) |
| Minorities and other | -- | -- | 4.61 | 6.62 |
| Adj. profit | 70.90 | 68.50 | 68.70 | 68.40 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 70.90 | 68.50 | 68.70 | 68.40 |
| yoy growth (%) | 3.45 | (0.30) | 0.45 | 2.49 |
| NPM | 7.51 | 8.30 | 8.37 | 8.51 |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 |
|---|---|---|---|---|
| Profit before tax | 108 | 103 | 100 | 94.30 |
| Depreciation | (31) | (29) | (28) | (28) |
| Tax paid | (37) | (34) | (36) | (32) |
| Working capital | 56.20 | 110 | 76.90 | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 96.20 | 149 | 113 | 34.30 |
| Capital expenditure | 285 | 146 | 57.60 | -- |
| Free cash flow | 381 | 296 | 171 | 34.30 |
| Equity raised | 996 | 989 | 995 | 996 |
| Investments | 19.40 | 11.30 | 2.89 | -- |
| Debt financing/disposal | (51) | (6.50) | (1.90) | -- |
| Dividends paid | -- | -- | 19.10 | 19.10 |
| Other items | -- | -- | -- | -- |
| Net in cash | 1,346 | 1,290 | 1,186 | 1,049 |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 |
|---|---|---|---|---|
| Equity capital | 34.80 | 34.80 | 34.80 | 34.80 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 723 | 676 | 625 | 568 |
| Net worth | 758 | 710 | 660 | 603 |
| Minority interest | ||||
| Debt | 43.40 | 12.60 | 6.98 | 1.30 |
| Deferred tax liabilities (net) | 23 | 22.30 | 20.30 | 11.20 |
| Total liabilities | 824 | 745 | 687 | 615 |
| Fixed assets | 325 | 312 | 235 | 208 |
| Intangible assets | ||||
| Investments | 59.80 | 57.80 | 54.10 | 51.40 |
| Deferred tax asset (net) | 29.60 | 30.70 | 26.90 | 23.90 |
| Net working capital | 271 | 253 | 169 | 103 |
| Inventories | 303 | 248 | 212 | 183 |
| Inventory Days | -- | 95.70 | 93.70 | 81.20 |
| Sundry debtors | 291 | 255 | 163 | 178 |
| Debtor days | -- | 98.60 | 71.90 | 79.30 |
| Other current assets | 126 | 105 | 115 | 88.90 |
| Sundry creditors | (230) | (181) | (154) | (159) |
| Creditor days | -- | 70.10 | 68.10 | 70.80 |
| Other current liabilities | (218) | (173) | (167) | (187) |
| Cash | 139 | 91.30 | 202 | 228 |
| Total assets | 824 | 745 | 687 | 615 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Mar-2019 | Dec-2018 | Mar-2018 | - | - |
|---|---|---|---|---|---|
| Gross Sales | 289 | 347 | 213 | -- | -- |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 289 | 347 | 213 | -- | -- |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 4.50 | 7.10 | 9 | -- | -- |
| Total Income | 294 | 354 | 222 | -- | -- |
| Total Expenditure ** | 258 | 299 | 193 | -- | -- |
| PBIDT | 36.30 | 55 | 28.80 | -- | -- |
| Interest | 0.90 | 1.40 | 0.50 | -- | -- |
| PBDT | 35.40 | 53.60 | 28.30 | -- | -- |
| Depreciation | 10.20 | 10.40 | 9.70 | -- | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 7 | 14 | 5.60 | -- | -- |
| Deferred Tax | 1.60 | 2.50 | 0.50 | -- | -- |
| Reported Profit After Tax | 16.60 | 26.70 | 12.50 | -- | -- |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 16.60 | 26.70 | 12.50 | -- | -- |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 16.60 | 26.70 | 12.50 | -- | -- |
| EPS (Unit Curr.) | 4.77 | 7.67 | 3.59 | -- | -- |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 34.80 | 34.80 | 34.80 | -- | -- |
| Public Shareholding (Number) | -- | -- | -- | -- | -- |
| Public Shareholding (%) | -- | -- | -- | -- | -- |
| Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| Non Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| PBIDTM(%) | 12.50 | 15.90 | 13.60 | -- | -- |
| PBDTM(%) | 12.20 | 15.50 | 13.30 | -- | -- |
| PATM(%) | 5.74 | 7.70 | 5.88 | -- | -- |