Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:30 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 500249 | NSE: KSB

KSB Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹712.61Overvalued by 13.94%vs CMP ₹828.00

P/E (50.2) × ROE (18.3%) × BV (₹96.50) × DY (0.48%)

₹313.80Overvalued by 62.10%vs CMP ₹828.00
MoS: -163.9% (Negative)Confidence: 63/100 (Moderate)Models: 1 Fair, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹802.3122%Fair (-3.1%)
Graham NumberEarnings₹183.6916%Over (-77.8%)
Earnings PowerEarnings₹116.0813%Over (-86%)
DCFCash Flow₹283.8113%Over (-65.7%)
Net Asset ValueAssets₹95.897%Over (-88.4%)
EV/EBITDAEnterprise₹246.449%Over (-70.2%)
Earnings YieldEarnings₹155.407%Over (-81.2%)
ROCE CapitalReturns₹132.569%Over (-84%)
Revenue MultipleRevenue₹153.975%Over (-81.4%)
Consensus (9 models)₹313.80100%Overvalued
Key Drivers: Wide model spread (₹96–₹802) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 12.6%

*Investments are subject to market risks

Investment Snapshot

66
KSB Ltd scores 66/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health92/100 · Strong
ROCE 24.5% ExcellentROE 18.3% ExcellentD/E 0.06 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money65/100 · Strong
FII holding stable No changeDII holding up 0.88% MF buyingPromoter holding at 69.8% Stable
Earnings Quality50/100 · Moderate
OPM stable around 14% Steady
Quarterly Momentum68/100 · Strong
Revenue (4Q): +10% YoY GrowingProfit (4Q): +14% YoY Positive
Industry Rank40/100 · Moderate
P/E 50.2 vs industry 28.8 Premium to peersROCE 24.5% vs industry 22.5% Average3Y sales CAGR: 14% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:30 am

Market Cap 14,498 Cr.
Current Price 828
Intrinsic Value₹313.80
High / Low 918/648
Stock P/E50.2
Book Value 96.5
Dividend Yield0.48 %
ROCE24.5 %
ROE18.3 %
Face Value 2.00
PEG Ratio3.99

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for KSB Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
KSB Ltd 14,498 Cr. 828 918/64850.2 96.50.48 %24.5 %18.3 % 2.00
Kirloskar Brothers Ltd 11,211 Cr. 1,411 2,476/1,33327.1 2780.50 %27.6 %21.6 % 2.00
Shakti Pumps (India) Ltd 6,101 Cr. 494 1,049/45618.5 1320.20 %55.3 %42.6 % 10.0
Latteys Industries Ltd 99.9 Cr. 17.4 37.0/15.836.7 3.750.00 %12.9 %9.35 % 2.00
Hawa Engineers Ltd 25.7 Cr. 73.0 160/63.411.5 59.20.00 %14.6 %8.41 % 10.0
Industry Average10,603.33 Cr471.0328.8096.880.20%22.49%16.82%6.00

All Competitor Stocks of KSB Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 431525490591564603544646616726595667650
Expenses 377448432506493522483555529628528575565
Operating Profit 54775785708161918898689185
OPM % 13%15%12%14%12%13%11%14%14%14%11%14%13%
Other Income 1211101111913131014161622
Interest 1211221110111
Depreciation 12121212121413131414141415
Profit before tax 53735583677560908398699291
Tax % 27%24%26%24%25%27%25%24%26%25%25%24%26%
Net Profit 39564163505545686273527068
EPS in Rs 2.243.212.353.612.883.162.563.913.554.202.964.053.88

Last Updated: January 2, 2026, 5:36 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 16, 2026, 6:30 am

MetricDec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024Dec 2025
Sales 8028198269461,0931,2941,2081,4971,8222,2472,5332,696
Expenses 7017137208389651,1421,0391,2871,5751,9542,1962,322
Operating Profit 101106106108128152169210247294338374
OPM % 13%13%13%11%12%12%14%14%14%13%13%14%
Other Income 232429352440334050425048
Interest 223445356533
Depreciation 282829314046424445505458
Profit before tax 94100103108109140157201245280331360
Tax % 34%36%33%34%34%28%40%26%25%26%25%25%
Net Profit 686969717210194149183209247270
EPS in Rs 3.933.953.944.074.125.795.398.5910.5012.0014.2215.54
Dividend Payout % 28%28%28%29%29%28%32%29%29%29%28%28%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year
YoY Net Profit Growth (%)
Change in YoY Net Profit Growth (%)

No data available for trend analysis.

Growth

Compounded Sales Growth
10 Years:12%
5 Years:14%
3 Years:19%
TTM:11%
Compounded Profit Growth
10 Years:14%
5 Years:22%
3 Years:18%
TTM:18%
Stock Price CAGR
10 Years:22%
5 Years:51%
3 Years:28%
1 Year:-7%
Return on Equity
10 Years:14%
5 Years:16%
3 Years:17%
Last Year:18%

Last Updated: September 4, 2025, 9:30 pm

Balance Sheet

Last Updated: April 3, 2026, 1:00 am

MonthDec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024Dec 2025
Equity Capital 353535353535353535353535
Reserves 5225686256767237948569761,1081,2671,4511,644
Borrowings 24171343606233335
Other Liabilities 3323473213544495475885966797618591,109
Total Liabilities 9149519881,0771,2501,4361,5401,6091,8252,0662,3482,793
Fixed Assets 191194219308321307318311350419438465
CWIP 1014164434253925325589
Investments 505154586064667074808896
Other Assets 6636916997078651,0301,1301,1901,3751,5351,7672,143
Total Assets 9149519881,0771,2501,4361,5401,6091,8252,0662,3482,793

Reserves and Borrowings Chart

Cash Flow

MonthDec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024Dec 2025
Cash from Operating Activity + 11258-2577202171623814218793
Cash from Investing Activity + -33-6139-86-152-1012-125-14650
Cash from Financing Activity + -48-23-212-4-32-95-51-59-65-72
Net Cash Flow 31-26-7-64639-30-2588-2470
Free Cash Flow 76-21-1073615712225-674988-0
CFO/OP 133%93%18%92%157%126%66%40%72%75%53%

Free Cash Flow

MonthDec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024Dec 2025
Free Cash Flow77.00105.0099.0095.0085.0092.00107.00207.00244.00291.00335.00369.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthDec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024
Debtor Days 638280729897848168818094
Inventory Days 194193171200193196170212195207184165
Days Payable 1381471451421391411271551291169896
Cash Conversion Cycle 120127106130153152127138134172165162
Working Capital Days 394540578371372654767783
ROCE %18%17%17%17%16%15%16%18%21%23%23%24%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 66.69%66.69%66.69%66.69%66.69%69.80%69.80%69.80%69.80%69.80%69.80%69.80%
FIIs 3.48%3.43%3.51%4.50%5.22%5.38%5.35%5.33%4.86%4.68%4.58%4.52%
DIIs 10.41%10.30%10.88%10.13%10.03%10.07%10.23%10.62%11.07%11.40%11.57%11.95%
Government 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.01%0.01%0.01%
Public 19.42%19.59%18.92%18.69%18.07%14.74%14.61%14.26%14.28%14.13%14.05%13.75%
No. of Shareholders 32,79935,74439,87345,74747,45555,28870,32654,96256,17254,84053,91650,203

Shareholding Pattern Chart

No. of Shareholders

KSB Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India ELSS Tax Saver Fund 2,649,618 1.26 187.65715,0002025-12-08 00:51:58270.58%
Tata Small Cap Fund 2,321,974 1.53 164.442,207,6042026-02-23 00:45:145.18%
ICICI Prudential Infrastructure Fund 1,983,016 1.74 140.441,868,9562026-02-23 06:04:396.1%
ICICI Prudential Energy Opportunities Fund 1,422,269 1.02 100.731,445,7192026-02-22 01:54:33-1.62%
Motilal Oswal ELSS Tax Saver Fund 1,229,473 2.08 87.07169,0472025-12-08 03:30:45627.3%
ICICI Prudential Smallcap Fund 1,000,000 0.87 70.82959,0582026-01-26 07:46:444.27%
Sundaram Small Cap Fund 718,629 1.55 50.89248,5702025-12-08 03:30:45189.11%
Edelweiss Small Cap Fund 566,380 0.75 40.11N/AN/AN/A
ICICI Prudential Large & Mid Cap Fund 562,051 0.15 39.8562,1622026-02-22 08:05:05-0.02%
ICICI Prudential Innovation Fund - Direct Fund 540,374 0.5 38.27N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthDec 24Dec 23Dec 22Dec 21Dec 20
FaceValue 2.0010.0010.0010.0010.00
Basic EPS (Rs.) 14.2259.9752.5042.9226.94
Diluted EPS (Rs.) 14.2259.9752.5042.9226.94
Cash EPS (Rs.) 16.5771.5363.2653.5837.42
Book Value[Excl.RevalReserv]/Share (Rs.) 85.35374.02328.41290.40255.87
Book Value[Incl.RevalReserv]/Share (Rs.) 85.35374.02328.41290.40255.87
Revenue From Operations / Share (Rs.) 145.55645.61523.43430.16347.08
PBDIT / Share (Rs.) 21.5193.6382.9869.8656.54
PBIT / Share (Rs.) 18.3879.3669.9757.3544.54
PBT / Share (Rs.) 18.2377.8468.2255.9043.57
Net Profit / Share (Rs.) 13.4557.2650.2541.0725.42
NP After MI And SOA / Share (Rs.) 14.2259.9752.5042.9226.94
PBDIT Margin (%) 14.7714.5015.8516.2416.29
PBIT Margin (%) 12.6312.2913.3613.3312.83
PBT Margin (%) 12.5212.0513.0312.9912.55
Net Profit Margin (%) 9.248.869.609.547.32
NP After MI And SOA Margin (%) 9.769.2810.029.977.76
Return on Networth / Equity (%) 16.6616.0315.9814.7710.53
Return on Capital Employeed (%) 20.6820.4720.4718.7516.54
Return On Assets (%) 10.5310.1010.019.286.08
Total Debt / Equity (X) 0.000.000.000.000.06
Asset Turnover Ratio (%) 1.151.161.060.960.82
Current Ratio (X) 2.132.052.012.061.81
Quick Ratio (X) 1.321.151.121.281.21
Inventory Turnover Ratio (X) 3.943.731.821.841.61
Dividend Payout Ratio (NP) (%) 24.6125.0123.8019.8029.69
Dividend Payout Ratio (CP) (%) 20.1820.2019.0815.3320.54
Earning Retention Ratio (%) 75.3974.9976.2080.2070.31
Cash Earning Retention Ratio (%) 79.8279.8080.9284.6779.46
Interest Coverage Ratio (X) 137.7661.6147.1548.2557.99
Interest Coverage Ratio (Post Tax) (X) 87.1538.6829.5529.3727.07
Enterprise Value (Cr.) 13032.3611783.456480.953876.031908.03
EV / Net Operating Revenue (X) 5.145.243.562.591.58
EV / EBITDA (X) 34.8236.1622.4415.949.69
MarketCap / Net Operating Revenue (X) 5.275.373.702.831.86
Retention Ratios (%) 75.3874.9876.1980.1970.30
Price / BV (X) 8.999.265.904.192.53
Price / Net Operating Revenue (X) 5.275.373.702.831.86
EarningsYield 0.010.010.020.030.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

KSB Ltd. is a Public Limited Listed company incorporated on 11/04/1960 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L29120MH1960PLC011635 and registration number is 011635. Currently Company is involved in the business activities of Manufacture of other pumps, compressors, taps and valves. Company's Total Operating Revenue is Rs. 2695.70 Cr. and Equity Capital is Rs. 34.80 Cr. for the Year ended 31/12/2025.
INDUSTRYADDRESSCONTACT
PumpsOffice No. 601, Runwal R-Square, Mumbai Maharashtra 400080Contact not found
Management
NamePosition Held
Mr. Gaurav SwarupChairman & Non-Exe.Director
Mr. Rajeev JainManaging Director
Dr. Stephan BrossNon Executive Director
Dr. Matthias SchmitzNon Executive Director
Ms. Sharmila Barua RoychowdhuryInd. Non-Executive Director
Mr. Ulhas YargopInd. Non-Executive Director
Mr. Vishal KampaniInd. Non-Executive Director
Mr. U C MuktibodhInd. Non-Executive Director

FAQ

What is the intrinsic value of KSB Ltd and is it undervalued?

As of 18 April 2026, KSB Ltd's intrinsic value is ₹313.80, which is 62.10% lower than the current market price of ₹828.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (18.3 %), book value (₹96.5), dividend yield (0.48 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of KSB Ltd?

KSB Ltd is trading at ₹828.00 as of 18 April 2026, with a FY2026-2027 high of ₹918 and low of ₹648. The stock is currently in the middle of its 52-week range. Market cap stands at ₹14,498 Cr..

How does KSB Ltd's P/E ratio compare to its industry?

KSB Ltd has a P/E ratio of 50.2, which is above the industry average of 28.80. The premium over industry average may reflect growth expectations or speculative interest.

Is KSB Ltd financially healthy?

Key indicators for KSB Ltd: ROCE of 24.5 % indicates efficient capital utilization; ROE of 18.3 % shows strong shareholder returns. Dividend yield is 0.48 %.

Is KSB Ltd profitable and how is the profit trend?

KSB Ltd reported a net profit of ₹270 Cr in Dec 2025 on revenue of ₹2,696 Cr. Compared to ₹183 Cr in Dec 2022, the net profit shows an improving trend.

Does KSB Ltd pay dividends?

KSB Ltd has a dividend yield of 0.48 % at the current price of ₹828.00. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in KSB Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports