Ksb Limited
KSB · General/Diversified · NSE
₹938
Current Market Price
Fair Value (DCF)
₹236
Margin of Safety
-74.9%
Updated just now
YieldIQ Score
46/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
30%
ROE
16.1%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.16 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.6%
Return on capital employed
EV / EBITDA
40.1×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
121.2×
EBIT covers interest
Current Ratio
2.03×
Short-term liquidity
Asset Turnover
0.97×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹937.85
Bear case
₹147.11
MoS -537.5%
Base case
₹235.64
MoS -298.0%
Bull case
₹287.66
MoS -226.0%
Ratio Trends
KSB · last 8 annual periods
ROE
16.1%
ROCE
25.0%
Operating Margin
—
Debt / Equity
0.00×
PE
48.6×
EV / EBITDA
30.8×
Historical Financials
KSB · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1497 Cr | ₹525 Cr | ₹603 Cr | ₹726 Cr | ₹2696 Cr | +15.8% |
| EBITDA | — | ₹297 Cr | ₹335 Cr | ₹388 Cr | ₹422 Cr | +9.2% |
| EBIT | ₹202 Cr | ₹73.5 Cr | ₹73.7 Cr | ₹94.2 Cr | — | -17.4% |
| PAT | ₹147 Cr | ₹55.9 Cr | ₹52.8 Cr | ₹73.1 Cr | ₹271 Cr | +16.5% |
| EPS (diluted) | ₹42.12 | ₹16.06 | ₹15.17 | ₹4.20 | — | -43.8% |
| CFO | ₹62.5 Cr | ₹38.2 Cr | ₹142 Cr | ₹187 Cr | ₹92.6 Cr | +10.3% |
| CapEx | — | — | — | — | ₹-93.6 Cr | — |
| FCF | — | — | — | — | ₹-1.0 Cr | — |
| Total Assets | — | ₹1825 Cr | ₹2010 Cr | ₹2348 Cr | ₹2793 Cr | +11.2% |
| Total Debt | — | ₹0.0 Cr | ₹0.0 Cr | ₹0.0 Cr | ₹5.2 Cr | — |
| Shareholders' Equity | — | ₹1143 Cr | ₹1248 Cr | ₹1485 Cr | ₹1679 Cr | +10.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KSB vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| JYOTICNC JYOTICNC | — | — | Pending | 18.7% | — |
| INOXWIND INOXWIND | — | — | Pending | 8.0% | — |
| TRITURBINE TRITURBINE | — | — | Pending | 29.3% | — |
| ELGIEQUIP ELGIEQUIP | — | — | Pending | 18.8% | — |
| TDPOWERSYS TDPOWERSYS | — | — | Pending | 20.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹13.00/sh
Last payout
2025-05-02
₹4.00
Peak payout
₹4.00
Trailing yield
0.43%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KSB →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KSB →
Compare
Head-to-head with peers
Compare KSB side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KSBNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.