Results     27-Apr-24
Analysis
KSB
Sales up 11%, net up 9%
Consolidated net sales (including other operating income) of KSB for the quarter ended Mar 2024 has increased 11.15% to Rs 544.2 crore.  Operating profit margin has declined from 11.68% to 11.19%, leading to 6.47% rise in operating profit to Rs 60.90 crore.  Raw material cost as a % of total sales (net of stock adjustments) increased from 48.79% to 50.12%.   Purchase of finished goods cost rose from 6.75% to 8.49%.   Employee cost increased from 13.45% to 13.62%.   Other expenses fell from 19.37% to 16.81%.   Other income rose 12.90% to Rs 10.5 crore.  PBIDT rose 7.37% to Rs 71.4 crore.  Provision for interest rose 12.50% to Rs 0.9 crore.  PBDT rose 7.31% to Rs 70.5 crore.  Provision for depreciation rose 10.26% to Rs 12.9 crore.  Profit before tax grew 6.67% to Rs 57.60 crore.  Share of profit/loss was 75% higher at Rs 2.1 crore.  Provision for tax was expense of Rs 15.1 crore, compared to Rs 14.3 crore.  Effective tax rate was 25.29% compared to 25.91%. Minority interest was nil in both the periods.  Net profit attributable to owners of the company increased 9.05% to Rs 44.60 crore.  

Sales of Pumps segment has gone up 8.99% to Rs 450.00 crore (accounting for 82.57% of total sales).  Sales of Valves segment has gone up 22.90% to Rs 95.00 crore (accounting for 17.43% of total sales).  Inter-segment sales rose Rs 0.60 crore to Rs 0.80 crore.  

Profit before interest, tax and other unallocable items (PBIT) has jumped 1.77% to Rs 51.70 crore.  PBIT of Pumps segment fell 12.35% to Rs 36.20 crore (accounting for 70.02% of total PBIT).  PBIT of Valves segment rose 63.16% to Rs 15.50 crore (accounting for 29.98% of total PBIT).  

PBIT margin of Pumps segment fell from 10.00% to 8.04%.  PBIT margin of Valves segment rose from 12.29% to 16.32%.  Overall PBIT margin fell from 10.36% to 9.49%.  


Full year results analysis.

Net sales (including other operating income) of KSB has increased 23.34% to Rs 2247.2 crore.  Sales of Pumps segment has gone up 24.63% to Rs 1,896.80 crore (accounting for 84.29% of total sales).  Sales of Valves segment has gone up 16.97% to Rs 353.60 crore (accounting for 15.71% of total sales).  Inter-segment sales rose Rs 2.20 crore to Rs 3.20 crore.  

Profit before interest, tax and other unallocable items (PBIT) has jumped 15.92% to Rs 259.90 crore.  PBIT of Pumps segment rose 8.92% to Rs 214.80 crore (accounting for 82.65% of total PBIT).  PBIT of Valves segment rose 67.04% to Rs 45.10 crore (accounting for 17.35% of total PBIT).  

PBIT margin of Pumps segment fell from 12.96% to 11.32%.  PBIT margin of Valves segment rose from 8.93% to 12.75%.  Overall PBIT margin fell from 12.29% to 11.55%.  

Operating profit margin has declined from 13.54% to 13.07%, leading to 19.01% rise in operating profit to Rs 293.60 crore.  Raw material cost as a % of total sales (net of stock adjustments) increased from 47.14% to 47.95%.   Purchase of finished goods cost fell from 8.90% to 8.55%.   Employee cost decreased from 12.86% to 12.10%.   Other expenses rose from 18.10% to 18.23%.   

Other income fell 23.46% to Rs 32.3 crore.  PBIDT rose 12.81% to Rs 325.9 crore.  Provision for interest fell 13.11% to Rs 5.3 crore.  Loan funds rose to Rs 3.20 crore as of 31 December 2023 from Rs 2.90 crore as of 31 December 2022.  Inventories rose to Rs 642.60 crore as of 31 December 2023 from Rs 561.10 crore as of 31 December 2022.  Sundry debtors were higher at Rs 491.70 crore as of 31 December 2023 compared to Rs 403.70 crore as of 31 December 2022.  Cash and bank balance rose to Rs 274.50 crore as of 31 December 2023 from Rs 261.10 crore as of 31 December 2022.  Investments rose to Rs 79.50 crore as of 31 December 2023 from Rs 74.20 crore as of 31 December 2022 .  

PBDT rose 13.37% to Rs 320.6 crore.  Provision for depreciation rose 9.71% to Rs 49.7 crore.  Fixed assets increased to Rs 429.00 crore as of 31 December 2023 from Rs 373.50 crore as of 31 December 2022.  Intangible assets increased from Rs 1.70 crore to Rs 22.40 crore.  

Profit before tax grew 14.06% to Rs 270.90 crore.  Share of profit/loss was 20.51% higher at Rs 9.4 crore.  Provision for tax was expense of Rs 71.6 crore, compared to Rs 62.6 crore.  Effective tax rate was 25.54% compared to 25.52%.

Minority interest was nil in both the periods.  Net profit attributable to owners of the company increased 14.23% to Rs 208.70 crore.  

Stock Split announced

Approval of sub-division/split of 1 (One) equity share of the Company having nominal/face value of Rs 10 each (Rupees Ten only), into 5 (Five) equity shares of Rs 2 each (Rupee Two only), subject to approval of the Members of the Company and any other regulatory authorities, if any; and further approved consequential alteration of the Capital Clause i.e., Clause V of the Memorandum of Association of the Company, subject to the approval of the Members of the Company. (

Equity capital stood at Rs 34.80 crore as of 31 December 2023 to Rs 34.80 crore as of 31 December 2022.  Per share face Value remained same at Rs 10.00.  

Promoters’ stake was 66.69% as of 31 December 2023 ,compared to 66.69% as of 31 December 2022 .  

Cash flow from operating activities increased to Rs 141.40 crore for year ended December 2023 from Rs 38.20 crore for year ended December 2022.  Cash flow used in acquiring fixed assets during the year ended December 2023 stood at Rs 93.30 crore, compared to Rs 106.90 crore during the year ended December 2022.  



KSB : Consolidated Results
 Quarter endedYear ended
Particulars202403202303Var.(%)202312202212Var.(%)
Net Sales (including other operating income)544.20489.6011.152,247.201,822.0023.34
OPM (%)11.1911.68-49 bps13.0713.54-47 bps
OP60.9057.206.47293.60246.7019.01
Other Inc.10.509.3012.9032.3042.20-23.46
PBIDT71.4066.507.37325.90288.9012.81
Interest0.900.8012.505.306.10-13.11
PBDT70.5065.707.31320.60282.8013.37
Depreciation12.911.710.2649.745.39.71
PBT57.6054.006.67270.9237.514.06
Share of Profit/(Loss) from Associates2.11.275.009.47.820.51
PBT before EO59.755.28.15280.3245.314.27
EO Income00-00-
PBT after EO59.755.28.15280.3245.314.27
Taxation15.114.35.5971.662.614.38
PAT44.640.99.05208.7182.714.23
Minority Interest (MI)00-00-
Net profit44.640.99.05208.7182.714.23
P/(L) from discontinued operations net of tax00-00-
Net profit after discontinued operations44.640.99.05208.7182.714.23
EPS (Rs)*12.8111.759.0559.9552.4814.23
* EPS is on current equity of Rs 34.81 crore, Face value of Rs 10, Excluding extraordinary items.
# EPS is not annualised
bps : Basis points
EO : Extraordinary items
Figures in Rs crore
Source: Capitaline Corporate Database


KSB : Consolidated Segment Results
 Quarter endedYear ended
% of (Total)202403202303Var.(%)% of (Total)202312202212Var.(%)
Sales
Pumps82.57450.00412.908.9984.291,896.801,521.9024.63
Valves17.4395.0077.3022.9015.71353.60302.3016.97
Others0.000.000.00-
Total Reported Sales100.00545.00490.2011.18100.002,250.401,824.2023.36
Less: Inter segment revenues 0.800.6033.33 3.202.2045.45
Net Sales100.00544.20489.6011.15100.002,247.201,822.0023.34
PBIT
Pumps70.0236.2041.30-12.3582.65214.80197.208.92
Valves29.9815.509.5063.1617.3545.1027.0067.04
Others0.000.000.00-
Total PBIT100.0051.7050.801.77100.00259.90224.2015.92
Less : Interest0.900.8012.505.306.10-13.11
Add: Other un-allcoable8.905.2071.1525.7027.20-5.51
PBIT Margin(%)
Pumps 8.0410.00-195.80 11.3212.96-163.32
Valves 16.3212.29402.60 12.758.93382.30
Others 0.000.000.00
PBT100.0059.7055.208.15100.00280.30245.3014.27
Previous News
  KSB consolidated net profit declines 8.90% in the September 2021 quarter
 ( Results - Announcements 10-Nov-21   19:49 )
  KSB AGM scheduled
 ( Corporate News - 24-Feb-23   12:20 )
  KSB to table results
 ( Corporate News - 09-Feb-22   18:24 )
  KSB
 ( Results - Analysis 29-Apr-21   09:33 )
  KSB Pumps
 ( Results - Analysis 27-Feb-19   18:23 )
  KSB Pumps
 ( Results - Analysis 03-Nov-18   17:42 )
  KSB gains as PAT jumps 42% YoY in Q4
 ( Hot Pursuit - 24-Feb-23   11:32 )
  Board of KSB recommends Final Dividend
 ( Corporate News - 24-Feb-23   10:28 )
  Volumes jump at Redington Ltd counter
 ( Hot Pursuit - 24-Feb-23   11:00 )
  KSB standalone net profit rises 38.79% in the September 2018 quarter
 ( Results - Announcements 01-Nov-18   10:42 )
  KSB Pumps
 ( Results - Analysis 29-Oct-13   10:58 )
Other Stories
  TVS Motor Company
  09-May-24   09:47
  Bharat Forge
  09-May-24   09:25
  Canara Bank
  09-May-24   08:52
  Gujarat State Petronet
  09-May-24   07:19
  SKF India
  08-May-24   21:48
  Indraprastha Gas
  08-May-24   13:05
  United Breweries
  08-May-24   12:53
  SRF
  08-May-24   12:14
  Jupiter Wagons
  08-May-24   12:01
  Pidilite Industries
  08-May-24   11:35
Back Top