KSB
|
KSB Last 5 Year Income Statement History
[Standalone]
Dec2024 | Dec2023 | Dec2022 | Dec2021 | Dec2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,596 Cr | ₹2,303 Cr | ₹1,853 Cr | ₹1,541 Cr | ₹1,243 Cr |
Sales | ₹2,547 Cr | ₹2,263 Cr | ₹1,818 Cr | ₹1,509 Cr | ₹1,222 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹36 Cr | ₹25 Cr | ₹21 Cr | ₹15 Cr | ₹11 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹13 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr | ₹9.90 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,533 Cr | ₹2,247 Cr | ₹1,822 Cr | ₹1,497 Cr | ₹1,208 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-38 Cr | ₹18 Cr | ₹-75 Cr | ₹-64 Cr | ₹-28 Cr |
Raw Material Consumed | ₹1,460 Cr | ₹1,260 Cr | ₹1,063 Cr | ₹857 Cr | ₹648 Cr |
Opening Raw Materials | ₹267 Cr | ₹167 Cr | ₹105 Cr | ₹109 Cr | ₹101 Cr |
Purchases Raw Materials | ₹1,165 Cr | ₹1,169 Cr | ₹956 Cr | ₹717 Cr | ₹559 Cr |
Closing Raw Materials | ₹228 Cr | ₹267 Cr | ₹167 Cr | ₹105 Cr | ₹109 Cr |
Other Direct Purchases / Brought in cost | ₹257 Cr | ₹191 Cr | ₹169 Cr | ₹135 Cr | ₹97 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹23 Cr | ₹25 Cr | ₹25 Cr | ₹22 Cr | ₹18 Cr |
Electricity & Power | ₹23 Cr | ₹25 Cr | ₹25 Cr | ₹22 Cr | ₹18 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹314 Cr | ₹270 Cr | ₹244 Cr | ₹215 Cr | ₹186 Cr |
Salaries, Wages & Bonus | ₹272 Cr | ₹233 Cr | ₹209 Cr | ₹189 Cr | ₹166 Cr |
Contributions to EPF & Pension Funds | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹13 Cr | ₹11 Cr |
Workmen and Staff Welfare Expenses | ₹23 Cr | ₹20 Cr | ₹18 Cr | ₹13 Cr | ₹9.73 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹240 Cr | ₹210 Cr | ₹183 Cr | ₹142 Cr | ₹97 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹99 Cr | ₹107 Cr | ₹87 Cr | ₹68 Cr | ₹50 Cr |
Repairs and Maintenance | ₹15 Cr | ₹17 Cr | ₹18 Cr | ₹16 Cr | ₹8.44 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹126 Cr | ₹86 Cr | ₹78 Cr | ₹58 Cr | ₹38 Cr |
General and Administration Expenses | ₹54 Cr | ₹49 Cr | ₹28 Cr | ₹30 Cr | ₹54 Cr |
Rent , Rates & Taxes | ₹1.52 Cr | ₹1.42 Cr | ₹0.30 Cr | ₹3.57 Cr | ₹0.88 Cr |
Insurance | ₹3.96 Cr | ₹3.79 Cr | ₹3.60 Cr | ₹3.15 Cr | ₹2.29 Cr |
Printing and stationery | ₹23 Cr | ₹19 Cr | ₹4.52 Cr | ₹15 Cr | ₹11 Cr |
Professional and legal fees | ₹8.01 Cr | ₹6.76 Cr | ₹4.69 Cr | ₹2.62 Cr | ₹2.63 Cr |
Traveling and conveyance | ₹17 Cr | ₹18 Cr | ₹14 Cr | ₹5.87 Cr | ₹3.47 Cr |
Other Administration | ₹0.43 Cr | ₹0.48 Cr | ₹0.37 Cr | ₹0.38 Cr | ₹34 Cr |
Selling and Distribution Expenses | ₹63 Cr | ₹56 Cr | ₹53 Cr | ₹38 Cr | ₹11 Cr |
Advertisement & Sales Promotion | ₹12 Cr | ₹5.89 Cr | ₹8.76 Cr | ₹0.93 Cr | ₹6.30 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹51 Cr | ₹50 Cr | ₹42 Cr | ₹32 Cr | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | ₹2.40 Cr | ₹5.17 Cr | ₹4.47 Cr |
Miscellaneous Expenses | ₹80 Cr | ₹67 Cr | ₹55 Cr | ₹48 Cr | ₹53 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | ₹0.37 Cr | ₹0.84 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹80 Cr | ₹67 Cr | ₹55 Cr | ₹47 Cr | ₹52 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,196 Cr | ₹1,954 Cr | ₹1,575 Cr | ₹1,288 Cr | ₹1,040 Cr |
Operating Profit (Excl OI) | ₹338 Cr | ₹294 Cr | ₹247 Cr | ₹209 Cr | ₹168 Cr |
Other Income | ₹41 Cr | ₹36 Cr | ₹45 Cr | ₹36 Cr | ₹32 Cr |
Interest Received | ₹24 Cr | ₹16 Cr | ₹19 Cr | ₹20 Cr | ₹19 Cr |
Dividend Received | ₹4.74 Cr | ₹3.93 Cr | ₹3.23 Cr | ₹2.68 Cr | ₹3.27 Cr |
Profit on sale of Fixed Assets | ₹0.63 Cr | ₹0.22 Cr | ₹1.35 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.35 Cr | ₹1.44 Cr | ₹0.38 Cr | ₹2.11 Cr |
Foreign Exchange Gains | ₹6.36 Cr | ₹5.88 Cr | ₹12 Cr | ₹8.38 Cr | ₹3.27 Cr |
Others | ₹5.81 Cr | ₹9.56 Cr | ₹7.96 Cr | ₹5.36 Cr | ₹4.38 Cr |
Operating Profit | ₹379 Cr | ₹330 Cr | ₹292 Cr | ₹246 Cr | ₹200 Cr |
Interest | ₹2.72 Cr | ₹5.29 Cr | ₹6.13 Cr | ₹5.04 Cr | ₹3.39 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.28 Cr | ₹4.13 Cr | ₹4.11 Cr | ₹3.26 Cr | ₹1.63 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹1.44 Cr | ₹1.16 Cr | ₹2.02 Cr | ₹1.79 Cr | ₹1.76 Cr |
PBDT | ₹376 Cr | ₹325 Cr | ₹286 Cr | ₹241 Cr | ₹197 Cr |
Depreciation | ₹54 Cr | ₹50 Cr | ₹45 Cr | ₹44 Cr | ₹42 Cr |
Profit Before Taxation & Exceptional Items | ₹322 Cr | ₹275 Cr | ₹241 Cr | ₹197 Cr | ₹155 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹322 Cr | ₹275 Cr | ₹241 Cr | ₹197 Cr | ₹155 Cr |
Provision for Tax | ₹81 Cr | ₹70 Cr | ₹61 Cr | ₹51 Cr | ₹58 Cr |
Current Income Tax | ₹83 Cr | ₹71 Cr | ₹53 Cr | ₹56 Cr | ₹43 Cr |
Deferred Tax | ₹-0.42 Cr | ₹-1.90 Cr | ₹7.57 Cr | ₹-5.37 Cr | ₹-3.62 Cr |
Other taxes | ₹-1.04 Cr | ₹0.85 Cr | ₹0.49 Cr | ₹-0.05 Cr | ₹18 Cr |
Profit After Tax | ₹241 Cr | ₹205 Cr | ₹179 Cr | ₹147 Cr | ₹97 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,104 Cr | ₹949 Cr | ₹820 Cr | ₹703 Cr | ₹637 Cr |
Appropriations | ₹1,345 Cr | ₹1,154 Cr | ₹1,000 Cr | ₹849 Cr | ₹734 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹64 Cr | ₹50 Cr | ₹50 Cr | ₹29 Cr | ₹32 Cr |
Equity Dividend % | ₹200.00 | ₹175.00 | ₹150.00 | ₹125.00 | ₹85.00 |
Earnings Per Share | ₹13.84 | ₹58.78 | ₹51.50 | ₹42.12 | ₹27.96 |
Adjusted EPS | ₹13.84 | ₹11.76 | ₹10.30 | ₹8.42 | ₹5.59 |
Compare Income Statement of peers of KSB
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KSB | ₹13,054.4 Cr | 1.5% | 4% | -19.3% | Stock Analytics | |
ELGI EQUIPMENTS | ₹14,359.2 Cr | -0.4% | -8.1% | -23.3% | Stock Analytics | |
INGERSOLLRAND (INDIA) | ₹11,802.2 Cr | -0.5% | 6.1% | -2% | Stock Analytics | |
SHAKTI PUMPS (INDIA) | ₹10,857.4 Cr | -7.2% | -11.3% | 230.8% | Stock Analytics | |
KIRLOSKAR PNEUMATIC COMPANY | ₹7,478.5 Cr | -3.9% | -4.8% | 60% | Stock Analytics | |
DYNAMATIC TECHNOLOGIES | ₹4,336.6 Cr | -3.4% | -2.9% | -23.1% | Stock Analytics |
KSB Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KSB | 1.5% |
4% |
-19.3% |
SENSEX | 0.8% |
3.8% |
8.4% |
You may also like the below Video Courses