KSB
|
KSB Last 5 Year Income Statement History
[Consolidated]
| Dec2025 | Dec2024 | Dec2023 | Dec2022 | Dec2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,753 Cr | ₹2,596 Cr | ₹2,303 Cr | ₹1,853 Cr | ₹1,541 Cr |
| Sales | ₹2,692 Cr | ₹2,547 Cr | ₹2,263 Cr | ₹1,818 Cr | ₹1,509 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹45 Cr | ₹36 Cr | ₹25 Cr | ₹21 Cr | ₹15 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹16 Cr | ₹13 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,696 Cr | ₹2,533 Cr | ₹2,247 Cr | ₹1,822 Cr | ₹1,497 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-93 Cr | ₹-38 Cr | ₹18 Cr | ₹-75 Cr | ₹-64 Cr |
| Raw Material Consumed | ₹1,549 Cr | ₹1,460 Cr | ₹1,260 Cr | ₹1,063 Cr | ₹857 Cr |
| Opening Raw Materials | ₹228 Cr | ₹267 Cr | ₹167 Cr | ₹105 Cr | ₹109 Cr |
| Purchases Raw Materials | ₹1,319 Cr | ₹1,165 Cr | ₹1,169 Cr | ₹956 Cr | ₹717 Cr |
| Closing Raw Materials | ₹273 Cr | ₹228 Cr | ₹267 Cr | ₹167 Cr | ₹105 Cr |
| Other Direct Purchases / Brought in cost | ₹275 Cr | ₹257 Cr | ₹191 Cr | ₹169 Cr | ₹135 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹22 Cr | ₹23 Cr | ₹25 Cr | ₹25 Cr | ₹22 Cr |
| Electricity & Power | ₹22 Cr | ₹23 Cr | ₹25 Cr | ₹25 Cr | ₹22 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹364 Cr | ₹314 Cr | ₹270 Cr | ₹244 Cr | ₹215 Cr |
| Salaries, Wages & Bonus | ₹318 Cr | ₹272 Cr | ₹233 Cr | ₹209 Cr | ₹189 Cr |
| Contributions to EPF & Pension Funds | ₹21 Cr | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹13 Cr |
| Workmen and Staff Welfare Expenses | ₹25 Cr | ₹23 Cr | ₹20 Cr | ₹18 Cr | ₹13 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹251 Cr | ₹240 Cr | ₹210 Cr | ₹183 Cr | ₹142 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹104 Cr | ₹99 Cr | ₹107 Cr | ₹87 Cr | ₹68 Cr |
| Repairs and Maintenance | ₹18 Cr | ₹15 Cr | ₹17 Cr | ₹18 Cr | ₹16 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹129 Cr | ₹126 Cr | ₹86 Cr | ₹78 Cr | ₹58 Cr |
| General and Administration Expenses | ₹67 Cr | ₹54 Cr | ₹49 Cr | ₹28 Cr | ₹30 Cr |
| Rent , Rates & Taxes | ₹2.42 Cr | ₹1.52 Cr | ₹1.42 Cr | ₹0.30 Cr | ₹3.57 Cr |
| Insurance | ₹3.60 Cr | ₹3.96 Cr | ₹3.79 Cr | ₹3.60 Cr | ₹3.15 Cr |
| Printing and stationery | ₹28 Cr | ₹23 Cr | ₹19 Cr | ₹4.52 Cr | ₹15 Cr |
| Professional and legal fees | ₹8.85 Cr | ₹8.01 Cr | ₹6.76 Cr | ₹4.69 Cr | ₹2.62 Cr |
| Traveling and conveyance | ₹24 Cr | ₹17 Cr | ₹18 Cr | ₹14 Cr | ₹5.87 Cr |
| Other Administration | ₹0.49 Cr | ₹0.43 Cr | ₹0.48 Cr | ₹0.37 Cr | ₹0.38 Cr |
| Selling and Distribution Expenses | ₹73 Cr | ₹63 Cr | ₹56 Cr | ₹53 Cr | ₹38 Cr |
| Advertisement & Sales Promotion | ₹17 Cr | ₹12 Cr | ₹5.89 Cr | ₹8.76 Cr | ₹0.93 Cr |
| Sales Commissions & Incentives | - | - | - | ₹2.40 Cr | ₹5.17 Cr |
| Freight and Forwarding | ₹56 Cr | ₹51 Cr | ₹50 Cr | ₹42 Cr | ₹32 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹89 Cr | ₹80 Cr | ₹67 Cr | ₹55 Cr | ₹48 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | ₹0.37 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹89 Cr | ₹80 Cr | ₹67 Cr | ₹55 Cr | ₹47 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,322 Cr | ₹2,196 Cr | ₹1,954 Cr | ₹1,575 Cr | ₹1,288 Cr |
| Operating Profit (Excl OI) | ₹374 Cr | ₹338 Cr | ₹294 Cr | ₹247 Cr | ₹209 Cr |
| Other Income | ₹59 Cr | ₹37 Cr | ₹32 Cr | ₹42 Cr | ₹34 Cr |
| Interest Received | ₹20 Cr | ₹24 Cr | ₹16 Cr | ₹19 Cr | ₹20 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.24 Cr | ₹0.63 Cr | ₹0.22 Cr | ₹1.35 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.06 Cr | - | ₹0.35 Cr | ₹1.44 Cr | ₹0.38 Cr |
| Foreign Exchange Gains | ₹18 Cr | ₹6.36 Cr | ₹5.88 Cr | ₹12 Cr | ₹8.38 Cr |
| Others | ₹21 Cr | ₹5.81 Cr | ₹9.56 Cr | ₹7.96 Cr | ₹5.36 Cr |
| Operating Profit | ₹433 Cr | ₹374 Cr | ₹326 Cr | ₹289 Cr | ₹243 Cr |
| Interest | ₹3.03 Cr | ₹2.72 Cr | ₹5.29 Cr | ₹6.13 Cr | ₹5.04 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.09 Cr | ₹1.28 Cr | ₹4.13 Cr | ₹4.11 Cr | ₹3.26 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹1.94 Cr | ₹1.44 Cr | ₹1.16 Cr | ₹2.02 Cr | ₹1.79 Cr |
| PBDT | ₹430 Cr | ₹372 Cr | ₹321 Cr | ₹283 Cr | ₹238 Cr |
| Depreciation | ₹58 Cr | ₹54 Cr | ₹50 Cr | ₹45 Cr | ₹44 Cr |
| Profit Before Taxation & Exceptional Items | ₹371 Cr | ₹317 Cr | ₹271 Cr | ₹237 Cr | ₹195 Cr |
| Exceptional Income / Expenses | ₹-26 Cr | - | - | - | - |
| Profit Before Tax | ₹360 Cr | ₹331 Cr | ₹280 Cr | ₹245 Cr | ₹201 Cr |
| Provision for Tax | ₹90 Cr | ₹83 Cr | ₹72 Cr | ₹63 Cr | ₹52 Cr |
| Current Income Tax | ₹101 Cr | ₹83 Cr | ₹71 Cr | ₹53 Cr | ₹56 Cr |
| Deferred Tax | ₹-11 Cr | ₹1.67 Cr | ₹-0.55 Cr | ₹8.68 Cr | ₹-4.43 Cr |
| Other taxes | - | ₹-1.04 Cr | ₹0.85 Cr | ₹0.49 Cr | ₹-0.05 Cr |
| Profit After Tax | ₹270 Cr | ₹247 Cr | ₹209 Cr | ₹183 Cr | ₹149 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹270 Cr | ₹247 Cr | ₹209 Cr | ₹183 Cr | ₹149 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,342 Cr | ₹1,158 Cr | ₹999 Cr | ₹867 Cr | ₹747 Cr |
| Appropriations | ₹1,612 Cr | ₹1,406 Cr | ₹1,208 Cr | ₹1,050 Cr | ₹896 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹77 Cr | ₹64 Cr | ₹50 Cr | ₹50 Cr | ₹29 Cr |
| Equity Dividend % | ₹220.00 | ₹200.00 | ₹175.00 | ₹150.00 | ₹125.00 |
| Earnings Per Share | ₹15.54 | ₹14.22 | ₹59.97 | ₹52.50 | ₹42.92 |
| Adjusted EPS | ₹15.54 | ₹14.22 | ₹11.99 | ₹10.50 | ₹8.58 |
Compare Income Statement of peers of KSB
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KSB | ₹13,418.9 Cr | -5% | -21.1% | -7.4% | Stock Analytics | |
| ELGI EQUIPMENTS | ₹18,699.2 Cr | 4.8% | 6.5% | 16.2% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹12,835.3 Cr | 0.3% | -6.5% | -10.6% | Stock Analytics | |
| INGERSOLLRAND (INDIA) | ₹11,777.1 Cr | -14.3% | -15.5% | -3.1% | Stock Analytics | |
| KIRLOSKAR PNEUMATIC COMPANY | ₹10,252.0 Cr | -5% | 4.8% | 22.5% | Stock Analytics | |
| DYNAMATIC TECHNOLOGIES | ₹7,002.9 Cr | -6.4% | -10.9% | 49.4% | Stock Analytics | |
KSB Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KSB | -5% |
-21.1% |
-7.4% |
| SENSEX | -2.4% |
-3.7% |
-9.2% |
You may also like the below Video Courses