Valuation KSB Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 07:05:08 2026-08-25 EDT			5-day change	1st Jan Change
802.85 ^INR	+1.40%		+0.96%	+6.37%

08-14	Ksb Limited Announces Resignation of Philip Varghese Puthenpurackal from Head ? Corporate Quality, Integrated Management, Safety & Sustainability, Effective August 14, 2026	CI
08-05	KSB Limited Secures Multiple Orders Across Energy, Nuclear, Solar, Wind, Data Centre, Water Infrastructure, and Metro Rail Segments	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	42,305	67,419	120,580	133,558	131,269	137,578	-	-
Change	-	59.36%	78.85%	10.76%	-1.71%	4.81%	-	-
Enterprise Value (EV)	42,305	67,419	120,580	133,558	131,269	137,578	137,578	137,578
Change	-	59.36%	78.85%	10.76%	-1.71%	4.81%	0%	0%
P/E	28.3x	36.9x	57.8x	54x	48.5x	43.2x	35.4x	30.3x
PBR	4.19x	5.9x	9.26x	8.99x	7.82x	7.23x	6.23x	5.38x
PEG	-	1.7x	4.1x	2.9x	5.22x	2.4x	1.6x	1.8x
Capitalization / Revenue	2.83x	3.7x	5.37x	5.27x	4.87x	4.6x	3.98x	3.49x
EV / Revenue	0x	0x	0x	0x	0x	4.6x	3.98x	3.49x
EV / EBITDA	0x	0x	0x	0x	0x	33.9x	27.6x	23.7x
EV / EBIT	-	0x	0x	0x	0x	37.2x	31.9x	27.8x
EV / FCF	-	-0x	-	0x	-0.01x	276x	161x	73.7x
FCF Yield	-	-1.02%	-	0.3%	-0.01%	0.36%	0.62%	1.36%
Dividend per Share ²	2.5	3	3.5	4	4.4	5.6	6.6	7.6
Rate of return	1.03%	0.77%	0.51%	0.52%	0.58%	0.71%	0.83%	0.96%
EPS ²	8.584	10.5	11.99	14.22	15.54	18.3	22.3	26.05
Distribution rate	29.1%	28.6%	29.2%	28.1%	28.3%	30.6%	29.6%	29.2%
Net sales ¹	14,973	18,220	22,472	25,331	26,957	29,913	34,599	39,457
EBITDA ¹	2,094	2,467	2,936	3,375	3,735	4,054	4,982	5,804
EBIT ¹	-	2,014	2,439	2,832	3,152	3,696	4,311	4,957
Net income ¹	1,494	1,827	2,087	2,475	2,705	3,188	3,882	4,534
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	243.08	387.38	692.83	767.40	754.25	790.50	790.50	790.50
Nbr of stocks (in thousands)	174,039	174,039	174,039	174,039	174,039	174,039	-	-
Announcement Date	2/24/22	2/24/23	2/28/24	2/27/25	2/25/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IDEX CORPORATION	32.06x	4.99x	18.39x	1.25%	17.23B
GRACO INC.	24.96x	5.24x	15.99x	1.46%	12.98B
FLOWSERVE CORPORATION	21.72x	2.34x	13.01x	1.08%	10.23B
FRANKLIN ELECTRIC CO., INC.	22.4x	2.04x	13.08x	-	4.56B
INTERPUMP GROUP S.P.A.	17.38x	1.88x	8.49x	0.97%	4.57B
HAYWARD HOLDINGS, INC.	20.14x	3.08x	11.55x	-.--%	3.08B
THE GORMAN-RUPP COMPANY	28.56x	3.13x	15.69x	-	2.06B
KSB SE & CO. KGAA	11.38x	0.4x	3.45x	2.9%	1.83B
ZHEJIANG DAYUAN PUMPS INDUSTRY CO., LTD	40.71x	-	-	-	1.76B
Average	24.37x	2.89x	12.46x	1.28%	6.48B
Weighted average by Cap.	25.62x	3.76x	14.68x	1.23%