KSB
|
KSB Last 5 Year Income Statement History
[Standalone]
Dec2023 | Dec2022 | Dec2021 | Dec2020 | Dec2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,853 Cr | ₹1,541 Cr | ₹1,243 Cr | ₹1,359 Cr | ₹1,093 Cr |
Sales | ₹1,818 Cr | ₹1,509 Cr | ₹1,222 Cr | ₹1,337 Cr | ₹1,067 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹21 Cr | ₹15 Cr | ₹11 Cr | ₹12 Cr | ₹11 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹14 Cr | ₹16 Cr | ₹9.90 Cr | ₹11 Cr | ₹16 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,822 Cr | ₹1,497 Cr | ₹1,208 Cr | ₹1,294 Cr | ₹1,093 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-75 Cr | ₹-64 Cr | ₹-28 Cr | ₹-9.51 Cr | ₹-34 Cr |
Raw Material Consumed | ₹1,063 Cr | ₹857 Cr | ₹648 Cr | ₹708 Cr | ₹599 Cr |
Opening Raw Materials | ₹105 Cr | ₹109 Cr | ₹101 Cr | ₹88 Cr | ₹67 Cr |
Purchases Raw Materials | ₹956 Cr | ₹717 Cr | ₹559 Cr | ₹614 Cr | ₹542 Cr |
Closing Raw Materials | ₹167 Cr | ₹105 Cr | ₹109 Cr | ₹101 Cr | ₹88 Cr |
Other Direct Purchases / Brought in cost | ₹169 Cr | ₹135 Cr | ₹97 Cr | ₹106 Cr | ₹78 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹25 Cr | ₹22 Cr | ₹18 Cr | ₹24 Cr | ₹23 Cr |
Electricity & Power | ₹25 Cr | ₹22 Cr | ₹18 Cr | ₹24 Cr | ₹23 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹244 Cr | ₹215 Cr | ₹186 Cr | ₹177 Cr | ₹154 Cr |
Salaries, Wages & Bonus | ₹209 Cr | ₹189 Cr | ₹166 Cr | ₹155 Cr | ₹133 Cr |
Contributions to EPF & Pension Funds | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹9.94 Cr |
Workmen and Staff Welfare Expenses | ₹18 Cr | ₹13 Cr | ₹9.73 Cr | ₹11 Cr | ₹11 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹183 Cr | ₹142 Cr | ₹97 Cr | ₹121 Cr | ₹114 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹87 Cr | ₹68 Cr | ₹50 Cr | ₹65 Cr | ₹53 Cr |
Repairs and Maintenance | ₹18 Cr | ₹16 Cr | ₹8.44 Cr | ₹8.67 Cr | ₹20 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹78 Cr | ₹58 Cr | ₹38 Cr | ₹47 Cr | ₹41 Cr |
General and Administration Expenses | ₹28 Cr | ₹30 Cr | ₹54 Cr | ₹68 Cr | ₹59 Cr |
Rent , Rates & Taxes | ₹0.30 Cr | ₹3.57 Cr | ₹0.88 Cr | ₹2.03 Cr | ₹1.87 Cr |
Insurance | ₹3.60 Cr | ₹3.15 Cr | ₹2.29 Cr | - | - |
Printing and stationery | ₹4.52 Cr | ₹15 Cr | ₹11 Cr | ₹9.24 Cr | ₹9.27 Cr |
Professional and legal fees | ₹4.69 Cr | ₹2.62 Cr | ₹2.63 Cr | ₹4.09 Cr | ₹3.58 Cr |
Traveling and conveyance | ₹14 Cr | ₹5.87 Cr | ₹3.47 Cr | ₹9.90 Cr | ₹8.77 Cr |
Other Administration | ₹0.37 Cr | ₹0.38 Cr | ₹34 Cr | ₹42 Cr | ₹36 Cr |
Selling and Distribution Expenses | ₹53 Cr | ₹38 Cr | ₹11 Cr | ₹9.00 Cr | ₹8.27 Cr |
Advertisement & Sales Promotion | ₹8.76 Cr | ₹0.93 Cr | ₹6.30 Cr | ₹7.50 Cr | ₹5.50 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹42 Cr | ₹32 Cr | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹2.40 Cr | ₹5.17 Cr | ₹4.47 Cr | ₹1.49 Cr | ₹2.77 Cr |
Miscellaneous Expenses | ₹55 Cr | ₹48 Cr | ₹53 Cr | ₹45 Cr | ₹41 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 | - | - | - | - | ₹2.22 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹55 Cr | ₹47 Cr | ₹52 Cr | ₹45 Cr | ₹39 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,575 Cr | ₹1,288 Cr | ₹1,040 Cr | ₹1,142 Cr | ₹965 Cr |
Operating Profit (Excl OI) | ₹247 Cr | ₹209 Cr | ₹168 Cr | ₹152 Cr | ₹128 Cr |
Other Income | ₹45 Cr | ₹36 Cr | ₹32 Cr | ₹24 Cr | ₹27 Cr |
Interest Received | ₹19 Cr | ₹20 Cr | ₹19 Cr | ₹13 Cr | ₹9.52 Cr |
Dividend Received | ₹3.23 Cr | ₹2.68 Cr | ₹3.27 Cr | ₹2.50 Cr | ₹6.91 Cr |
Profit on sale of Fixed Assets | ₹1.35 Cr | - | - | ₹0.06 Cr | ₹0.49 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹1.44 Cr | ₹0.38 Cr | ₹2.11 Cr | ₹1.46 Cr | ₹6.09 Cr |
Foreign Exchange Gains | ₹12 Cr | ₹8.38 Cr | ₹3.27 Cr | ₹5.05 Cr | - |
Others | ₹7.96 Cr | ₹5.36 Cr | ₹4.38 Cr | ₹2.21 Cr | ₹3.71 Cr |
Operating Profit | ₹292 Cr | ₹246 Cr | ₹200 Cr | ₹176 Cr | ₹155 Cr |
Interest | ₹6.13 Cr | ₹5.04 Cr | ₹3.39 Cr | ₹5.31 Cr | ₹3.75 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹4.11 Cr | ₹3.26 Cr | ₹1.63 Cr | ₹3.92 Cr | ₹2.15 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹2.02 Cr | ₹1.79 Cr | ₹1.76 Cr | ₹1.39 Cr | ₹1.60 Cr |
PBDT | ₹286 Cr | ₹241 Cr | ₹197 Cr | ₹171 Cr | ₹151 Cr |
Depreciation | ₹45 Cr | ₹44 Cr | ₹42 Cr | ₹46 Cr | ₹40 Cr |
Profit Before Taxation & Exceptional Items | ₹241 Cr | ₹197 Cr | ₹155 Cr | ₹125 Cr | ₹112 Cr |
Exceptional Income / Expenses | - | - | - | ₹13 Cr | - |
Profit Before Tax | ₹241 Cr | ₹197 Cr | ₹155 Cr | ₹138 Cr | ₹112 Cr |
Provision for Tax | ₹61 Cr | ₹51 Cr | ₹58 Cr | ₹40 Cr | ₹38 Cr |
Current Income Tax | ₹53 Cr | ₹56 Cr | ₹43 Cr | ₹35 Cr | ₹37 Cr |
Deferred Tax | ₹7.57 Cr | ₹-5.37 Cr | ₹-3.62 Cr | ₹5.98 Cr | ₹0.91 Cr |
Other taxes | ₹0.49 Cr | ₹-0.05 Cr | ₹18 Cr | ₹-1.41 Cr | ₹0.13 Cr |
Profit After Tax | ₹179 Cr | ₹147 Cr | ₹97 Cr | ₹98 Cr | ₹74 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹820 Cr | ₹703 Cr | ₹637 Cr | ₹570 Cr | ₹519 Cr |
Appropriations | ₹1,000 Cr | ₹849 Cr | ₹734 Cr | ₹667 Cr | ₹593 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹50 Cr | ₹29 Cr | ₹32 Cr | ₹30 Cr | ₹23 Cr |
Equity Dividend % | ₹150.00 | ₹125.00 | ₹85.00 | ₹80.00 | ₹60.00 |
Earnings Per Share | ₹51.50 | ₹42.12 | ₹27.96 | ₹28.10 | ₹21.27 |
Adjusted EPS | ₹51.50 | ₹42.12 | ₹27.96 | ₹28.10 | ₹21.27 |
Compare Income Statement of peers of KSB
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KSB | ₹14,516.8 Cr | 2.8% | -1.5% | 28.2% | Stock Analytics | |
ELGI EQUIPMENTS | ₹20,719.5 Cr | 17.2% | 4.1% | 24.7% | Stock Analytics | |
INGERSOLLRAND (INDIA) | ₹14,462.7 Cr | 9.9% | 7.1% | 58.1% | Stock Analytics | |
KIRLOSKAR PNEUMATIC COMPANY | ₹10,758.5 Cr | 3.6% | 24.1% | 177.8% | Stock Analytics | |
WPIL | ₹6,356.4 Cr | 14% | 58.3% | 104.9% | Stock Analytics | |
DYNAMATIC TECHNOLOGIES | ₹4,930.9 Cr | 0.3% | -0.5% | 77.1% | Stock Analytics |
KSB Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KSB | 2.8% |
-1.5% |
28.2% |
SENSEX | 3.5% |
-0.1% |
21.9% |
You may also like the below Video Courses