investorscraft@gmail.com

Intrinsic ValueKSB SE & Co. KGaA (KSB.DE)

Previous Close1,040.00
Intrinsic Value
Upside potential
Previous Close
1,040.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

KSB SE & Co. KGaA is a global leader in the manufacturing and servicing of pumps, valves, and related systems, operating across three core segments: Pumps, Valves, and KSB SupremeServ. The company serves diverse industries, including energy, mining, water management, building services, and petrochemicals, leveraging its extensive product portfolio to address critical fluid-handling needs. KSB’s Pumps segment provides specialized solutions for high-demand applications, while its Valves segment focuses on precision control systems for process engineering and industrial use. The KSB SupremeServ segment enhances customer retention through comprehensive after-sales support, including maintenance, repair, and system optimization. With a heritage dating back to 1871, KSB has established a strong reputation for engineering excellence and reliability, positioning itself as a trusted partner in industrial and infrastructure projects worldwide. The company’s direct sales and agency network ensure broad market penetration, reinforcing its competitive edge in both established and emerging markets.

Revenue Profitability And Efficiency

KSB reported revenue of €2.97 billion in its latest fiscal year, with net income of €118.1 million, reflecting a disciplined approach to cost management and operational efficiency. The company generated €268.6 million in operating cash flow, underscoring its ability to convert sales into cash effectively. Capital expenditures of €135 million indicate ongoing investments in production capabilities and technological advancements to sustain long-term growth.

Earnings Power And Capital Efficiency

KSB’s diluted EPS of €67.32 demonstrates robust earnings power, supported by its diversified product and service offerings. The company’s capital efficiency is evident in its ability to maintain profitability while investing in high-return projects. With a modest total debt of €58.3 million and strong cash reserves of €369.3 million, KSB is well-positioned to fund future growth initiatives without overleveraging its balance sheet.

Balance Sheet And Financial Health

KSB maintains a solid financial position, with €369.3 million in cash and equivalents and total debt of just €58.3 million, resulting in a conservative leverage profile. The company’s strong liquidity and low debt levels provide flexibility to navigate economic cycles and capitalize on strategic opportunities. Its disciplined financial management ensures stability and resilience in a capital-intensive industry.

Growth Trends And Dividend Policy

KSB has demonstrated consistent growth through its diversified industrial exposure and aftermarket services. The company’s dividend policy, with a payout of €26.5 per share, reflects its commitment to returning value to shareholders while retaining sufficient capital for reinvestment. Future growth is expected to be driven by demand for energy-efficient solutions and expanding service offerings in key markets.

Valuation And Market Expectations

With a market capitalization of approximately €1.41 billion and a beta of 0.582, KSB is viewed as a relatively stable investment within the industrials sector. The company’s valuation reflects its steady earnings, strong cash flow generation, and niche market positioning. Investors likely anticipate moderate growth, supported by KSB’s proven ability to execute in its core markets.

Strategic Advantages And Outlook

KSB’s strategic advantages include its long-standing industry expertise, diversified product portfolio, and global service network. The company is well-positioned to benefit from increasing demand for sustainable and efficient fluid-handling solutions. While macroeconomic uncertainties persist, KSB’s focus on innovation and customer-centric services provides a solid foundation for sustained performance in the coming years.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount