(KSB3) KSB SE & Co. KGaA - Ratings and Ratios
Pumps,Valves,Services
Description: KSB3 KSB SE & Co. KGaA
KSB SE & Co. KGaA (XETRA:KSB3) is a globally active manufacturer of pumps, valves, and related services. Its operations are organized into three distinct segments: Pumps (single‑ and multistage, submersible, plus control and drive systems), Valves (butterfly, globe, gate, control, diaphragm, ball, and associated actuators), and KSB SupremeServ (installation, commissioning, inspection, maintenance, repair, modular service concepts, system analyses, and spare‑parts logistics). The product portfolio serves a broad spectrum of end‑markets, including energy generation and mining, water and wastewater treatment, building services, petro‑chemical and chemical processing, and general industrial applications.
Geographically, KSB derives roughly one‑third of its sales from Europe, a comparable share from the Americas, and the remainder from Asia‑Pacific and the Middle East. This diversification mitigates exposure to any single regional downturn but also introduces currency risk (EUR‑USD, EUR‑CNY) that can materially affect reported earnings.
Based on the most recent annual report (FY 2023), KSB generated approximately €2.5 billion in revenue, with an EBIT margin in the 10‑12 % range and free cash flow covering around 80 % of its net capital expenditures. The order backlog at year‑end stood at roughly €1.0 billion, indicating a multi‑quarter pipeline that can cushion short‑term demand shocks. The company maintains a dividend payout ratio near 50 % and a yield of about 2.5 % on the current share price, reflecting its tradition of returning cash to shareholders while preserving financial flexibility.
The primary economic drivers for KSB are: (1) Infrastructure and construction spending, which fuels demand for pumps and valves in water, wastewater, and building‑services projects; (2) The energy transition, especially the expansion of renewable‑energy plants and grid upgrades, which raises demand for high‑efficiency, low‑emission pump solutions; (3) Commodity‑price cycles that affect mining and petro‑chemical output, thereby influencing equipment orders; and (4) Regulatory pressure on water‑treatment and emissions, which can accelerate retro‑fitting and service contracts—areas where the SupremeServ segment has higher margin potential.
From a valuation perspective, KSB’s low beta (≈0.55) signals lower price volatility relative to the broader market, which aligns with its defensive exposure to essential utilities and industrial infrastructure. However, the stock remains sensitive to macro‑economic headwinds such as a slowdown in capital‑expenditure budgets, tightening credit conditions, and potential supply‑chain disruptions for critical components (e.g., high‑grade steel, electronic controls). A material deviation in any of these factors—such as a sustained decline in European construction activity or a rapid acceleration of renewable‑energy capex—would materially alter the growth outlook and could warrant a revision of the current earnings forecasts.
KSB3 Stock Overview
Market Cap in USD | 1,830m |
Sub-Industry | Industrial Machinery & Supplies & Components |
IPO / Inception |
KSB3 Stock Ratings
Growth Rating | 95.7% |
Fundamental | 85.5% |
Dividend Rating | 79.0% |
Return 12m vs S&P 500 | 26.4% |
Analyst Rating | - |
KSB3 Dividends
Dividend Yield 12m | 3.13% |
Yield on Cost 5y | 15.64% |
Annual Growth 5y | 31.58% |
Payout Consistency | 84.0% |
Payout Ratio | 81.1% |
KSB3 Growth Ratios
Growth Correlation 3m | -62.2% |
Growth Correlation 12m | 92.2% |
Growth Correlation 5y | 93.4% |
CAGR 5y | 44.08% |
CAGR/Max DD 3y (Calmar Ratio) | 2.59 |
CAGR/Mean DD 3y (Pain Ratio) | 9.55 |
Sharpe Ratio 12m | -0.15 |
Alpha | 35.01 |
Beta | 0.588 |
Volatility | 29.71% |
Current Volume | 0.8k |
Average Volume 20d | 0.8k |
Stop Loss | 830.3 (-3%) |
Signal | -0.14 |
Piotroski VR‑10 (Strict, 0-10) 8.0
Net Income (266.1m TTM) > 0 and > 6% of Revenue (6% = 351.8m TTM) |
FCFTA 0.10 (>2.0%) and ΔFCFTA 8.57pp (YES ≥ +1.0pp, WARN ≥ +0.5pp) |
NWC/Revenue 15.64% (prev 31.77%; Δ -16.13pp) (YES ≤20% & Δ≤-1pp; WARN ≤25% & Δ≤0 oder ≤40% & Δ≤-3pp) |
CFO/TA 0.19 (>3.0%) and CFO 528.6m > Net Income 266.1m (YES >=105%, WARN >=100%) |
Net Debt (-234.4m) to EBITDA (816.3m) ratio: -0.29 <= 3.0 (WARN <= 3.5) |
Current Ratio 1.97 (target 1.5–3.0; WARN 1.2–<1.5 or >3.0–5.0; CFO/TA gate active) |
Outstanding Shares last Quarter (1.75m) change vs 12m ago 0.02% (target <= -2.0% for YES) |
Gross Margin 31.18% (prev 21.35%; Δ 9.83pp) >=18% & Δ>=+0.5pp (WARN >=15% & Δ>=0) |
Asset Turnover 220.8% (prev 110.5%; Δ 110.3pp) >=50% & Δ>=+2pp (WARN >=35% & Δ>=0) |
Interest Coverage Ratio 20.35 (EBITDA TTM 816.3m / Interest Expense TTM 30.7m) >= 6 (WARN >= 3) |
Altman Z'' 5.94
(A) 0.33 = (Total Current Assets 1.86b - Total Current Liabilities 944.7m) / Total Assets 2.76b |
(B) 0.45 = Retained Earnings (Balance) 1.24b / Total Assets 2.76b |
(C) 0.24 = EBIT TTM 625.1m / Avg Total Assets 2.66b |
(D) 0.68 = Book Value of Equity 1.00b / Total Liabilities 1.48b |
Total Rating: 5.94 = (6.56 * A) + (3.26 * B) + (6.72 * C) + (1.05 * D) |
ValueRay F-Score (Strict, 0-100) 85.45
1. Piotroski 8.0pt = 3.0 |
2. FCF Yield 20.51% = 5.0 |
3. FCF Margin 4.70% = 1.17 |
4. Debt/Equity 0.05 = 2.50 |
5. Debt/Ebitda -0.29 = 2.50 |
6. ROIC - WACC (= 31.24)% = 12.50 |
7. RoE 25.36% = 2.11 |
8. Rev. Trend 85.18% = 6.39 |
9. EPS Trend 5.59% = 0.28 |
What is the price of KSB3 shares?
Over the past week, the price has changed by -4.46%, over one month by -3.82%, over three months by -7.56% and over the past year by +46.73%.
Is KSB SE & Co. KGaA a good stock to buy?
Based on momentum, paid dividends and discounted-cash-flow analyses, the fair value of KSB3 is around 1080.08 EUR . This means that KSB3 is currently undervalued and has a potential upside of +26.18% (Margin of Safety).
Is KSB3 a buy, sell or hold?
What are the forecasts/targets for the KSB3 price?
Issuer | Target | Up/Down from current |
---|---|---|
Wallstreet Target Price | 1077.7 | 25.9% |
Analysts Target Price | - | - |
ValueRay Target Price | 1199.9 | 40.2% |
KSB3 Fundamental Data Overview
Market Cap EUR = 1.58b (1.58b EUR * 1.0 EUR.EUR)
P/E Trailing = 13.2278
P/S = 0.527
P/B = 1.4638
Beta = 0.588
Revenue TTM = 5.86b EUR
EBIT TTM = 625.1m EUR
EBITDA TTM = 816.3m EUR
Long Term Debt = 100.0k EUR (from longTermDebt, last quarter)
Short Term Debt = 21.2m EUR (from shortTermDebt, last quarter)
Debt = 55.7m EUR (from shortLongTermDebtTotal, last quarter)
Net Debt = -234.4m EUR (from netDebt column, last quarter)
Enterprise Value = 1.34b EUR (1.58b + Debt 55.7m - CCE 290.1m)
Interest Coverage Ratio = 20.35 (Ebit TTM 625.1m / Interest Expense TTM 30.7m)
FCF Yield = 20.51% (FCF TTM 275.4m / Enterprise Value 1.34b)
FCF Margin = 4.70% (FCF TTM 275.4m / Revenue TTM 5.86b)
Net Margin = 4.54% (Net Income TTM 266.1m / Revenue TTM 5.86b)
Gross Margin = 31.18% ((Revenue TTM 5.86b - Cost of Revenue TTM 4.04b) / Revenue TTM)
Gross Margin QoQ = 58.63% (prev 22.93%)
Tobins Q-Ratio = 0.49 (Enterprise Value 1.34b / Total Assets 2.76b)
Interest Expense / Debt = 8.44% (Interest Expense 4.70m / Debt 55.7m)
Taxrate = 33.56% (34.9m / 104.0m)
NOPAT = 415.4m (EBIT 625.1m * (1 - 33.56%))
Current Ratio = 1.97 (Total Current Assets 1.86b / Total Current Liabilities 944.7m)
Debt / Equity = 0.05 (Debt 55.7m / totalStockholderEquity, last quarter 1.07b)
Debt / EBITDA = -0.29 (Net Debt -234.4m / EBITDA 816.3m)
Debt / FCF = -0.85 (Net Debt -234.4m / FCF TTM 275.4m)
Total Stockholder Equity = 1.05b (last 4 quarters mean from totalStockholderEquity)
RoA = 9.63% (Net Income 266.1m / Total Assets 2.76b)
RoE = 25.36% (Net Income TTM 266.1m / Total Stockholder Equity 1.05b)
RoCE = 59.56% (EBIT 625.1m / Capital Employed (Equity 1.05b + L.T.Debt 100.0k))
RoIC = 39.33% (NOPAT 415.4m / Invested Capital 1.06b)
WACC = 8.09% (E(1.58b)/V(1.63b) * Re(8.18%) + D(55.7m)/V(1.63b) * Rd(8.44%) * (1-Tc(0.34)))
Discount Rate = 8.18% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 81.65 | Cagr: 0.01%
[DCF Debug] Terminal Value 81.00% ; FCFE base≈179.4m ; Y1≈221.4m ; Y5≈377.7m
Fair Price DCF = 7237 (DCF Value 6.26b / Shares Outstanding 864.7k; 5y FCF grow 25.0% → 3.0% )
EPS Correlation: 5.59 | EPS CAGR: 130.2% | SUE: 0.0 | # QB: 0
Revenue Correlation: 85.18 | Revenue CAGR: 10.45% | SUE: N/A | # QB: 0