KSBP KSB Pumps Company Limited
Latest results: FY2025 · Dec 2025 Q2 FY2026 · Apr – Jun 2026
Last close · 16 Oct 2026
Rs 223.00 +3.00%
Annual · FY2006 – FY2025
KSB Pumps Company Limited (KSBP) income statement
KSB Pumps Company Limited reported revenue of Rs 6.6 bn for FY2025 (Jan – Dec 2025), up 14.0% on FY2024. Gross profit came to Rs 1.6 bn, a gross margin of 23.8%. Operating profit was Rs 600.2 mn (an operating margin of 9.1%). Finance cost was Rs 553,368, down 99.8% on FY2024. Tax of Rs 40.7 mn took 16.2% of pre-tax profit. Profit attributable to shareholders was Rs 210.2 mn, up 276.0% on FY2024, or Rs 6.80 per share.
| Rs mn | FY2025 Jan – Dec 2025 | FY2024 Jan – Dec 2024 | FY2023 * Jan – Dec 2023 | FY2022 Jan – Dec 2022 | FY2021 Jan – Dec 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6,584.4 | 5,775.5 | 5,755.0 | 4,965.1 | 4,334.5 | |||||||||||||||
| Cost of revenue | (5,016.6) | (4,593.8) | (4,581.4) | (4,190.3) | (3,740.1) | |||||||||||||||
| Gross profit | 1,567.8 | 1,181.7 | 1,173.6 | 774.7 | 594.4 | |||||||||||||||
| Selling, general & administrative expenses | (1,030.7) | (872.6) | (760.2) | (548.1) | (562.5) | |||||||||||||||
| Operating profit | 600.2 | 429.6 | 488.9 | 381.5 | 137.3 | |||||||||||||||
| Finance cost | (0.6) | (274.5) | (356.7) | (242.5) | (100.3) | |||||||||||||||
| Profit before tax | 250.9 | 94.4 | 12.3 | 73.2 | 31.7 | |||||||||||||||
| Taxation | (40.7) | (38.5) | (11.4) | (29.8) | (4.4) | |||||||||||||||
| Profit after tax | 210.2 | 55.9 | 0.8 | 43.3 | 27.3 | |||||||||||||||
| Profit attributable to shareholders | 210.2 | 55.9 | 0.8 | 43.3 | 27.3 | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EPS – basic (Rs) Rs | 6.80 | 1.81 | 0.06 | 3.23 | 2.04 | |||||||||||||||
| EPS – diluted (Rs) Rs | 6.80 | 1.81 | 0.06 | 3.23 | 2.04 | |||||||||||||||
| Dividend per share (Rs) Rs | 1.00 | 0.00 | 0.00 | 0.00 | 0.84 | |||||||||||||||
| EBITDA | 795.4 | 603.5 | 649.8 | 536.3 | 294.7 | |||||||||||||||
| Depreciation & amortisation | 195.2 | 173.9 | 160.9 | 154.8 | 157.3 | |||||||||||||||
| Weighted average shares mn | 30.9 | 30.9 | 13.4 | 13.4 | 13.4 | |||||||||||||||
| Rs mn | FY2025 Jan – Dec 2025 | FY2024 Jan – Dec 2024 | FY2023 * Jan – Dec 2023 | FY2022 Jan – Dec 2022 | FY2021 Jan – Dec 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | +14.0% | +0.4% | +15.9% | +14.5% | +20.2% | |||||||||||||||
| Cost of revenue | +9.2% | +0.3% | +9.3% | +12.0% | +24.2% | |||||||||||||||
| Gross profit | +32.7% | +0.7% | +51.5% | +30.3% | -0.0% | |||||||||||||||
| Selling, general & administrative expenses | +18.1% | +14.8% | +38.7% | -2.6% | +10.5% | |||||||||||||||
| Operating profit | +39.7% | -12.1% | +28.1% | +177.8% | -10.2% | |||||||||||||||
| Finance cost | -99.8% | -23.0% | +47.1% | +141.7% | -20.5% | |||||||||||||||
| Profit before tax | +165.7% | +670.6% | -83.3% | +130.7% | +34.2% | |||||||||||||||
| Taxation | +5.7% | +237.6% | -61.8% | +573.2% | -38.9% | |||||||||||||||
| Profit after tax | +276.0% | +6,532.8% | -98.1% | +58.8% | +66.6% | |||||||||||||||
| Profit attributable to shareholders | +276.0% | +6,532.8% | -98.1% | +58.8% | +66.6% | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EPS – basic (Rs) | +276.0% | +2,776.4% | -98.1% | +58.8% | +66.6% | |||||||||||||||
| EPS – diluted (Rs) | +276.0% | +2,776.4% | -98.1% | +58.8% | +66.6% | |||||||||||||||
| Dividend per share (Rs) | — | — | — | -100.0% | +70.0% | |||||||||||||||
| EBITDA | +31.8% | -7.1% | +21.2% | +82.0% | -5.6% | |||||||||||||||
| Depreciation & amortisation | +12.2% | +8.1% | +3.9% | -1.6% | -1.3% | |||||||||||||||
| Weighted average shares | — | — | — | — | — | |||||||||||||||
Change against the previous fiscal year; shown when the earlier figure is positive.
| Rs mn | FY2025 Jan – Dec 2025 | FY2024 Jan – Dec 2024 | FY2023 * Jan – Dec 2023 | FY2022 Jan – Dec 2022 | FY2021 Jan – Dec 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |||||||||||||||
| Cost of revenue | (76.2%) | (79.5%) | (79.6%) | (84.4%) | (86.3%) | |||||||||||||||
| Gross profit | 23.8% | 20.5% | 20.4% | 15.6% | 13.7% | |||||||||||||||
| Selling, general & administrative expenses | (15.7%) | (15.1%) | (13.2%) | (11.0%) | (13.0%) | |||||||||||||||
| Operating profit | 9.1% | 7.4% | 8.5% | 7.7% | 3.2% | |||||||||||||||
| Finance cost | (0.0%) | (4.8%) | (6.2%) | (4.9%) | (2.3%) | |||||||||||||||
| Profit before tax | 3.8% | 1.6% | 0.2% | 1.5% | 0.7% | |||||||||||||||
| Taxation | (0.6%) | (0.7%) | (0.2%) | (0.6%) | (0.1%) | |||||||||||||||
| Profit after tax | 3.2% | 1.0% | 0.0% | 0.9% | 0.6% | |||||||||||||||
| Profit attributable to shareholders | 3.2% | 1.0% | 0.0% | 0.9% | 0.6% | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EBITDA | 12.1% | 10.4% | 11.3% | 10.8% | 6.8% | |||||||||||||||
| Depreciation & amortisation | 3.0% | 3.0% | 2.8% | 3.1% | 3.6% | |||||||||||||||
Each line as a percentage of revenue.
Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets; "—" = not reported. * Figures in this period do not fully reconcile in the source data (hover the * for details). Updated 16 Oct 2026.
All reported line items 125
| Rs mn | FY2025 Jan – Dec 2025 | FY2024 Jan – Dec 2024 | FY2023 Jan – Dec 2023 | FY2022 Jan – Dec 2022 | FY2021 Jan – Dec 2021 |
|---|---|---|---|---|---|
| Revenue from Goods & Services | 6,584.4 | 5,775.5 | 5,755.0 | 4,965.1 | 4,334.5 |
| Sales of Goods & Services - Net - Unclassified | 6,584.4 | 5,775.5 | 5,755.0 | 4,965.1 | 4,334.5 |
| Sales Returns, Allowances & Other Revenue Adjustments | — | — | — | — | — |
| Gross Revenue from Business Activities - Total | — | — | — | — | — |
| Revenue from Business Activities - Total | 6,584.4 | 5,775.5 | 5,755.0 | 4,965.1 | 4,334.5 |
| Cost of Operating Revenue | 5,016.6 | 4,593.8 | 4,581.4 | 4,190.3 | 3,740.1 |
| Cost of Revenues - Total | 5,016.6 | 4,593.8 | 4,581.4 | 4,190.3 | 3,740.1 |
| Cost of Revenues - Unclassified | 4,847.2 | 4,442.7 | 4,436.5 | 4,048.7 | 3,598.8 |
| Selling, General & Administrative Expenses - Total | 1,030.7 | 872.6 | 760.2 | 548.1 | 562.5 |
| Selling, General & Administrative Expenses - Unclassified | 1,004.9 | 849.8 | 744.2 | 534.9 | 546.5 |
| Amortization in Cost of Revenues | 0.2 | 0.0 | 0.0 | 3.7 | 4.5 |
| Depreciation in Cost of Revenues | 169.2 | 151.1 | 144.9 | 137.9 | 136.9 |
| Depreciation in Selling, General & Administrative Expenses | 25.0 | 22.4 | 15.8 | 11.3 | 11.1 |
| Amortization of Intangibles in Selling, General & Administrative Expenses | 0.8 | 0.4 | 0.2 | 1.9 | 4.9 |
| Other Operating Expense/(Income) - Net | (63.2) | (120.5) | (75.4) | (154.9) | (105.5) |
| Other Operating Income - Total | 163.3 | 131.1 | 84.7 | 161.2 | 107.2 |
| Gross Profit - Industrials/Property - Total | 1,567.8 | 1,181.7 | 1,173.6 | 774.7 | 594.4 |
| Operating Expenses - Total | 5,984.1 | 5,345.9 | 5,266.2 | 4,583.5 | 4,197.1 |
| Labor & Related Expenses including Stock-Based Compensation in Selling, General & Administrative Expenses | — | — | — | — | — |
| Selling, General & Administrative Expenses - Other - Total | — | — | — | — | — |
| Advertising Expense | — | — | — | — | — |
| Operations & Maintenance (Utility) | — | — | — | — | — |
| Operating Profit before Non-Recurring Income/(Expense) | 600.2 | 429.6 | 488.9 | 381.5 | 137.3 |
| Financing Income/(Expense) - Net - Total | (20.3) | (295.1) | (372.3) | (254.3) | (108.7) |
| Interest Expense - Net of (Interest Income) | 0.6 | 274.5 | 356.7 | 242.5 | 100.3 |
| Other Operating Expense | 100.1 | 10.6 | 9.2 | 6.4 | 1.7 |
| Interest Expense - Net of Capitalized Interest | 0.6 | 274.5 | 356.7 | 242.5 | 100.3 |
| Operating Provisions - Increase/(Decrease) | — | — | — | — | — |
| Non-Interest Financial Income/(Expense) - Total | (19.8) | (20.6) | (15.6) | (11.9) | (8.4) |
| Non-Interest Financial Income/(Expense) - Other - Net | (19.8) | (20.6) | (15.6) | (11.9) | (8.4) |
| Sale of Tangible & Intangible Fixed Assets - Gain/Loss | (28.6) | 3.3 | 6.5 | 8.4 | 3.1 |
| Other Non-Operating Income/(Expense) - Total | (26.9) | (48.1) | — | — | — |
| Non-Operating Rental Income | — | — | — | — | — |
| Foreign Exchange Gain/(Loss) - Non-Business | — | — | — | — | — |
| Normalized Pre-tax Profit | 524.5 | 89.6 | 123.1 | 135.6 | 31.7 |
| Non-Recurring Income/Expense - Total | (273.5) | 4.8 | (110.9) | (62.4) | — |
| Interest Income - Non-Bank | — | — | — | — | — |
| Interest Expense on Capital Financing - Gross | — | — | — | — | — |
| Impairment - Financial Investments | 273.5 | (4.8) | 110.9 | 62.4 | — |
| Non-Recurring Income/(Expense) - Other - Total | — | — | — | — | — |
| Provision for Income Tax Expense- Unclassified | 40.7 | 38.5 | 11.4 | 29.8 | 4.4 |
| Income before Taxes | 250.9 | 94.4 | 12.3 | 73.2 | 31.7 |
| Income Taxes | 40.7 | 38.5 | 11.4 | 29.8 | 4.4 |
| Income Taxes for the Year - Current | — | — | — | — | — |
| Income Taxes - Domestic - Current | — | — | — | — | — |
| Income Taxes - Other (KFAS/NLST) - Current | — | — | — | — | — |
| Income Taxes - Deferred | — | — | — | — | — |
| Income Taxes - Domestic - Deferred | — | — | — | — | — |
| Income Taxes - Other - Deferred | — | — | — | — | — |
| Income Taxes - Other (by Type) | — | — | — | — | — |
| Net Income after Tax | 210.2 | 55.9 | 0.8 | 43.3 | 27.3 |
| Income before Discontinued Operations & Extraordinary Items | 210.2 | 55.9 | 0.8 | 43.3 | 27.3 |
| Net Income before Minority Interest | 210.2 | 55.9 | 0.8 | 43.3 | 27.3 |
| Net Income after Minority Interest | 210.2 | 55.9 | 0.8 | 43.3 | 27.3 |
| Income Available to Common Shares | 210.2 | 55.9 | 0.8 | 43.3 | 27.3 |
| DPS - Common - Gross - Issue - By Period End Date Rs | 1.00 | 0.00 | 0.00 | 0.00 | 0.84 |
| Net Income - Basic - including Extraordinary Items Applicable to Common - Total | 210.2 | 55.9 | 0.8 | 43.3 | 27.3 |
| Income available to Common excluding Extraordinary Items | 210.2 | 55.9 | 0.8 | 43.3 | 27.3 |
| Shares used to calculate Basic EPS - Total mn | 30.9 | 30.9 | 13.4 | 13.4 | 13.4 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Total Rs | 6.80 | 1.81 | 0.06 | 3.23 | 2.04 |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Total Rs | 6.80 | 1.81 | 0.06 | 3.23 | 2.04 |
| EPS - Basic - excluding Extraordinary Items - Normalized - Total Rs | 15.66 | 1.65 | 8.34 | 7.89 | 2.04 |
| Allocated Net Income including Extraordinary Items Applicable to Common - Issue Specific | 210.2 | 55.9 | 0.8 | 43.3 | 27.3 |
| Earnings Allocation Factor - Basic - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Shares used to calculate Basic EPS - Issue Specific mn | 30.9 | 30.9 | 13.4 | 13.4 | 13.4 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Issue Specific Rs | 6.80 | 1.81 | 0.06 | 3.23 | 2.04 |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | 6.80 | 1.81 | 0.06 | 3.23 | 2.04 |
| EPS - Basic - excluding Extraordinary Items - Normalized - Issue Specific Rs | 15.66 | 1.65 | 8.34 | 7.89 | 2.04 |
| EPS - Basic from Discontinued Operations & Extraordinary Items Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dilution Adjustment | — | — | — | — | — |
| Net Income - Diluted - including Extraordinary Items Applicable to Common - Total | 210.2 | 55.9 | 0.8 | 43.3 | 27.3 |
| Diluted Income available to Common excluding Extraordinary Items | 210.2 | 55.9 | 0.8 | 43.3 | 27.3 |
| Shares used to calculate Diluted EPS - Total mn | 30.9 | 30.9 | 13.4 | 13.4 | 13.4 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Total Rs | 6.80 | 1.81 | 0.06 | 3.23 | 2.04 |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Total Rs | 6.80 | 1.81 | 0.06 | 3.23 | 2.04 |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Total Rs | 15.66 | 1.65 | 8.34 | 7.89 | 2.04 |
| Allocated Diluted Net Income including Extraordinary Items Applicable to Common - Issue Specific | 210.2 | 55.9 | 0.8 | 43.3 | 27.3 |
| Earnings Allocation Factor - Diluted - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Shares used to calculate Diluted EPS - Issue Specific mn | 30.9 | 30.9 | 13.4 | 13.4 | 13.4 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Issue Specific Rs | 6.80 | 1.81 | 0.06 | 3.23 | 2.04 |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | 6.80 | 1.81 | 0.06 | 3.23 | 2.04 |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Issue Specific Rs | 15.66 | 1.65 | 8.34 | 7.89 | 2.04 |
| EPS - Diluted from Discontinued Operations & Extraordinary Items Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Gross - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.84 | 0.49 |
| DPS - Common - Net - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.75 | 0.44 |
| Earnings before Interest & Taxes (EBIT) | 600.2 | 429.6 | 488.9 | 381.5 | 137.3 |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) | 795.4 | 603.5 | 649.8 | 536.3 | 294.7 |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) and Operating Lease Payments | — | — | — | — | — |
| Depreciation - Investment Property - Supplemental | — | — | — | — | — |
| Depreciation & Amortization - Supplemental | 195.0 | 173.9 | 160.9 | 154.8 | 157.3 |
| Depreciation Expense - Total - Supplemental | 194.2 | 173.5 | 160.7 | 149.2 | 148.0 |
| Amortization - Total - Supplemental | 0.8 | 0.4 | 0.2 | 5.6 | 9.4 |
| Intangible Amortization - Other - Supplemental | 0.8 | 0.4 | 0.2 | 5.6 | — |
| Depreciation, Depletion & Amortization - Total | 195.2 | 173.9 | 160.9 | 154.8 | 157.3 |
| Depreciation - Total | 194.2 | 173.5 | 160.7 | 149.2 | 148.0 |
| Amortization of Intangible Assets including Goodwill - Total | — | 0.4 | 0.2 | 5.6 | — |
| Amortization of Intangible Assets excluding Goodwill - Total | 1.0 | 0.4 | 0.2 | 5.6 | 9.4 |
| Labor & Related Expenses - Total | — | — | — | — | — |
| Labor & Related Expenses - Supplemental | — | — | — | — | — |
| Auditor Fees | — | — | — | — | — |
| Audit-Related Fees | — | — | — | — | — |
| Tax Fees | — | — | — | — | — |
| Fees - Other | — | — | — | — | — |
| Normalized after Tax Profit | 483.7 | 51.1 | 111.7 | 105.8 | 27.3 |
| Normalized Net Income from Continuing Operations | 483.7 | 51.1 | 111.7 | 105.8 | 27.3 |
| Normalized Net Income - Bottom Line | 483.7 | 51.1 | 111.7 | 105.8 | 27.3 |
| Earnings before Interest & Taxes (EBIT) - Normalized | 525.0 | 364.1 | 479.8 | 378.1 | 132.0 |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) - Normalized | 720.2 | 538.0 | 640.7 | 532.9 | 289.4 |
| Rental/Operating Lease Expense | — | — | — | — | — |
| Advertising Expenses - Supplemental | — | — | — | — | — |
| Interest Expense | 0.6 | 274.5 | 356.7 | 242.5 | 100.3 |
| Operating Expenses | 5,984.1 | 5,345.9 | 5,266.2 | 4,583.5 | 4,197.1 |
| Selling, General & Administrative Expenses excluding Research & Development Expenses | 1,030.7 | 872.6 | 760.2 | 548.1 | 562.5 |
| Income before Taxes & Provision for Loan Losses | 250.9 | 94.4 | 12.3 | 73.2 | 31.7 |
| Cost of Revenue including Operation & Maintenance (Utility) - Total | 5,016.6 | 4,593.8 | 4,581.4 | 4,190.3 | 3,740.1 |
| Cost of Revenues excluding Depreciation | 4,847.2 | 4,442.7 | 4,436.5 | 4,048.7 | 3,598.8 |
| Generation Cost | — | — | — | — | — |
| DPS - Common - Gross - Issue - By Payable Date Rs | 0.00 | 0.00 | 0.00 | 0.84 | 0.49 |
| DPS - Common - Gross - Issue - By Ex Date Rs | 0.00 | 0.00 | 0.00 | 0.84 | 0.49 |
| Tax Adjusted Operating Income | 210.7 | 218.5 | 25.4 | 186.9 | 113.6 |
| Operating Expenses excluding Non-Cash Charges - Total | 5,789.0 | 5,172.0 | 5,105.2 | 4,428.7 | 4,039.8 |
| Income Available to Common Shares before Depreciation & Amortization | 405.4 | 229.8 | 161.7 | 198.1 | 184.6 |
| Fixed Charges | 0.6 | 274.5 | 356.7 | 242.5 | 100.3 |
| Estimated Tax Rate | 0.29× | 0.29× | 0.29× | 0.29× | 0.29× |
| Total Common & Spl DPS -Gross - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.84 | 0.49 |
Every line the company reported, in the original order and wording, without regrouping or signs changed.