Also trades as: KSB.DE (XETRA) · $vol 0M

€811.00 ($906.44)

-22.00 (-2.64%)

Weekly Expected Move ±3.5%

€754 €782 €811 €840 €868

XETRA · Industrials · Industrial - Machinery · Tech Score Sell · Power 37 · €1.5B mcap · 1M float · 0.164% daily turnover

Revenue

$3.0B +2.3% ▲

5Y CAGR: +6.6%

Gross Profit

$645M -1.6% ▼

5Y CAGR: +12.2%

Operating Income

$226M -3.6% ▼

5Y CAGR: +22.7%

Net Income

$141M +19.3% ▲

EPS (Diluted)

$80.34 +19.3% ▲

EBITDA

$324M -7.2% ▼

5Y CAGR: +13.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.3B	$2.6B	$2.8B	$3.0B	$3.0B
YoY Growth	+6.1%	+9.8%	+9.5%	+5.2%	+2.3%
Cost of Revenue	$959M	$2.1B	$2.2B	$2.3B	$2.4B
Gross Profit	$1.4B	$499M	$611M	$656M	$645M
Gross Margin	59.1%	19.4%	21.7%	22.1%	21.3%
R&D Expenses	$52M	$56M	$61M	$69M	$73M
SG&A Expenses	$132M	$161M	$191M	$197M	$333M
Operating Expenses	$1.2B	$337M	$393M	$1.6B	$419M
Operating Income	$150M	$162M	$218M	$234M	$226M
Operating Margin	6.4%	6.3%	7.7%	7.9%	7.4%
Interest Expense	$7M	$11M	$23M	$18M	$12M
Income Before Tax	$140M	$161M	$209M	$231M	$241M
Tax Expense	$30M	$33M	$32M	$84M	$75M
Net Income	$94M	$104M	$152M	$118M	$141M
Net Margin	4.0%	4.0%	5.4%	4.0%	4.6%
EPS (Diluted)	$53.34	$59.06	$86.83	$67.32	$80.34
EBITDA	$228M	$264M	$320M	$349M	$324M
Shares Outstanding	2M	2M	2M	2M	2M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$1.4B	$1.4B	$1.4B	$1.4B	$1.5B	$1.5B	$1.6B	$1.5B
Cost of Revenue	$1.1B	$1.1B	$1.1B	$1.1B	$1.2B	$606M	$1.2B	$1.2B
Gross Profit	$306M	$294M	$317M	$302M	$350M	$859M	$350M	$277M
Gross Margin	21.5%	21.2%	22.1%	21.0%	22.9%	58.6%	22.3%	18.8%
R&D Expenses	$56M	$0	$61M	$0	$0	$0	$0	$0
SG&A Expenses	$184M	$173M	$485M	$190M	$216M	$543M	$213M	$194M
Operating Expenses	$191M	$180M	$213M	$197M	$225M	$543M	$220M	$201M
Operating Income	$115M	$115M	$103M	$105M	$125M	$316M	$130M	$76M
Operating Margin	8.1%	8.3%	7.2%	7.3%	8.2%	21.6%	8.3%	5.1%
Interest Expense	$5M	$5M	$8M	$10M	$8M	$5M	$7M	$6M
Income Before Tax	$111M	$103M	$101M	$109M	$122M	$104M	$137M	$89M
Tax Expense	$31M	$31M	-$2M	$38M	$46M	$35M	$40M	$28M
Net Income	$65M	$62M	$90M	$58M	$60M	$58M	$83M	$48M
Net Margin	4.6%	4.5%	6.3%	4.0%	3.9%	3.9%	5.3%	3.3%
EPS (Diluted)	$37.21	$35.43	$51.53	$33.23	$34.20	$33.00	$47.45	$27.41
EBITDA	$165M	$151M	$154M	$161M	$180M	$322M	$178M	$126M
Shares Outstanding	2M	2M	2M	2M	2M	2M	2M	2M

KSB3.DE XETRA