Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Watches & Accessories

Rating :
56/99

BSE: 532054 | NSE: KDDL

420.00
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  423.05
  •  432.65
  •  412.00
  •  419.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9177
  •  38.44
  •  472.90
  •  147.97

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 527.82
  • 25.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 682.80
  • 0.48%
  • 2.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.87%
  • 2.70%
  • 20.04%
  • FII
  • DII
  • Others
  • 25.54%
  • 0.00%
  • 4.85%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.02
  • 7.72
  • 9.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.00
  • 17.30
  • 8.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.80
  • 6.75
  • -13.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.71
  • 23.06
  • 21.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.73
  • 2.38
  • 1.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.65
  • 9.04
  • 7.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
139.00
52.99
162.31%
178.19
137.27
29.81%
178.23
203.73
-12.52%
139.41
158.41
-11.99%
Expenses
124.12
59.29
109.34%
150.90
125.14
20.58%
151.64
176.75
-14.21%
122.03
140.30
-13.02%
EBITDA
14.88
-6.30
-
27.29
12.13
124.98%
26.59
26.98
-1.45%
17.38
18.11
-4.03%
EBIDTM
10.71%
-11.89%
15.32%
8.84%
14.92%
13.24%
12.47%
11.43%
Other Income
5.74
5.62
2.14%
2.69
2.28
17.98%
4.04
1.82
121.98%
6.07
2.01
201.99%
Interest
5.89
7.17
-17.85%
6.39
6.96
-8.19%
6.63
7.91
-16.18%
6.64
7.33
-9.41%
Depreciation
10.42
12.27
-15.08%
10.91
12.20
-10.57%
10.97
12.63
-13.14%
11.89
12.37
-3.88%
PBT
4.31
-20.12
-
12.68
-4.75
-
13.03
8.26
57.75%
4.92
0.42
1,071.43%
Tax
1.41
-4.69
-
3.77
0.12
3,041.67%
3.43
3.74
-8.29%
1.14
1.75
-34.86%
PAT
2.90
-15.43
-
8.91
-4.87
-
9.60
4.52
112.39%
3.78
-1.33
-
PATM
2.09%
-29.12%
5.00%
-3.55%
5.39%
2.22%
2.71%
-0.84%
EPS
2.03
-10.81
-
6.70
-2.84
-
6.58
2.70
143.70%
2.42
-0.57
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
634.83
652.28
625.01
501.75
453.23
449.78
411.50
334.72
271.82
233.31
175.58
Net Sales Growth
14.92%
4.36%
24.57%
10.71%
0.77%
9.30%
22.94%
23.14%
16.51%
32.88%
 
Cost Of Goods Sold
371.30
377.59
360.93
301.90
282.20
276.80
239.40
189.86
151.38
115.93
85.28
Gross Profit
263.53
274.68
264.08
199.86
171.04
172.97
172.09
144.85
120.45
117.38
90.30
GP Margin
41.51%
42.11%
42.25%
39.83%
37.74%
38.46%
41.82%
43.27%
44.31%
50.31%
51.43%
Total Expenditure
548.69
580.49
563.19
454.61
425.36
417.45
370.06
302.99
252.23
205.13
154.43
Power & Fuel Cost
-
6.53
5.82
4.92
4.47
4.54
4.57
4.17
3.94
3.28
2.88
% Of Sales
-
1.00%
0.93%
0.98%
0.99%
1.01%
1.11%
1.25%
1.45%
1.41%
1.64%
Employee Cost
-
102.33
86.39
66.63
60.48
57.03
53.69
49.88
47.61
43.92
34.75
% Of Sales
-
15.69%
13.82%
13.28%
13.34%
12.68%
13.05%
14.90%
17.52%
18.82%
19.79%
Manufacturing Exp.
-
40.83
36.22
21.72
17.82
17.92
19.17
12.10
12.76
11.44
10.33
% Of Sales
-
6.26%
5.80%
4.33%
3.93%
3.98%
4.66%
3.61%
4.69%
4.90%
5.88%
General & Admin Exp.
-
26.88
52.66
45.35
45.39
45.27
39.87
36.06
27.06
21.96
15.24
% Of Sales
-
4.12%
8.43%
9.04%
10.01%
10.06%
9.69%
10.77%
9.96%
9.41%
8.68%
Selling & Distn. Exp.
-
16.49
14.51
8.67
10.47
11.81
10.37
7.69
5.27
5.13
1.54
% Of Sales
-
2.53%
2.32%
1.73%
2.31%
2.63%
2.52%
2.30%
1.94%
2.20%
0.88%
Miscellaneous Exp.
-
9.84
6.67
5.43
4.52
4.07
2.97
3.21
4.21
3.48
1.54
% Of Sales
-
1.51%
1.07%
1.08%
1.00%
0.90%
0.72%
0.96%
1.55%
1.49%
2.51%
EBITDA
86.14
71.79
61.82
47.14
27.87
32.33
41.44
31.73
19.59
28.18
21.15
EBITDA Margin
13.57%
11.01%
9.89%
9.40%
6.15%
7.19%
10.07%
9.48%
7.21%
12.08%
12.05%
Other Income
18.54
14.21
10.00
5.22
4.55
4.68
2.00
3.49
1.12
2.00
0.52
Interest
25.55
33.16
18.27
14.96
17.30
17.88
17.74
15.78
14.70
11.40
9.25
Depreciation
44.19
48.06
13.13
12.13
11.61
11.23
11.82
8.03
8.63
6.96
5.89
PBT
34.94
4.78
40.41
25.27
3.53
7.90
13.88
11.42
-2.61
11.82
6.53
Tax
9.75
7.07
15.24
7.07
1.72
3.71
5.08
1.97
0.02
4.62
2.18
Tax Rate
27.90%
147.91%
37.71%
27.98%
48.73%
46.96%
36.60%
18.14%
-0.77%
39.09%
33.38%
PAT
25.19
-0.93
22.13
17.15
2.05
5.29
8.66
8.51
-2.80
6.29
5.24
PAT before Minority Interest
20.83
-2.30
25.17
18.20
1.80
4.19
8.80
8.89
-2.63
7.20
4.35
Minority Interest
-4.36
1.37
-3.04
-1.05
0.25
1.10
-0.14
-0.38
-0.17
-0.91
0.89
PAT Margin
3.97%
-0.14%
3.54%
3.42%
0.45%
1.18%
2.10%
2.54%
-1.03%
2.70%
2.98%
PAT Growth
247.22%
-
29.04%
736.59%
-61.25%
-38.91%
1.76%
-
-
20.04%
 
EPS
19.83
-0.73
17.43
13.50
1.61
4.17
6.82
6.70
-2.20
4.95
4.13

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
185.75
190.85
131.99
107.36
81.90
51.53
48.18
43.52
47.69
41.57
Share Capital
11.74
11.72
11.04
10.93
10.17
9.16
9.12
9.12
8.92
7.86
Total Reserves
173.43
178.19
118.15
93.04
71.69
42.33
38.96
34.33
38.53
32.41
Non-Current Liabilities
167.84
67.39
57.65
47.87
54.47
52.52
56.70
56.26
46.94
29.94
Secured Loans
55.34
47.90
39.16
25.17
17.89
22.04
27.76
23.01
23.58
10.87
Unsecured Loans
24.80
19.35
6.81
11.10
15.15
14.33
13.13
16.22
11.21
10.22
Long Term Provisions
2.36
1.24
12.79
12.22
15.55
11.49
10.12
9.42
5.37
4.66
Current Liabilities
254.73
210.15
226.89
182.73
186.59
194.81
167.52
133.75
126.76
92.07
Trade Payables
87.26
84.62
86.27
71.61
77.77
84.89
68.34
47.88
39.71
29.29
Other Current Liabilities
87.36
55.25
60.34
42.52
34.01
30.14
33.67
25.03
29.08
14.95
Short Term Borrowings
74.30
61.95
63.54
59.43
68.16
70.85
57.45
56.77
52.88
43.81
Short Term Provisions
5.81
8.34
16.74
9.17
6.65
8.95
8.05
4.07
5.09
4.02
Total Liabilities
649.97
512.54
446.19
373.08
356.75
329.80
290.65
252.00
229.08
169.97
Net Block
268.98
144.06
84.45
79.04
79.08
74.34
79.21
75.90
66.87
54.24
Gross Block
320.08
178.56
106.26
89.34
167.93
155.03
145.79
136.22
118.91
101.31
Accumulated Depreciation
51.10
34.50
21.81
10.30
88.85
80.69
66.58
60.32
52.04
47.06
Non Current Assets
291.97
177.54
144.89
117.07
116.30
103.26
103.37
101.97
94.41
71.94
Capital Work in Progress
2.95
7.22
24.19
4.81
2.95
2.52
0.98
1.12
9.23
0.76
Non Current Investment
1.43
0.77
0.77
0.77
0.79
0.78
0.78
0.78
0.96
1.61
Long Term Loans & Adv.
17.02
22.30
30.32
28.54
32.59
23.81
20.32
22.27
15.52
15.11
Other Non Current Assets
1.59
3.18
5.16
3.91
0.89
1.82
2.08
1.90
1.82
0.20
Current Assets
358.00
334.99
301.31
256.02
240.46
226.54
187.29
150.03
134.66
98.03
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
252.72
239.94
201.15
190.20
184.97
168.70
136.24
113.55
96.83
70.98
Sundry Debtors
28.49
31.14
32.64
26.14
25.86
24.84
20.65
17.28
20.25
16.79
Cash & Bank
28.46
22.33
18.01
20.24
12.28
13.05
12.08
7.93
6.96
4.69
Other Current Assets
48.33
6.82
1.91
2.17
17.35
19.96
18.32
11.28
10.63
5.56
Short Term Loans & Adv.
40.69
34.76
47.59
17.27
15.76
18.42
17.73
10.18
9.77
5.04
Net Current Assets
103.28
124.84
74.41
73.28
53.87
31.73
19.77
16.29
7.91
5.96
Total Assets
649.97
512.53
446.20
373.09
356.76
329.80
290.66
252.00
229.07
169.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
64.07
7.95
15.15
20.90
5.92
14.77
22.28
7.51
8.03
0.81
PBT
5.11
40.42
25.24
3.58
7.90
13.88
10.86
-2.61
11.82
6.53
Adjustment
79.36
25.50
21.24
23.97
24.87
26.98
19.88
20.78
15.35
13.46
Changes in Working Capital
-12.47
-42.20
-28.44
-2.03
-20.51
-21.41
-6.44
-10.73
-13.97
-17.62
Cash after chg. in Working capital
72.00
23.71
18.04
25.52
12.26
19.45
24.30
7.44
13.20
2.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.93
-15.77
-2.90
-4.62
-6.35
-4.68
-2.02
0.07
-5.18
-1.55
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-30.79
-27.11
-29.35
-19.35
-17.91
-11.95
-12.05
-11.19
-26.75
-9.05
Net Fixed Assets
-20.69
-20.35
-25.66
58.81
-11.46
-6.46
-3.94
-10.57
-19.89
-4.93
Net Investments
-21.43
-12.15
-19.24
-15.97
-13.69
-0.11
-0.49
-0.02
-4.43
-0.67
Others
11.33
5.39
15.55
-62.19
7.24
-5.38
-7.62
-0.60
-2.43
-3.45
Cash from Financing Activity
-26.46
23.86
14.56
13.24
9.85
-3.24
-6.26
4.31
19.40
9.14
Net Cash Inflow / Outflow
6.82
4.69
0.36
14.79
-2.15
-0.42
3.96
0.62
0.67
0.91
Opening Cash & Equivalents
15.96
11.28
-40.17
-54.96
8.58
9.00
5.04
4.27
3.60
2.68
Closing Cash & Equivalent
22.79
15.96
-39.81
-40.17
6.43
8.58
9.00
4.89
4.27
3.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
156.77
161.02
116.32
94.57
78.87
54.40
50.92
45.51
50.96
50.57
ROA
-0.40%
5.25%
4.44%
0.49%
1.22%
2.84%
3.28%
-1.09%
3.61%
2.80%
ROE
-1.22%
15.79%
15.62%
1.95%
6.42%
18.20%
20.05%
-5.96%
16.69%
12.09%
ROCE
10.62%
19.08%
16.39%
9.92%
13.90%
18.84%
16.95%
8.14%
17.86%
14.92%
Fixed Asset Turnover
2.62
4.39
5.14
3.56
2.81
2.76
2.40
2.16
2.15
1.84
Receivable days
16.68
18.62
21.32
20.70
20.37
19.97
20.44
24.86
28.56
29.56
Inventory Days
137.84
128.80
141.94
149.35
142.10
133.87
134.63
139.36
129.40
128.48
Payable days
51.75
56.60
68.31
69.61
74.79
75.07
71.80
64.76
59.56
65.49
Cash Conversion Cycle
102.78
90.82
94.95
100.44
87.68
78.77
83.28
99.46
98.40
92.55
Total Debt/Equity
0.99
0.81
1.07
1.09
1.46
2.44
2.50
2.59
2.17
1.80
Interest Cover
1.14
3.21
2.69
1.20
1.44
1.78
1.69
0.82
2.04
1.71

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.