Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Watches & Accessories

Rating :
69/99

BSE: 532054 | NSE: KDDL

2521.95
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2626.40
  •  2638.95
  •  2501.00
  •  2631.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27070
  •  687.79
  •  3119.90
  •  1032.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,159.79
  • 33.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,062.23
  • 0.16%
  • 5.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.21%
  • 3.11%
  • 30.70%
  • FII
  • DII
  • Others
  • 11.46%
  • 0.11%
  • 4.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.83
  • 12.36
  • 26.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.12
  • 22.10
  • 19.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.20
  • 19.35
  • 111.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.06
  • 30.36
  • 34.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.09
  • 3.19
  • 4.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.54
  • 8.51
  • 10.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
372.20
312.81
18.99%
339.70
260.13
30.59%
331.52
247.27
34.07%
299.24
225.90
32.47%
Expenses
306.46
256.89
19.30%
277.41
236.97
17.07%
272.25
207.23
31.38%
257.21
195.07
31.86%
EBITDA
65.74
55.92
17.56%
62.29
23.16
168.96%
59.27
40.04
48.03%
42.03
30.83
36.33%
EBIDTM
17.66%
17.88%
18.34%
8.90%
17.88%
16.19%
14.05%
13.65%
Other Income
7.46
4.23
76.36%
6.01
4.71
27.60%
5.95
3.16
88.29%
7.21
2.93
146.08%
Interest
6.39
5.91
8.12%
6.83
5.59
22.18%
6.76
6.17
9.56%
6.29
6.44
-2.33%
Depreciation
16.58
12.47
32.96%
16.76
11.89
40.96%
14.71
11.71
25.62%
13.33
11.70
13.93%
PBT
50.23
41.77
20.25%
44.71
10.39
330.32%
43.75
25.32
72.79%
29.62
15.62
89.63%
Tax
13.27
10.98
20.86%
12.27
3.66
235.25%
11.09
7.41
49.66%
8.57
4.46
92.15%
PAT
36.96
30.79
20.04%
32.44
6.73
382.02%
32.66
17.91
82.36%
21.05
11.16
88.62%
PATM
9.93%
9.84%
9.55%
2.59%
9.85%
7.24%
7.03%
4.94%
EPS
20.63
17.92
15.12%
20.27
1.10
1,742.73%
20.57
10.36
98.55%
12.89
7.61
69.38%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,342.66
1,119.45
816.24
548.82
652.28
625.01
501.75
453.23
449.78
411.50
334.72
Net Sales Growth
28.35%
37.15%
48.73%
-15.86%
4.36%
24.57%
10.71%
0.77%
9.30%
22.94%
 
Cost Of Goods Sold
765.24
628.78
471.82
323.52
377.59
360.93
301.90
282.20
276.80
239.40
189.86
Gross Profit
577.42
490.67
344.43
225.31
274.68
264.08
199.86
171.04
172.97
172.09
144.85
GP Margin
43.01%
43.83%
42.20%
41.05%
42.11%
42.25%
39.83%
37.74%
38.46%
41.82%
43.27%
Total Expenditure
1,113.33
951.65
703.77
480.58
571.69
563.19
454.61
425.36
417.45
370.06
302.99
Power & Fuel Cost
-
8.57
6.60
5.15
6.53
5.82
4.92
4.47
4.54
4.57
4.17
% Of Sales
-
0.77%
0.81%
0.94%
1.00%
0.93%
0.98%
0.99%
1.01%
1.11%
1.25%
Employee Cost
-
174.00
120.38
86.33
102.33
86.39
66.63
60.48
57.03
53.69
49.88
% Of Sales
-
15.54%
14.75%
15.73%
15.69%
13.82%
13.28%
13.34%
12.68%
13.05%
14.90%
Manufacturing Exp.
-
51.44
36.04
23.24
32.03
36.22
21.72
17.82
17.92
19.17
12.10
% Of Sales
-
4.60%
4.42%
4.23%
4.91%
5.80%
4.33%
3.93%
3.98%
4.66%
3.61%
General & Admin Exp.
-
46.06
31.33
18.88
26.88
52.66
45.35
45.39
45.27
39.87
36.06
% Of Sales
-
4.11%
3.84%
3.44%
4.12%
8.43%
9.04%
10.01%
10.06%
9.69%
10.77%
Selling & Distn. Exp.
-
32.13
26.19
17.28
16.49
14.51
8.67
10.47
11.81
10.37
7.69
% Of Sales
-
2.87%
3.21%
3.15%
2.53%
2.32%
1.73%
2.31%
2.63%
2.52%
2.30%
Miscellaneous Exp.
-
10.68
11.42
6.18
9.84
6.67
5.43
4.52
4.07
2.97
7.69
% Of Sales
-
0.95%
1.40%
1.13%
1.51%
1.07%
1.08%
1.00%
0.90%
0.72%
0.96%
EBITDA
229.33
167.80
112.47
68.24
80.59
61.82
47.14
27.87
32.33
41.44
31.73
EBITDA Margin
17.08%
14.99%
13.78%
12.43%
12.36%
9.89%
9.40%
6.15%
7.19%
10.07%
9.48%
Other Income
26.63
19.31
15.34
18.42
6.07
10.00
5.22
4.55
4.68
2.00
3.49
Interest
26.27
30.61
30.10
30.11
33.16
18.27
14.96
17.30
17.88
17.74
15.78
Depreciation
61.38
49.39
45.38
46.04
48.06
13.13
12.13
11.61
11.23
11.82
8.03
PBT
168.31
107.11
52.32
10.50
5.44
40.41
25.27
3.53
7.90
13.88
11.42
Tax
45.20
30.62
15.09
3.65
7.07
15.24
7.07
1.72
3.71
5.08
1.97
Tax Rate
26.86%
28.59%
28.84%
34.76%
129.96%
37.71%
27.98%
48.73%
46.96%
36.60%
18.14%
PAT
123.11
53.59
31.95
5.67
-0.27
22.13
17.15
2.05
5.29
8.66
8.51
PAT before Minority Interest
92.47
76.98
37.20
6.97
-1.64
25.17
18.20
1.80
4.19
8.80
8.89
Minority Interest
-30.64
-23.39
-5.25
-1.30
1.37
-3.04
-1.05
0.25
1.10
-0.14
-0.38
PAT Margin
9.17%
4.79%
3.91%
1.03%
-0.04%
3.54%
3.42%
0.45%
1.18%
2.10%
2.54%
PAT Growth
84.88%
67.73%
463.49%
-
-
29.04%
736.59%
-61.25%
-38.91%
1.76%
 
EPS
98.49
42.87
25.56
4.54
-0.22
17.70
13.72
1.64
4.23
6.93
6.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
456.29
252.50
186.56
185.75
190.85
131.99
107.36
81.90
51.53
48.18
Share Capital
12.62
12.82
11.74
11.74
11.72
11.04
10.93
10.17
9.16
9.12
Total Reserves
443.66
239.68
174.35
173.54
178.19
118.15
93.04
71.69
42.33
38.96
Non-Current Liabilities
157.30
161.38
152.50
167.84
67.39
57.65
47.87
54.47
52.52
56.70
Secured Loans
52.72
57.27
54.80
55.34
47.90
39.16
25.17
17.89
22.04
27.76
Unsecured Loans
20.62
19.98
22.62
24.80
19.35
6.81
11.10
15.15
14.33
13.13
Long Term Provisions
1.92
1.42
2.00
2.36
1.24
12.79
12.22
15.55
11.49
10.12
Current Liabilities
283.27
258.49
229.53
254.73
210.15
226.89
182.73
186.59
194.81
167.52
Trade Payables
128.06
105.63
87.03
87.26
84.62
86.27
71.61
77.77
84.89
68.34
Other Current Liabilities
107.22
108.73
89.24
87.36
55.25
60.34
42.52
34.01
30.14
33.67
Short Term Borrowings
35.17
35.75
45.84
74.30
61.95
63.54
59.43
68.16
70.85
57.45
Short Term Provisions
12.83
8.38
7.42
5.81
8.34
16.74
9.17
6.65
8.95
8.05
Total Liabilities
1,142.72
730.39
609.28
649.97
512.54
446.19
373.08
356.75
329.80
290.65
Net Block
303.04
265.39
246.00
268.98
144.06
84.45
79.04
79.08
74.34
79.21
Gross Block
427.29
345.95
310.96
320.08
178.56
106.26
89.34
167.93
155.03
145.79
Accumulated Depreciation
124.25
80.56
64.97
51.10
34.50
21.81
10.30
88.85
80.69
66.58
Non Current Assets
370.10
292.68
269.60
291.97
177.54
144.89
117.07
116.30
103.26
103.37
Capital Work in Progress
13.42
2.29
4.94
2.95
7.22
24.19
4.81
2.95
2.52
0.98
Non Current Investment
2.57
2.06
1.39
1.43
0.77
0.77
0.77
0.79
0.78
0.78
Long Term Loans & Adv.
38.80
20.86
17.03
17.02
22.30
30.32
28.54
32.59
23.81
20.32
Other Non Current Assets
10.14
0.71
0.25
1.59
3.18
5.16
3.91
0.89
1.82
2.08
Current Assets
772.62
437.71
339.69
358.00
334.99
301.31
256.02
240.46
226.54
187.29
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
380.98
279.52
225.44
252.72
239.94
201.15
190.20
184.97
168.70
136.24
Sundry Debtors
62.43
45.41
40.82
28.49
31.14
32.64
26.14
25.86
24.84
20.65
Cash & Bank
266.21
57.16
36.13
28.46
22.33
18.01
20.24
12.28
13.05
12.08
Other Current Assets
63.00
19.23
5.97
7.64
41.58
49.50
19.44
17.35
19.96
18.32
Short Term Loans & Adv.
54.35
36.39
31.32
40.70
34.76
47.59
17.27
15.76
18.42
17.73
Net Current Assets
489.35
179.22
110.15
103.28
124.84
74.41
73.28
53.87
31.73
19.77
Total Assets
1,142.72
730.39
609.29
649.97
512.53
446.20
373.09
356.76
329.80
290.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
45.88
42.40
90.15
64.06
7.95
15.15
20.90
5.92
14.77
22.28
PBT
107.60
52.29
10.61
5.11
40.42
25.24
3.58
7.90
13.88
10.86
Adjustment
57.45
61.26
56.25
79.36
25.50
21.24
23.97
24.87
26.98
19.88
Changes in Working Capital
-80.61
-53.64
27.54
-12.47
-42.20
-28.44
-2.03
-20.51
-21.41
-6.44
Cash after chg. in Working capital
84.43
59.91
94.40
71.99
23.71
18.04
25.52
12.26
19.45
24.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.56
-17.51
-4.25
-7.93
-15.77
-2.90
-4.62
-6.35
-4.68
-2.02
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
-266.76
-35.76
-22.14
-30.79
-27.11
-29.35
-19.35
-17.91
-11.95
-12.05
Net Fixed Assets
-27.00
-11.52
-3.15
-20.69
-20.35
-25.66
58.81
-11.46
-6.46
-3.94
Net Investments
-8.34
-30.33
-6.29
-21.43
-12.15
-19.24
-15.97
-13.69
-0.11
-0.49
Others
-231.42
6.09
-12.70
11.33
5.39
15.55
-62.19
7.24
-5.38
-7.62
Cash from Financing Activity
227.22
14.16
-59.90
-26.46
23.86
14.56
13.24
9.85
-3.24
-6.26
Net Cash Inflow / Outflow
6.33
20.80
8.11
6.82
4.69
0.36
14.79
-2.15
-0.42
3.96
Opening Cash & Equivalents
52.03
30.91
22.79
15.96
11.28
-40.17
-54.96
8.58
9.00
5.04
Closing Cash & Equivalent
58.37
52.03
30.90
22.79
15.96
-39.81
-40.17
6.43
8.58
9.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
363.88
198.17
159.65
156.87
161.02
116.32
94.57
78.87
54.40
50.92
ROA
8.22%
5.55%
1.11%
-0.28%
5.25%
4.44%
0.49%
1.22%
2.84%
3.28%
ROE
21.73%
16.97%
3.75%
-0.87%
15.79%
15.62%
1.95%
6.42%
18.20%
20.05%
ROCE
27.88%
21.97%
11.45%
10.81%
19.08%
16.39%
9.92%
13.90%
18.84%
16.95%
Fixed Asset Turnover
2.90
2.49
1.74
2.62
4.39
5.14
3.56
2.81
2.76
2.40
Receivable days
17.58
19.28
23.05
16.68
18.62
21.32
20.70
20.37
19.97
20.44
Inventory Days
107.68
112.90
159.00
137.84
128.80
141.94
149.35
142.10
133.87
134.63
Payable days
67.83
74.52
98.32
83.07
56.60
68.31
69.61
74.79
75.07
71.80
Cash Conversion Cycle
57.43
57.66
83.73
71.45
90.82
94.95
100.44
87.68
78.77
83.28
Total Debt/Equity
0.28
0.61
0.84
0.99
0.81
1.07
1.09
1.46
2.44
2.50
Interest Cover
4.52
2.74
1.35
1.16
3.21
2.69
1.20
1.44
1.78
1.69

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.