Nifty
Sensex
:
:
14529.15
49099.99
-568.20 (-3.76%)
-1939.32 (-3.80%)

Watches & Accessories

Rating :
47/99

BSE: 532054 | NSE: KDDL

292.70
26-Feb-2021
  • Open
  • High
  • Low
  • Previous Close
  •  296.05
  •  301.45
  •  290.00
  •  300.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3084
  •  9.02
  •  322.00
  •  102.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 340.18
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 495.16
  • 0.68%
  • 1.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.36%
  • 2.70%
  • 20.69%
  • FII
  • DII
  • Others
  • 19.77%
  • 6.48%
  • 5.00%

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
  • 21.03
  • 24.62
  • 22.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.72
  • 2.42
  • 2.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.67
  • 9.19
  • 8.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
178.23
203.73
-12.52%
139.41
158.41
-11.99%
52.99
152.87
-65.34%
137.27
150.39
-8.72%
Expenses
151.64
176.75
-14.21%
122.03
140.30
-13.02%
59.29
134.94
-56.06%
124.54
137.93
-9.71%
EBITDA
26.59
26.98
-1.45%
17.38
18.11
-4.03%
-6.30
17.93
-
12.73
12.46
2.17%
EBIDTM
14.92%
13.24%
12.47%
11.43%
-11.89%
11.73%
9.27%
8.29%
Other Income
4.04
1.82
121.98%
6.07
2.01
201.99%
5.62
0.78
620.51%
1.68
0.39
330.77%
Interest
6.63
7.91
-16.18%
6.64
7.33
-9.41%
7.17
6.33
13.27%
6.96
4.05
71.85%
Depreciation
10.97
12.63
-13.14%
11.89
12.37
-3.88%
12.27
10.86
12.98%
12.20
3.32
267.47%
PBT
13.03
8.26
57.75%
4.92
0.42
1,071.43%
-20.12
1.52
-
-4.75
5.48
-
Tax
3.43
3.74
-8.29%
1.14
1.75
-34.86%
-4.69
1.45
-
0.11
2.73
-95.97%
PAT
9.60
4.52
112.39%
3.78
-1.33
-
-15.43
0.07
-
-4.86
2.75
-
PATM
5.39%
2.22%
2.71%
-0.84%
-29.12%
0.05%
-3.54%
1.83%
EPS
6.67
2.73
144.32%
2.45
-0.58
-
-10.95
0.22
-
-2.88
2.14
-

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
507.90
652.28
625.01
501.75
453.23
449.78
411.50
334.72
271.82
233.31
175.58
Net Sales Growth
-23.67%
4.36%
24.57%
10.71%
0.77%
9.30%
22.94%
23.14%
16.51%
32.88%
 
Cost Of Goods Sold
300.26
377.59
360.93
301.90
282.20
276.80
239.40
189.86
151.38
115.93
85.28
Gross Profit
207.64
274.68
264.08
199.86
171.04
172.97
172.09
144.85
120.45
117.38
90.30
GP Margin
40.88%
42.11%
42.25%
39.83%
37.74%
38.46%
41.82%
43.27%
44.31%
50.31%
51.43%
Total Expenditure
457.50
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
50.40
71.79
61.82
47.14
27.87
32.33
41.44
31.73
19.59
28.18
21.15
EBITDA Margin
9.92%
11.01%
9.89%
9.40%
6.15%
7.19%
10.07%
9.48%
7.21%
12.08%
12.05%
Other Income
17.41
14.21
10.00
5.22
4.55
4.68
2.00
3.49
1.12
2.00
0.52
Interest
27.40
33.16
18.27
14.96
17.30
17.88
17.74
15.78
14.70
11.40
9.25
Depreciation
47.33
48.06
13.13
12.13
11.61
11.23
11.82
8.03
8.63
6.96
5.89
PBT
-6.92
4.78
40.41
25.27
3.53
7.90
13.88
11.42
-2.61
11.82
6.53
Tax
-0.01
7.07
15.24
7.07
1.72
3.71
5.08
1.97
0.02
4.62
2.18
Tax Rate
0.14%
147.91%
37.71%
27.98%
48.73%
46.96%
36.60%
18.14%
-0.77%
39.09%
33.38%
PAT
-6.91
-0.93
22.13
17.15
2.05
5.29
8.66
8.51
-2.80
6.29
5.24
PAT before Minority Interest
-5.19
-2.30
25.17
18.20
1.80
4.19
8.80
8.89
-2.63
7.20
4.35
Minority Interest
1.72
1.37
-3.04
-1.05
0.25
1.10
-0.14
-0.38
-0.17
-0.91
0.89
PAT Margin
-1.36%
-0.14%
3.54%
3.42%
0.45%
1.18%
2.10%
2.54%
-1.03%
2.70%
2.98%
PAT Growth
-214.98%
-
29.04%
736.59%
-61.25%
-38.91%
1.76%
-
-
20.04%
 
EPS
-5.91
-0.79
18.91
14.66
1.75
4.52
7.40
7.27
-2.39
5.38
4.48

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.)
158.86
163.17
117.87
95.84
79.92
55.12
51.60
46.12
51.64
51.24
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

News Update:


  • KDDL acquires additional stake in Ethos
    2nd Dec 2020, 10:35 AM

    Post the above acquisition, consolidated shareholding of KDDL in Ethos has increased from 74.80% to 75.08%

    Read More
  • KDDL hikes stake in Ethos
    30th Nov 2020, 08:27 AM

    The company has acquired 88,500 fully paid equity shares of Rs 10 each at a price of Rs 250 per share from the existing shareholders of Ethos

    Read More

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.