Nifty
Sensex
:
:
24946.50
81796.15
227.90 (0.92%)
677.55 (0.84%)

Watches & Accessories

Rating :
74/99

BSE: 532054 | NSE: KDDL

2949.60
16-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2495.7
  •  2992.6
  •  2494.8
  •  2493.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  299460
  •  848445301.5
  •  3815.25
  •  2050

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,616.42
  • 38.22
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,228.36
  • 0.17%
  • 3.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.43%
  • 3.40%
  • 32.21%
  • FII
  • DII
  • Others
  • 8.75%
  • 0.11%
  • 5.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.95
  • 16.35
  • 19.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.90
  • 25.86
  • 17.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.06
  • 89.02
  • 47.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.19
  • 33.74
  • 34.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.38
  • 3.76
  • 4.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.57
  • 9.53
  • 10.77

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
81.9
115.68
88
112.2
P/E Ratio
36.01
25.50
33.52
26.29
Revenue
1391
1648
1902
2264
EBITDA
248
260
319
391
Net Income
103
142
-50
ROA
7.3
7.6
P/B Ratio
9.44
3.96
3.60
3.23
ROE
17.25
17.26
FCFF
3
-117
613
FCFF Yield
0.08
-3.43
17.99
Net Debt
-280
-388
111
175
BVPS
312.38
743.91
818.3
913.4

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
419.58
347.61
20.70%
472.03
372.20
26.82%
396.34
339.70
16.67%
359.93
331.52
8.57%
Expenses
355.14
287.01
23.74%
394.13
306.46
28.61%
333.27
277.41
20.14%
305.09
272.25
12.06%
EBITDA
64.44
60.60
6.34%
77.90
65.74
18.50%
63.07
62.29
1.25%
54.84
59.27
-7.47%
EBIDTM
15.36%
17.43%
16.50%
17.66%
15.91%
18.34%
15.24%
17.88%
Other Income
11.48
9.32
23.18%
11.25
7.46
50.80%
13.72
6.01
128.29%
10.24
5.95
72.10%
Interest
8.06
6.25
28.96%
8.86
6.39
38.65%
7.43
6.83
8.78%
7.06
6.76
4.44%
Depreciation
23.87
16.87
41.49%
23.95
16.58
44.45%
19.53
16.76
16.53%
18.76
14.71
27.53%
PBT
43.99
46.80
-6.00%
56.34
50.23
12.16%
49.83
44.71
11.45%
39.26
43.75
-10.26%
Tax
12.39
12.16
1.89%
9.56
13.27
-27.96%
13.88
12.27
13.12%
11.39
11.09
2.71%
PAT
31.60
34.64
-8.78%
46.78
36.96
26.57%
35.95
32.44
10.82%
27.87
32.66
-14.67%
PATM
7.53%
9.97%
9.91%
9.93%
9.07%
9.55%
7.74%
9.85%
EPS
16.51
20.39
-19.03%
26.40
20.63
27.97%
19.97
20.27
-1.48%
13.77
20.57
-33.06%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,647.88
1,391.03
1,119.45
816.24
548.82
652.28
625.01
501.75
453.23
449.78
411.50
Net Sales Growth
18.46%
24.26%
37.15%
48.73%
-15.86%
4.36%
24.57%
10.71%
0.77%
9.30%
 
Cost Of Goods Sold
975.45
793.59
628.78
471.82
323.52
377.59
360.93
301.90
282.20
276.80
239.40
Gross Profit
672.43
597.44
490.67
344.43
225.31
274.68
264.08
199.86
171.04
172.97
172.09
GP Margin
40.81%
42.95%
43.83%
42.20%
41.05%
42.11%
42.25%
39.83%
37.74%
38.46%
41.82%
Total Expenditure
1,387.63
1,136.52
951.65
703.77
480.58
571.69
563.19
454.61
425.36
417.45
370.06
Power & Fuel Cost
-
9.57
8.57
6.60
5.15
6.53
5.82
4.92
4.47
4.54
4.57
% Of Sales
-
0.69%
0.77%
0.81%
0.94%
1.00%
0.93%
0.98%
0.99%
1.01%
1.11%
Employee Cost
-
185.73
174.00
120.38
86.33
102.33
86.39
66.63
60.48
57.03
53.69
% Of Sales
-
13.35%
15.54%
14.75%
15.73%
15.69%
13.82%
13.28%
13.34%
12.68%
13.05%
Manufacturing Exp.
-
56.83
51.44
36.04
23.24
32.03
36.22
21.72
17.82
17.92
19.17
% Of Sales
-
4.09%
4.60%
4.42%
4.23%
4.91%
5.80%
4.33%
3.93%
3.98%
4.66%
General & Admin Exp.
-
50.14
46.06
31.33
18.88
26.88
52.66
45.35
45.39
45.27
39.87
% Of Sales
-
3.60%
4.11%
3.84%
3.44%
4.12%
8.43%
9.04%
10.01%
10.06%
9.69%
Selling & Distn. Exp.
-
26.94
32.13
26.19
17.28
16.49
14.51
8.67
10.47
11.81
10.37
% Of Sales
-
1.94%
2.87%
3.21%
3.15%
2.53%
2.32%
1.73%
2.31%
2.63%
2.52%
Miscellaneous Exp.
-
13.73
10.68
11.42
6.18
9.84
6.67
5.43
4.52
4.07
10.37
% Of Sales
-
0.99%
0.95%
1.40%
1.13%
1.51%
1.07%
1.08%
1.00%
0.90%
0.72%
EBITDA
260.25
254.51
167.80
112.47
68.24
80.59
61.82
47.14
27.87
32.33
41.44
EBITDA Margin
15.79%
18.30%
14.99%
13.78%
12.43%
12.36%
9.89%
9.40%
6.15%
7.19%
10.07%
Other Income
46.69
28.74
19.31
15.34
18.42
6.07
10.00
5.22
4.55
4.68
2.00
Interest
31.41
32.84
30.61
30.10
30.11
33.16
18.27
14.96
17.30
17.88
17.74
Depreciation
86.11
64.93
49.39
45.38
46.04
48.06
13.13
12.13
11.61
11.23
11.82
PBT
189.42
185.49
107.11
52.32
10.50
5.44
40.41
25.27
3.53
7.90
13.88
Tax
47.22
48.78
30.62
15.09
3.65
7.07
15.24
7.07
1.72
3.71
5.08
Tax Rate
24.93%
26.30%
28.59%
28.84%
34.76%
129.96%
37.71%
27.98%
48.73%
46.96%
36.60%
PAT
142.20
102.68
53.59
31.95
5.67
-0.27
22.13
17.15
2.05
5.29
8.66
PAT before Minority Interest
94.53
137.45
76.98
37.20
6.97
-1.64
25.17
18.20
1.80
4.19
8.80
Minority Interest
-47.67
-34.77
-23.39
-5.25
-1.30
1.37
-3.04
-1.05
0.25
1.10
-0.14
PAT Margin
8.63%
7.38%
4.79%
3.91%
1.03%
-0.04%
3.54%
3.42%
0.45%
1.18%
2.10%
PAT Growth
4.02%
91.60%
67.73%
463.49%
-
-
29.04%
736.59%
-61.25%
-38.91%
 
EPS
115.61
83.48
43.57
25.98
4.61
-0.22
17.99
13.94
1.67
4.30
7.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
733.96
456.29
252.50
186.56
185.75
190.85
131.99
107.36
81.90
51.53
Share Capital
12.62
12.62
12.82
11.74
11.74
11.72
11.04
10.93
10.17
9.16
Total Reserves
721.33
443.66
239.68
174.35
173.54
178.19
118.15
93.04
71.69
42.33
Non-Current Liabilities
151.83
157.30
161.38
152.50
167.84
67.39
57.65
47.87
54.47
52.52
Secured Loans
-0.19
52.72
57.27
54.80
55.34
47.90
39.16
25.17
17.89
22.04
Unsecured Loans
44.45
20.62
19.98
22.62
24.80
19.35
6.81
11.10
15.15
14.33
Long Term Provisions
2.50
1.92
1.42
2.00
2.36
1.24
12.79
12.22
15.55
11.49
Current Liabilities
327.16
283.27
258.49
229.53
254.73
210.15
226.89
182.73
186.59
194.81
Trade Payables
124.04
128.06
105.63
87.03
87.26
84.62
86.27
71.61
77.77
84.89
Other Current Liabilities
152.02
107.22
108.73
89.24
87.36
55.25
60.34
42.52
34.01
30.14
Short Term Borrowings
32.96
35.17
35.75
45.84
74.30
61.95
63.54
59.43
68.16
70.85
Short Term Provisions
18.14
12.83
8.38
7.42
5.81
8.34
16.74
9.17
6.65
8.95
Total Liabilities
1,623.29
1,142.72
730.39
609.28
649.97
512.54
446.19
373.08
356.75
329.80
Net Block
349.89
303.04
265.39
246.00
268.98
144.06
84.45
79.04
79.08
74.34
Gross Block
507.75
399.29
345.95
310.96
320.08
178.56
106.26
89.34
167.93
155.03
Accumulated Depreciation
157.85
96.25
80.56
64.97
51.10
34.50
21.81
10.30
88.85
80.69
Non Current Assets
448.82
370.10
292.68
269.60
291.97
177.54
144.89
117.07
116.30
103.26
Capital Work in Progress
46.76
13.42
2.29
4.94
2.95
7.22
24.19
4.81
2.95
2.52
Non Current Investment
5.92
2.57
2.06
1.39
1.43
0.77
0.77
0.77
0.79
0.78
Long Term Loans & Adv.
37.58
38.80
20.86
17.03
17.02
22.30
30.32
28.54
32.59
23.81
Other Non Current Assets
8.67
10.14
0.71
0.25
1.59
3.18
5.16
3.91
0.89
1.82
Current Assets
1,174.47
772.62
437.71
339.69
358.00
334.99
301.31
256.02
240.46
226.54
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
489.82
380.98
279.52
225.44
252.72
239.94
201.15
190.20
184.97
168.70
Sundry Debtors
70.63
62.43
45.41
40.82
28.49
31.14
32.64
26.14
25.86
24.84
Cash & Bank
529.77
266.21
57.16
36.13
28.46
22.33
18.01
20.24
12.28
13.05
Other Current Assets
84.24
8.75
19.23
5.97
48.34
41.58
49.50
19.44
17.35
19.96
Short Term Loans & Adv.
65.90
54.25
36.39
31.32
40.70
34.76
47.59
17.27
15.76
18.42
Net Current Assets
847.31
489.35
179.22
110.15
103.28
124.84
74.41
73.28
53.87
31.73
Total Assets
1,623.29
1,142.72
730.39
609.29
649.97
512.53
446.20
373.09
356.76
329.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
97.87
45.88
42.40
90.15
64.06
7.95
15.15
20.90
5.92
14.77
PBT
186.23
107.60
52.29
10.61
5.11
40.42
25.24
3.58
7.90
13.88
Adjustment
68.05
57.45
61.26
56.25
79.36
25.50
21.24
23.97
24.87
26.98
Changes in Working Capital
-114.17
-80.61
-53.64
27.54
-12.47
-42.20
-28.44
-2.03
-20.51
-21.41
Cash after chg. in Working capital
140.12
84.43
59.91
94.40
71.99
23.71
18.04
25.52
12.26
19.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-42.25
-38.56
-17.51
-4.25
-7.93
-15.77
-2.90
-4.62
-6.35
-4.68
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
65.52
-266.76
-35.76
-22.14
-30.79
-27.11
-29.35
-19.35
-17.91
-11.95
Net Fixed Assets
-38.15
-24.71
-11.52
-3.15
-20.69
-20.35
-25.66
58.81
-11.46
-6.46
Net Investments
8.54
-8.34
-30.33
-6.29
-21.43
-12.15
-19.24
-15.97
-13.69
-0.11
Others
95.13
-233.71
6.09
-12.70
11.33
5.39
15.55
-62.19
7.24
-5.38
Cash from Financing Activity
17.21
227.22
14.16
-59.90
-26.46
23.86
14.56
13.24
9.85
-3.24
Net Cash Inflow / Outflow
180.60
6.33
20.80
8.11
6.82
4.69
0.36
14.79
-2.15
-0.42
Opening Cash & Equivalents
58.37
52.03
30.91
22.79
15.96
11.28
-40.17
-54.96
8.58
9.00
Closing Cash & Equivalent
238.97
58.37
52.03
30.90
22.79
15.96
-39.81
-40.17
6.43
8.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
585.36
363.88
198.17
159.65
156.87
161.02
116.32
94.57
78.87
54.40
ROA
9.94%
8.22%
5.55%
1.11%
-0.28%
5.25%
4.44%
0.49%
1.22%
2.84%
ROE
23.10%
21.73%
16.97%
3.75%
-0.87%
15.79%
15.62%
1.95%
6.42%
18.20%
ROCE
30.80%
27.88%
21.97%
11.45%
10.81%
19.08%
16.39%
9.92%
13.90%
18.84%
Fixed Asset Turnover
3.07
3.00
2.49
1.74
2.62
4.39
5.14
3.56
2.81
2.76
Receivable days
17.46
17.58
19.28
23.05
16.68
18.62
21.32
20.70
20.37
19.97
Inventory Days
114.25
107.68
112.90
159.00
137.84
128.80
141.94
149.35
142.10
133.87
Payable days
57.97
67.83
74.52
98.32
83.07
56.60
68.31
69.61
74.79
75.07
Cash Conversion Cycle
73.73
57.43
57.66
83.73
71.45
90.82
94.95
100.44
87.68
78.77
Total Debt/Equity
0.14
0.28
0.61
0.84
0.99
0.81
1.07
1.09
1.46
2.44
Interest Cover
6.67
4.52
2.74
1.35
1.16
3.21
2.69
1.20
1.44
1.78

News Update:


  • KDDL incorporates subsidiary company
    21st Mar 2025, 11:10 AM

    Artisan Watch Products is yet to start its commercial operations

    Read More
  • KDDL’s arm acquires equity shares in Silvercity Brands AG
    19th Mar 2025, 11:11 AM

    The company’s arm has acquired 8,74,000 partly paid up equity shares of CHF 1 each of Silvercity Brands AG

    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.