Nifty
Sensex
:
:
15811.85
52551.53
12.50 (0.08%)
76.77 (0.15%)

Watches & Accessories

Rating :
50/99

BSE: 532054 | NSE: KDDL

368.80
14-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  369.00
  •  384.00
  •  350.25
  •  368.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18335
  •  67.34
  •  435.00
  •  116.41

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 470.06
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 625.04
  • 0.53%
  • 2.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.32%
  • 2.65%
  • 20.59%
  • FII
  • DII
  • Others
  • 19.9%
  • 6.48%
  • 5.06%

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
  • 20.88
  • 23.32
  • 21.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.72
  • 2.40
  • 2.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.70
  • 9.23
  • 7.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
178.19
137.27
29.81%
178.23
203.73
-12.52%
139.41
158.41
-11.99%
52.99
152.87
-65.34%
Expenses
150.90
125.14
20.58%
151.64
176.75
-14.21%
122.03
140.30
-13.02%
59.29
134.94
-56.06%
EBITDA
27.29
12.13
124.98%
26.59
26.98
-1.45%
17.38
18.11
-4.03%
-6.30
17.93
-
EBIDTM
15.32%
8.84%
14.92%
13.24%
12.47%
11.43%
-11.89%
11.73%
Other Income
2.69
2.28
17.98%
4.04
1.82
121.98%
6.07
2.01
201.99%
5.62
0.78
620.51%
Interest
6.39
6.96
-8.19%
6.63
7.91
-16.18%
6.64
7.33
-9.41%
7.17
6.33
13.27%
Depreciation
10.91
12.20
-10.57%
10.97
12.63
-13.14%
11.89
12.37
-3.88%
12.27
10.86
12.98%
PBT
12.68
-4.75
-
13.03
8.26
57.75%
4.92
0.42
1,071.43%
-20.12
1.52
-
Tax
3.77
0.12
3,041.67%
3.43
3.74
-8.29%
1.14
1.75
-34.86%
-4.69
1.45
-
PAT
8.91
-4.87
-
9.60
4.52
112.39%
3.78
-1.33
-
-15.43
0.07
-
PATM
5.00%
-3.55%
5.39%
2.22%
2.71%
-0.84%
-29.12%
0.05%
EPS
6.70
-2.88
-
6.58
2.70
143.70%
2.42
-0.57
-
-10.81
0.22
-

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
548.82
652.28
625.01
501.75
453.23
449.78
411.50
334.72
271.82
233.31
175.58
Net Sales Growth
-15.86%
4.36%
24.57%
10.71%
0.77%
9.30%
22.94%
23.14%
16.51%
32.88%
 
Cost Of Goods Sold
323.51
377.59
360.93
301.90
282.20
276.80
239.40
189.86
151.38
115.93
85.28
Gross Profit
225.31
274.68
264.08
199.86
171.04
172.97
172.09
144.85
120.45
117.38
90.30
GP Margin
41.05%
42.11%
42.25%
39.83%
37.74%
38.46%
41.82%
43.27%
44.31%
50.31%
51.43%
Total Expenditure
483.86
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
64.96
71.79
61.82
47.14
27.87
32.33
41.44
31.73
19.59
28.18
21.15
EBITDA Margin
11.84%
11.01%
9.89%
9.40%
6.15%
7.19%
10.07%
9.48%
7.21%
12.08%
12.05%
Other Income
18.42
14.21
10.00
5.22
4.55
4.68
2.00
3.49
1.12
2.00
0.52
Interest
26.83
33.16
18.27
14.96
17.30
17.88
17.74
15.78
14.70
11.40
9.25
Depreciation
46.04
48.06
13.13
12.13
11.61
11.23
11.82
8.03
8.63
6.96
5.89
PBT
10.51
4.78
40.41
25.27
3.53
7.90
13.88
11.42
-2.61
11.82
6.53
Tax
3.65
7.07
15.24
7.07
1.72
3.71
5.08
1.97
0.02
4.62
2.18
Tax Rate
34.73%
147.91%
37.71%
27.98%
48.73%
46.96%
36.60%
18.14%
-0.77%
39.09%
33.38%
PAT
6.86
-0.93
22.13
17.15
2.05
5.29
8.66
8.51
-2.80
6.29
5.24
PAT before Minority Interest
5.56
-2.30
25.17
18.20
1.80
4.19
8.80
8.89
-2.63
7.20
4.35
Minority Interest
-1.30
1.37
-3.04
-1.05
0.25
1.10
-0.14
-0.38
-0.17
-0.91
0.89
PAT Margin
1.25%
-0.14%
3.54%
3.42%
0.45%
1.18%
2.10%
2.54%
-1.03%
2.70%
2.98%
PAT Growth
526.09%
-
29.04%
736.59%
-61.25%
-38.91%
1.76%
-
-
20.04%
 
EPS
5.86
-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.)
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.