Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Watches & Accessories

Rating :
42/99

BSE: 532054 | NSE: KDDL

188.75
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  179.20
  •  188.75
  •  179.20
  •  179.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7146
  •  13.42
  •  424.40
  •  102.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 208.77
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 339.92
  • 1.40%
  • 1.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.17%
  • 2.58%
  • 21.04%
  • FII
  • DII
  • Others
  • 26.62%
  • 0.00%
  • 4.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.59
  • 8.69
  • 11.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.77
  • 10.69
  • 19.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 20.65
  • 121.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.06
  • 24.76
  • 25.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.76
  • 2.59
  • 2.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.67
  • 9.41
  • 9.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
52.99
152.69
-65.30%
137.27
150.21
-8.61%
203.73
171.60
18.72%
158.41
156.71
1.08%
Expenses
59.29
134.63
-55.96%
124.54
137.57
-9.47%
177.75
147.24
20.72%
140.30
143.44
-2.19%
EBITDA
-6.30
18.06
-
12.73
12.64
0.71%
25.98
24.36
6.65%
18.11
13.27
36.47%
EBIDTM
-11.89%
11.83%
9.27%
8.41%
12.75%
14.20%
11.43%
8.47%
Other Income
5.62
0.78
620.51%
1.68
0.39
330.77%
2.82
1.40
101.43%
2.01
1.60
25.62%
Interest
7.17
6.46
10.99%
6.96
4.23
64.54%
7.91
3.03
161.06%
7.33
3.57
105.32%
Depreciation
12.27
10.86
12.98%
12.20
3.32
267.47%
12.63
3.36
275.89%
12.37
3.23
282.97%
PBT
-20.12
1.52
-
-4.75
5.48
-
8.26
19.37
-57.36%
0.42
8.07
-94.80%
Tax
-4.69
1.45
-
0.11
2.73
-95.97%
3.74
7.40
-49.46%
1.75
2.61
-32.95%
PAT
-15.43
0.07
-
-4.86
2.75
-
4.52
11.97
-62.24%
-1.33
5.46
-
PATM
-29.12%
0.05%
-3.54%
1.83%
2.22%
6.98%
-0.84%
3.48%
EPS
-13.19
0.06
-
-4.15
2.35
-
3.86
10.23
-62.27%
-1.14
4.67
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
552.40
624.21
501.75
453.23
449.78
411.50
334.72
271.82
233.31
175.58
123.49
Net Sales Growth
-12.49%
24.41%
10.71%
0.77%
9.30%
22.94%
23.14%
16.51%
32.88%
42.18%
 
Cost Of Goods Sold
320.95
360.93
301.90
282.20
276.80
239.40
189.86
151.38
115.93
85.28
67.86
Gross Profit
231.45
263.28
199.86
171.04
172.97
172.09
144.85
120.45
117.38
90.30
55.63
GP Margin
41.90%
42.18%
39.83%
37.74%
38.46%
41.82%
43.27%
44.31%
50.31%
51.43%
45.05%
Total Expenditure
501.88
555.35
454.61
425.36
417.45
370.06
302.99
252.23
205.13
154.43
123.58
Power & Fuel Cost
-
5.82
4.92
4.47
4.54
4.57
4.17
3.94
3.28
2.88
2.48
% Of Sales
-
0.93%
0.98%
0.99%
1.01%
1.11%
1.25%
1.45%
1.41%
1.64%
2.01%
Employee Cost
-
86.39
66.63
60.48
57.03
53.69
49.88
47.61
43.92
34.75
25.85
% Of Sales
-
13.84%
13.28%
13.34%
12.68%
13.05%
14.90%
17.52%
18.82%
19.79%
20.93%
Manufacturing Exp.
-
26.34
21.72
17.82
17.92
19.17
12.10
12.76
11.44
10.33
7.64
% Of Sales
-
4.22%
4.33%
3.93%
3.98%
4.66%
3.61%
4.69%
4.90%
5.88%
6.19%
General & Admin Exp.
-
55.69
45.35
45.39
45.27
39.87
36.06
27.06
21.96
15.24
14.45
% Of Sales
-
8.92%
9.04%
10.01%
10.06%
9.69%
10.77%
9.96%
9.41%
8.68%
11.70%
Selling & Distn. Exp.
-
14.51
8.67
10.47
11.81
10.37
7.69
5.27
5.13
1.54
2.32
% Of Sales
-
2.32%
1.73%
2.31%
2.63%
2.52%
2.30%
1.94%
2.20%
0.88%
1.88%
Miscellaneous Exp.
-
5.68
5.43
4.52
4.07
2.97
3.21
4.21
3.48
4.40
2.32
% Of Sales
-
0.91%
1.08%
1.00%
0.90%
0.72%
0.96%
1.55%
1.49%
2.51%
2.40%
EBITDA
50.52
68.86
47.14
27.87
32.33
41.44
31.73
19.59
28.18
21.15
-0.09
EBITDA Margin
9.15%
11.03%
9.40%
6.15%
7.19%
10.07%
9.48%
7.21%
12.08%
12.05%
-0.07%
Other Income
12.13
2.96
5.22
4.55
4.68
2.00
3.49
1.12
2.00
0.52
3.36
Interest
29.37
18.27
14.96
17.30
17.88
17.74
15.78
14.70
11.40
9.25
7.73
Depreciation
49.47
13.13
12.13
11.61
11.23
11.82
8.03
8.63
6.96
5.89
5.80
PBT
-16.19
40.42
25.27
3.53
7.90
13.88
11.42
-2.61
11.82
6.53
-10.27
Tax
0.91
15.24
7.07
1.72
3.71
5.08
1.97
0.02
4.62
2.18
-1.38
Tax Rate
-5.62%
37.70%
27.98%
48.73%
46.96%
36.60%
18.14%
-0.77%
39.09%
33.38%
13.44%
PAT
-17.10
22.14
17.15
2.05
5.29
8.66
8.51
-2.80
6.29
5.24
-6.40
PAT before Minority Interest
-13.11
25.18
18.20
1.80
4.19
8.80
8.89
-2.63
7.20
4.35
-8.88
Minority Interest
3.99
-3.04
-1.05
0.25
1.10
-0.14
-0.38
-0.17
-0.91
0.89
2.48
PAT Margin
-3.10%
3.55%
3.42%
0.45%
1.18%
2.10%
2.54%
-1.03%
2.70%
2.98%
-5.18%
PAT Growth
-184.44%
29.10%
736.59%
-61.25%
-38.91%
1.76%
-
-
20.04%
-
 
EPS
-14.62
18.92
14.66
1.75
4.52
7.40
7.27
-2.39
5.38
4.48
-5.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
190.85
131.99
107.36
81.90
51.53
48.18
43.52
47.69
41.57
31.78
Share Capital
11.72
11.04
10.93
10.17
9.16
9.12
9.12
8.92
7.86
7.44
Total Reserves
178.19
118.15
93.04
71.69
42.33
38.96
34.33
38.53
32.41
24.35
Non-Current Liabilities
93.63
57.65
47.87
54.47
52.52
56.70
56.26
46.94
29.94
69.27
Secured Loans
50.38
39.16
25.17
17.89
22.04
27.76
23.01
23.58
10.87
54.59
Unsecured Loans
14.76
6.81
11.10
15.15
14.33
13.13
16.22
11.21
10.22
11.21
Long Term Provisions
30.62
12.79
12.22
15.55
11.49
10.12
9.42
5.37
4.66
0.00
Current Liabilities
227.95
226.89
182.73
186.59
194.81
167.52
133.75
126.76
92.07
34.67
Trade Payables
82.55
86.27
71.61
77.77
84.89
68.34
47.88
39.71
29.29
26.17
Other Current Liabilities
57.87
60.34
42.52
34.01
30.14
33.67
25.03
29.08
14.95
5.07
Short Term Borrowings
61.95
63.54
59.43
68.16
70.85
57.45
56.77
52.88
43.81
0.00
Short Term Provisions
25.58
16.74
9.17
6.65
8.95
8.05
4.07
5.09
4.02
3.43
Total Liabilities
556.58
446.19
373.08
356.75
329.80
290.65
252.00
229.08
169.97
140.30
Net Block
144.06
84.45
79.04
79.08
74.34
79.21
75.90
66.87
54.24
50.94
Gross Block
176.85
106.26
89.34
167.93
155.03
145.79
136.22
118.91
101.31
92.95
Accumulated Depreciation
32.79
21.81
10.30
88.85
80.69
66.58
60.32
52.04
47.06
42.02
Non Current Assets
203.77
144.89
117.07
116.30
103.26
103.37
101.97
94.41
71.94
53.38
Capital Work in Progress
7.22
24.19
4.81
2.95
2.52
0.98
1.12
9.23
0.76
0.94
Non Current Investment
0.77
0.77
0.77
0.79
0.78
0.78
0.78
0.96
1.61
1.51
Long Term Loans & Adv.
46.62
30.32
28.54
32.59
23.81
20.32
22.27
15.52
15.11
0.00
Other Non Current Assets
5.10
5.16
3.91
0.89
1.82
2.08
1.90
1.82
0.20
0.00
Current Assets
352.80
301.31
256.02
240.46
226.54
187.29
150.03
134.66
98.03
86.92
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
239.94
201.15
190.20
184.97
168.70
136.24
113.55
96.83
70.98
54.87
Sundry Debtors
30.36
32.64
26.14
25.86
24.84
20.65
17.28
20.25
16.79
12.16
Cash & Bank
23.05
18.01
20.24
12.28
13.05
12.08
7.93
6.96
4.69
3.11
Other Current Assets
59.46
1.91
2.17
1.59
19.96
18.32
11.28
10.63
5.56
16.79
Short Term Loans & Adv.
55.60
47.59
17.27
15.76
18.42
17.73
10.18
9.77
5.04
16.71
Net Current Assets
124.86
74.41
73.28
53.87
31.73
19.77
16.29
7.91
5.96
52.25
Total Assets
556.57
446.20
373.09
356.76
329.80
290.66
252.00
229.07
169.97
140.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
10.00
15.15
20.90
5.92
14.77
22.28
7.51
8.03
0.81
-0.32
PBT
40.42
25.24
3.58
7.90
13.88
10.86
-2.61
11.82
6.53
-10.27
Adjustment
26.33
21.24
23.97
24.87
26.98
19.88
20.78
15.35
13.46
12.80
Changes in Working Capital
-40.97
-28.44
-2.03
-20.51
-21.41
-6.44
-10.73
-13.97
-17.62
-2.67
Cash after chg. in Working capital
25.77
18.04
25.52
12.26
19.45
24.30
7.44
13.20
2.36
-0.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.77
-2.90
-4.62
-6.35
-4.68
-2.02
0.07
-5.18
-1.55
-0.18
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
-27.11
-29.35
-19.35
-17.91
-11.95
-12.05
-11.19
-26.75
-9.05
-4.58
Net Fixed Assets
-20.35
-25.66
58.81
-11.46
-6.46
-3.94
-10.57
-19.89
-4.93
-0.52
Net Investments
-12.15
-19.24
-15.97
-13.69
-0.11
-0.49
-0.02
-4.43
-0.67
1.04
Others
5.39
15.55
-62.19
7.24
-5.38
-7.62
-0.60
-2.43
-3.45
-5.10
Cash from Financing Activity
14.55
14.56
13.24
9.85
-3.24
-6.26
4.31
19.40
9.14
4.80
Net Cash Inflow / Outflow
-2.57
0.36
14.79
-2.15
-0.42
3.96
0.62
0.67
0.91
-0.10
Opening Cash & Equivalents
-39.81
-40.17
-54.96
8.58
9.00
5.04
4.27
3.60
2.68
2.78
Closing Cash & Equivalent
-42.38
-39.81
-40.17
6.43
8.58
9.00
4.89
4.27
3.60
2.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
157.68
117.87
95.84
79.92
55.12
51.60
46.12
51.64
51.24
43.13
ROA
5.02%
4.44%
0.49%
1.22%
2.84%
3.28%
-1.09%
3.61%
2.80%
-6.44%
ROE
16.11%
15.62%
1.95%
6.42%
18.20%
20.05%
-5.96%
16.69%
12.09%
-25.51%
ROCE
19.29%
16.39%
9.92%
13.90%
18.84%
16.95%
8.14%
17.86%
14.92%
-2.61%
Fixed Asset Turnover
4.41
5.14
3.56
2.81
2.76
2.40
2.16
2.15
1.84
1.37
Receivable days
18.42
21.32
20.70
20.37
19.97
20.44
24.86
28.56
29.56
32.57
Inventory Days
128.96
141.94
149.35
142.10
133.87
134.63
139.36
129.40
128.48
156.90
Payable days
56.92
68.31
69.61
74.79
75.07
71.80
64.76
59.56
65.49
79.38
Cash Conversion Cycle
90.47
94.95
100.44
87.68
78.77
83.28
99.46
98.40
92.55
110.10
Total Debt/Equity
0.84
1.07
1.09
1.46
2.44
2.50
2.59
2.17
1.80
2.07
Interest Cover
3.21
2.69
1.20
1.44
1.78
1.69
0.82
2.04
1.71
-0.33

News Update:


  • KDDL - Quarterly Results
    25th Aug 2020, 20:41 PM

    Read More
  • KDDL’s arm closes operation at Nariman Point
    16th Jul 2020, 15:46 PM

    The total number of stores as on July 16, 2020 is 49 only

    Read More
  • KDDL resumes manufacturing operations at Bangalore unit
    24th Jun 2020, 15:29 PM

    The company has been taking various appropriate precautionary measures to ensure safety and health of all its employees

    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.