Nifty
:
10710.80
Sensex
:
36093.47
-129.85 (-1.20%)
-470.41 (-1.29%)
Nifty
Sensex
:
:
10710.80
36093.47
-129.85 (-1.20%)
-470.41 (-1.29%)

KDDL Ltd.

Watches & Accessories

Rating :
58/99

BSE: 532054 | NSE: KDDL

NSE BSE
326.75
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  349.35
  •  349.35
  •  325.00
  •  327.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  396
  •  1.30
  •  538.60
  •  280.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 380.13
  • 21.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 511.28
  • 0.77%
  • 2.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.11%
  • 2.88%
  • 21.93%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 30.06%

Chart

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

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
  • 19.91
  • 22.68
  • 22.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.91
  • 3.30
  • 2.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.97
  • 10.05
  • 11.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
152.69
145.25
5.12%
150.21
138.13
8.75%
171.36
142.17
20.53%
156.50
100.73
55.37%
Expenses
134.63
132.80
1.38%
137.57
124.99
10.06%
146.76
124.32
18.05%
143.11
93.72
52.70%
EBITDA
18.06
12.45
45.06%
12.64
13.14
-3.81%
24.60
17.85
37.82%
13.39
7.01
91.01%
EBIDTM
11.83%
8.57%
8.41%
9.51%
14.36%
12.56%
8.56%
6.96%
Other Income
0.78
1.94
-59.79%
0.39
1.26
-69.05%
1.40
2.69
-47.96%
1.60
0.65
146.15%
Interest
6.46
3.67
76.02%
4.23
2.78
52.16%
3.27
2.81
16.37%
3.69
3.25
13.54%
Depreciation
10.86
3.22
237.27%
3.32
3.24
2.47%
3.36
3.00
12.00%
3.23
2.95
9.49%
PBT
1.52
7.50
-79.73%
5.48
8.38
-34.61%
19.37
14.73
31.50%
8.07
1.46
452.74%
Tax
1.45
2.50
-42.00%
2.73
1.68
62.50%
7.40
4.15
78.31%
2.61
0.55
374.55%
PAT
0.07
5.00
-98.60%
2.75
6.70
-58.96%
11.97
10.58
13.14%
5.46
0.91
500.00%
PATM
0.05%
3.44%
1.83%
4.85%
6.99%
7.44%
3.49%
0.90%
EPS
0.22
4.14
-94.69%
2.14
5.62
-61.92%
8.31
8.50
-2.24%
4.76
1.37
247.45%

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
630.76
624.21
501.75
453.23
449.78
411.50
334.72
271.82
233.31
175.58
123.49
Net Sales Growth
19.85%
24.41%
10.71%
0.77%
9.30%
22.94%
23.14%
16.51%
32.88%
42.18%
 
Cost Of Goods Sold
360.90
360.93
301.90
282.20
276.80
239.40
189.86
151.38
115.93
85.28
67.86
Gross Profit
269.86
263.28
199.86
171.04
172.97
172.09
144.85
120.45
117.38
90.30
55.63
GP Margin
42.78%
42.18%
39.83%
37.74%
38.46%
41.82%
43.27%
44.31%
50.31%
51.43%
45.05%
Total Expenditure
562.07
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
68.69
68.86
47.14
27.87
32.33
41.44
31.73
19.59
28.18
21.15
-0.09
EBITDA Margin
10.89%
11.03%
9.40%
6.15%
7.19%
10.07%
9.48%
7.21%
12.08%
12.05%
-0.07%
Other Income
4.17
2.96
5.22
4.55
4.68
2.00
3.49
1.12
2.00
0.52
3.36
Interest
17.65
18.27
14.96
17.30
17.88
17.74
15.78
14.70
11.40
9.25
7.73
Depreciation
20.77
13.13
12.13
11.61
11.23
11.82
8.03
8.63
6.96
5.89
5.80
PBT
34.44
40.42
25.27
3.53
7.90
13.88
11.42
-2.61
11.82
6.53
-10.27
Tax
14.19
15.24
7.07
1.72
3.71
5.08
1.97
0.02
4.62
2.18
-1.38
Tax Rate
41.20%
37.70%
27.98%
48.73%
46.96%
36.60%
18.14%
-0.77%
39.09%
33.38%
13.44%
PAT
20.25
22.14
17.15
2.05
5.29
8.66
8.51
-2.80
6.29
5.24
-6.40
PAT before Minority Interest
17.77
25.18
18.20
1.80
4.19
8.80
8.89
-2.63
7.20
4.35
-8.88
Minority Interest
-2.48
-3.04
-1.05
0.25
1.10
-0.14
-0.38
-0.17
-0.91
0.89
2.48
PAT Margin
3.21%
3.55%
3.42%
0.45%
1.18%
2.10%
2.54%
-1.03%
2.70%
2.98%
-5.18%
PAT Growth
-12.68%
29.10%
736.59%
-61.25%
-38.91%
1.76%
-
-
20.04%
-
 
Unadjusted EPS
15.43
22.16
16.75
1.76
5.54
9.56
10.04
-3.11
7.45
7.22
-9.85

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

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • KDDL’s arm opens new store in Chennai
    23rd Aug 2019, 09:55 AM

    The total number of stores as on date is 53 only

    Read More
  • KDDL’s arm opens two new stores at New Delhi, Kolkata
    22nd Aug 2019, 09:38 AM

    The total number of stores as on date is 52 only

    Read More
  • KDDL - Quarterly Results
    14th Aug 2019, 19:52 PM

    Read More
  • KDDL’s arm opens new store at Pune
    13th Aug 2019, 10:18 AM

    The total number of stores as on date is 50 only

    Read More
  • KDDL’s arm opens new store at Guwahati
    22nd Jul 2019, 14:20 PM

    The total number of stores as on date is 49 only

    Read More
  • KDDL to invest Rs 6 crore in Ethos
    15th Jul 2019, 09:04 AM

    The Board of Directors of the Company at its meeting held on July 13, 2019 has approved the same

    Read More
  • KDDL’s arm shifts Pune store to new location
    12th Jun 2019, 09:05 AM

    The area of the above store is 1694 sq. ft.

    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.