Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Watches & Accessories

Rating :
56/99

BSE: 532054 | NSE: KDDL

659.40
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 640.90
  • 674.60
  • 640.30
  • 656.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1944
  •  12.74
  •  1191.00
  •  309.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 840.46
  • 26.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 960.15
  • 0.23%
  • 3.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.87%
  • 2.72%
  • 20.32%
  • FII
  • DII
  • Others
  • 20.17%
  • 5.93%
  • 3.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.93
  • 3.90
  • -4.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.25
  • 19.61
  • 2.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.24
  • 22.04
  • -36.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.98
  • 27.13
  • 26.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.99
  • 2.73
  • 2.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.91
  • 8.82
  • 7.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
225.90
178.19
26.77%
258.07
178.23
44.80%
193.27
139.41
38.63%
139.00
52.99
162.31%
Expenses
195.07
150.90
29.27%
219.84
151.64
44.97%
170.09
122.03
39.38%
124.12
59.29
109.34%
EBITDA
30.83
27.29
12.97%
38.23
26.59
43.78%
23.18
17.38
33.37%
14.88
-6.30
-
EBIDTM
13.65%
15.32%
14.81%
14.92%
11.99%
12.47%
10.71%
-11.89%
Other Income
2.93
2.69
8.92%
3.40
4.04
-15.84%
3.27
6.07
-46.13%
5.74
5.62
2.14%
Interest
6.44
6.39
0.78%
6.50
6.63
-1.96%
5.93
6.64
-10.69%
5.89
7.17
-17.85%
Depreciation
11.70
10.91
7.24%
12.01
10.97
9.48%
11.24
11.89
-5.47%
10.42
12.27
-15.08%
PBT
15.62
12.68
23.19%
23.12
13.03
77.44%
9.28
4.92
88.62%
4.31
-20.12
-
Tax
4.50
3.77
19.36%
6.65
3.43
93.88%
2.58
1.14
126.32%
1.41
-4.69
-
PAT
11.12
8.91
24.80%
16.47
9.60
71.56%
6.70
3.78
77.25%
2.90
-15.43
-
PATM
4.92%
5.00%
6.38%
5.39%
3.47%
2.71%
2.09%
-29.12%
EPS
7.58
6.70
13.13%
10.73
6.58
63.07%
4.71
2.42
94.63%
2.03
-10.81
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
816.24
548.82
652.28
625.01
501.75
453.23
449.78
411.50
334.72
271.82
233.31
Net Sales Growth
48.73%
-15.86%
4.36%
24.57%
10.71%
0.77%
9.30%
22.94%
23.14%
16.51%
 
Cost Of Goods Sold
471.82
323.52
377.59
360.93
301.90
282.20
276.80
239.40
189.86
151.38
115.93
Gross Profit
344.42
225.31
274.68
264.08
199.86
171.04
172.97
172.09
144.85
120.45
117.38
GP Margin
42.20%
41.05%
42.11%
42.25%
39.83%
37.74%
38.46%
41.82%
43.27%
44.31%
50.31%
Total Expenditure
709.12
480.58
571.69
563.19
454.61
425.36
417.45
370.06
302.99
252.23
205.13
Power & Fuel Cost
-
5.15
6.53
5.82
4.92
4.47
4.54
4.57
4.17
3.94
3.28
% Of Sales
-
0.94%
1.00%
0.93%
0.98%
0.99%
1.01%
1.11%
1.25%
1.45%
1.41%
Employee Cost
-
86.33
102.33
86.39
66.63
60.48
57.03
53.69
49.88
47.61
43.92
% Of Sales
-
15.73%
15.69%
13.82%
13.28%
13.34%
12.68%
13.05%
14.90%
17.52%
18.82%
Manufacturing Exp.
-
23.24
32.03
36.22
21.72
17.82
17.92
19.17
12.10
12.76
11.44
% Of Sales
-
4.23%
4.91%
5.80%
4.33%
3.93%
3.98%
4.66%
3.61%
4.69%
4.90%
General & Admin Exp.
-
19.47
26.88
52.66
45.35
45.39
45.27
39.87
36.06
27.06
21.96
% Of Sales
-
3.55%
4.12%
8.43%
9.04%
10.01%
10.06%
9.69%
10.77%
9.96%
9.41%
Selling & Distn. Exp.
-
16.70
16.49
14.51
8.67
10.47
11.81
10.37
7.69
5.27
5.13
% Of Sales
-
3.04%
2.53%
2.32%
1.73%
2.31%
2.63%
2.52%
2.30%
1.94%
2.20%
Miscellaneous Exp.
-
6.18
9.84
6.67
5.43
4.52
4.07
2.97
3.21
4.21
5.13
% Of Sales
-
1.13%
1.51%
1.07%
1.08%
1.00%
0.90%
0.72%
0.96%
1.55%
1.49%
EBITDA
107.12
68.24
80.59
61.82
47.14
27.87
32.33
41.44
31.73
19.59
28.18
EBITDA Margin
13.12%
12.43%
12.36%
9.89%
9.40%
6.15%
7.19%
10.07%
9.48%
7.21%
12.08%
Other Income
15.34
18.42
6.07
10.00
5.22
4.55
4.68
2.00
3.49
1.12
2.00
Interest
24.76
30.11
33.16
18.27
14.96
17.30
17.88
17.74
15.78
14.70
11.40
Depreciation
45.37
46.04
48.06
13.13
12.13
11.61
11.23
11.82
8.03
8.63
6.96
PBT
52.33
10.50
5.44
40.41
25.27
3.53
7.90
13.88
11.42
-2.61
11.82
Tax
15.14
3.65
7.07
15.24
7.07
1.72
3.71
5.08
1.97
0.02
4.62
Tax Rate
28.93%
34.76%
129.96%
37.71%
27.98%
48.73%
46.96%
36.60%
18.14%
-0.77%
39.09%
PAT
37.19
5.55
-0.27
22.13
17.15
2.05
5.29
8.66
8.51
-2.80
6.29
PAT before Minority Interest
31.96
6.85
-1.64
25.17
18.20
1.80
4.19
8.80
8.89
-2.63
7.20
Minority Interest
-5.23
-1.30
1.37
-3.04
-1.05
0.25
1.10
-0.14
-0.38
-0.17
-0.91
PAT Margin
4.56%
1.01%
-0.04%
3.54%
3.42%
0.45%
1.18%
2.10%
2.54%
-1.03%
2.70%
PAT Growth
442.13%
-
-
29.04%
736.59%
-61.25%
-38.91%
1.76%
-
-
 
EPS
29.28
4.37
-0.21
17.43
13.50
1.61
4.17
6.82
6.70
-2.20
4.95

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
186.56
185.75
190.85
131.99
107.36
81.90
51.53
48.18
43.52
47.69
Share Capital
11.74
11.74
11.72
11.04
10.93
10.17
9.16
9.12
9.12
8.92
Total Reserves
174.35
173.54
178.19
118.15
93.04
71.69
42.33
38.96
34.33
38.53
Non-Current Liabilities
152.50
167.84
67.39
57.65
47.87
54.47
52.52
56.70
56.26
46.94
Secured Loans
54.80
55.34
47.90
39.16
25.17
17.89
22.04
27.76
23.01
23.58
Unsecured Loans
22.62
24.80
19.35
6.81
11.10
15.15
14.33
13.13
16.22
11.21
Long Term Provisions
2.00
2.36
1.24
12.79
12.22
15.55
11.49
10.12
9.42
5.37
Current Liabilities
229.53
254.73
210.15
226.89
182.73
186.59
194.81
167.52
133.75
126.76
Trade Payables
87.03
87.26
84.62
86.27
71.61
77.77
84.89
68.34
47.88
39.71
Other Current Liabilities
89.24
87.36
55.25
60.34
42.52
34.01
30.14
33.67
25.03
29.08
Short Term Borrowings
45.84
74.30
61.95
63.54
59.43
68.16
70.85
57.45
56.77
52.88
Short Term Provisions
7.42
5.81
8.34
16.74
9.17
6.65
8.95
8.05
4.07
5.09
Total Liabilities
609.28
649.97
512.54
446.19
373.08
356.75
329.80
290.65
252.00
229.08
Net Block
246.00
268.98
144.06
84.45
79.04
79.08
74.34
79.21
75.90
66.87
Gross Block
338.13
320.08
178.56
106.26
89.34
167.93
155.03
145.79
136.22
118.91
Accumulated Depreciation
92.14
51.10
34.50
21.81
10.30
88.85
80.69
66.58
60.32
52.04
Non Current Assets
269.60
291.97
177.54
144.89
117.07
116.30
103.26
103.37
101.97
94.41
Capital Work in Progress
4.94
2.95
7.22
24.19
4.81
2.95
2.52
0.98
1.12
9.23
Non Current Investment
1.39
1.43
0.77
0.77
0.77
0.79
0.78
0.78
0.78
0.96
Long Term Loans & Adv.
17.03
17.02
22.30
30.32
28.54
32.59
23.81
20.32
22.27
15.52
Other Non Current Assets
0.25
1.59
3.18
5.16
3.91
0.89
1.82
2.08
1.90
1.82
Current Assets
339.69
358.00
334.99
301.31
256.02
240.46
226.54
187.29
150.03
134.66
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
225.44
252.72
239.94
201.15
190.20
184.97
168.70
136.24
113.55
96.83
Sundry Debtors
40.82
28.49
31.14
32.64
26.14
25.86
24.84
20.65
17.28
20.25
Cash & Bank
36.13
28.46
22.33
18.01
20.24
12.28
13.05
12.08
7.93
6.96
Other Current Assets
37.29
7.64
6.82
1.91
19.44
17.35
19.96
18.32
11.28
10.63
Short Term Loans & Adv.
31.32
40.70
34.76
47.59
17.27
15.76
18.42
17.73
10.18
9.77
Net Current Assets
110.15
103.28
124.84
74.41
73.28
53.87
31.73
19.77
16.29
7.91
Total Assets
609.29
649.97
512.53
446.20
373.09
356.76
329.80
290.66
252.00
229.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
90.15
64.06
7.95
15.15
20.90
5.92
14.77
22.28
7.51
8.03
PBT
10.61
5.11
40.42
25.24
3.58
7.90
13.88
10.86
-2.61
11.82
Adjustment
56.25
79.36
25.50
21.24
23.97
24.87
26.98
19.88
20.78
15.35
Changes in Working Capital
27.54
-12.47
-42.20
-28.44
-2.03
-20.51
-21.41
-6.44
-10.73
-13.97
Cash after chg. in Working capital
94.40
71.99
23.71
18.04
25.52
12.26
19.45
24.30
7.44
13.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.25
-7.93
-15.77
-2.90
-4.62
-6.35
-4.68
-2.02
0.07
-5.18
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
-22.14
-30.79
-27.11
-29.35
-19.35
-17.91
-11.95
-12.05
-11.19
-26.75
Net Fixed Assets
-5.53
-20.69
-20.35
-25.66
58.81
-11.46
-6.46
-3.94
-10.57
-19.89
Net Investments
-6.57
-21.43
-12.15
-19.24
-15.97
-13.69
-0.11
-0.49
-0.02
-4.43
Others
-10.04
11.33
5.39
15.55
-62.19
7.24
-5.38
-7.62
-0.60
-2.43
Cash from Financing Activity
-59.89
-26.46
23.86
14.56
13.24
9.85
-3.24
-6.26
4.31
19.40
Net Cash Inflow / Outflow
8.12
6.82
4.69
0.36
14.79
-2.15
-0.42
3.96
0.62
0.67
Opening Cash & Equivalents
22.79
15.96
11.28
-40.17
-54.96
8.58
9.00
5.04
4.27
3.60
Closing Cash & Equivalent
30.91
22.79
15.96
-39.81
-40.17
6.43
8.58
9.00
4.89
4.27

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
159.65
156.87
161.02
116.32
94.57
78.87
54.40
50.92
45.51
50.96
ROA
1.09%
-0.28%
5.25%
4.44%
0.49%
1.22%
2.84%
3.28%
-1.09%
3.61%
ROE
3.69%
-0.87%
15.79%
15.62%
1.95%
6.42%
18.20%
20.05%
-5.96%
16.69%
ROCE
11.42%
10.81%
19.08%
16.39%
9.92%
13.90%
18.84%
16.95%
8.14%
17.86%
Fixed Asset Turnover
1.67
2.62
4.39
5.14
3.56
2.81
2.76
2.40
2.16
2.15
Receivable days
23.05
16.68
18.62
21.32
20.70
20.37
19.97
20.44
24.86
28.56
Inventory Days
159.00
137.84
128.80
141.94
149.35
142.10
133.87
134.63
139.36
129.40
Payable days
98.32
83.07
56.60
68.31
69.61
74.79
75.07
71.80
64.76
59.56
Cash Conversion Cycle
83.73
71.45
90.82
94.95
100.44
87.68
78.77
83.28
99.46
98.40
Total Debt/Equity
0.84
0.99
0.81
1.07
1.09
1.46
2.44
2.50
2.59
2.17
Interest Cover
1.35
1.16
3.21
2.69
1.20
1.44
1.78
1.69
0.82
2.04

News Update:


  • KDDL’s arm acquires 30% stake in Kamla Tesio Dials
    19th May 2022, 10:11 AM

    The acquisition will help the company to capture additional market share of customers in domestic market

    Read More
  • KDDL acquires stake in ‘Mahen Distribution’
    31st Mar 2022, 09:36 AM

    Mahen Distribution is engaged in the business of distribution of watches and manpower placement services

    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.