Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Watches & Accessories

Rating :
70/99

BSE: 532054 | NSE: KDDL

1012.70
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1003.00
  • 1018.95
  • 992.00
  • 1003.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8177
  •  82.26
  •  1191.00
  •  594.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,287.53
  • 34.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,385.35
  • 0.30%
  • 2.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.08%
  • 3.31%
  • 23.08%
  • FII
  • DII
  • Others
  • 14.18%
  • 0.06%
  • 10.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.62
  • 10.22
  • 7.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.10
  • 19.00
  • 6.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.22
  • 31.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.69
  • 26.48
  • 27.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.03
  • 2.84
  • 2.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.01
  • 8.67
  • 7.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
260.13
193.27
34.59%
247.27
139.00
77.89%
225.90
178.19
26.77%
258.07
178.23
44.80%
Expenses
236.97
170.09
39.32%
207.23
124.12
66.96%
195.07
150.90
29.27%
219.84
151.64
44.97%
EBITDA
23.16
23.18
-0.09%
40.04
14.88
169.09%
30.83
27.29
12.97%
38.23
26.59
43.78%
EBIDTM
8.90%
11.99%
16.19%
10.71%
13.65%
15.32%
14.81%
14.92%
Other Income
4.71
3.27
44.04%
3.16
5.74
-44.95%
2.93
2.69
8.92%
3.40
4.04
-15.84%
Interest
5.59
5.93
-5.73%
6.17
5.89
4.75%
6.44
6.39
0.78%
6.50
6.63
-1.96%
Depreciation
11.89
11.24
5.78%
11.71
10.42
12.38%
11.70
10.91
7.24%
12.01
10.97
9.48%
PBT
10.39
9.28
11.96%
25.32
4.31
487.47%
15.62
12.68
23.19%
23.12
13.03
77.44%
Tax
3.68
2.58
42.64%
7.41
1.41
425.53%
4.50
3.77
19.36%
6.65
3.43
93.88%
PAT
6.71
6.70
0.15%
17.91
2.90
517.59%
11.12
8.91
24.80%
16.47
9.60
71.56%
PATM
2.58%
3.47%
7.24%
2.09%
4.92%
5.00%
6.38%
5.39%
EPS
1.08
4.71
-77.07%
10.36
2.03
410.34%
7.58
6.70
13.13%
10.73
6.58
63.07%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
991.37
816.24
548.82
652.28
625.01
501.75
453.23
449.78
411.50
334.72
271.82
Net Sales Growth
43.95%
48.73%
-15.86%
4.36%
24.57%
10.71%
0.77%
9.30%
22.94%
23.14%
 
Cost Of Goods Sold
560.72
471.82
323.52
377.59
360.93
301.90
282.20
276.80
239.40
189.86
151.38
Gross Profit
430.65
344.43
225.31
274.68
264.08
199.86
171.04
172.97
172.09
144.85
120.45
GP Margin
43.44%
42.20%
41.05%
42.11%
42.25%
39.83%
37.74%
38.46%
41.82%
43.27%
44.31%
Total Expenditure
859.11
703.77
480.58
571.69
563.19
454.61
425.36
417.45
370.06
302.99
252.23
Power & Fuel Cost
-
6.60
5.15
6.53
5.82
4.92
4.47
4.54
4.57
4.17
3.94
% Of Sales
-
0.81%
0.94%
1.00%
0.93%
0.98%
0.99%
1.01%
1.11%
1.25%
1.45%
Employee Cost
-
120.38
86.33
102.33
86.39
66.63
60.48
57.03
53.69
49.88
47.61
% Of Sales
-
14.75%
15.73%
15.69%
13.82%
13.28%
13.34%
12.68%
13.05%
14.90%
17.52%
Manufacturing Exp.
-
36.04
23.24
32.03
36.22
21.72
17.82
17.92
19.17
12.10
12.76
% Of Sales
-
4.42%
4.23%
4.91%
5.80%
4.33%
3.93%
3.98%
4.66%
3.61%
4.69%
General & Admin Exp.
-
31.33
18.88
26.88
52.66
45.35
45.39
45.27
39.87
36.06
27.06
% Of Sales
-
3.84%
3.44%
4.12%
8.43%
9.04%
10.01%
10.06%
9.69%
10.77%
9.96%
Selling & Distn. Exp.
-
26.19
17.28
16.49
14.51
8.67
10.47
11.81
10.37
7.69
5.27
% Of Sales
-
3.21%
3.15%
2.53%
2.32%
1.73%
2.31%
2.63%
2.52%
2.30%
1.94%
Miscellaneous Exp.
-
11.42
6.18
9.84
6.67
5.43
4.52
4.07
2.97
3.21
5.27
% Of Sales
-
1.40%
1.13%
1.51%
1.07%
1.08%
1.00%
0.90%
0.72%
0.96%
1.55%
EBITDA
132.26
112.47
68.24
80.59
61.82
47.14
27.87
32.33
41.44
31.73
19.59
EBITDA Margin
13.34%
13.78%
12.43%
12.36%
9.89%
9.40%
6.15%
7.19%
10.07%
9.48%
7.21%
Other Income
14.20
15.34
18.42
6.07
10.00
5.22
4.55
4.68
2.00
3.49
1.12
Interest
24.70
30.10
30.11
33.16
18.27
14.96
17.30
17.88
17.74
15.78
14.70
Depreciation
47.31
45.38
46.04
48.06
13.13
12.13
11.61
11.23
11.82
8.03
8.63
PBT
74.45
52.32
10.50
5.44
40.41
25.27
3.53
7.90
13.88
11.42
-2.61
Tax
22.24
15.13
3.65
7.07
15.24
7.07
1.72
3.71
5.08
1.97
0.02
Tax Rate
29.87%
28.92%
34.76%
129.96%
37.71%
27.98%
48.73%
46.96%
36.60%
18.14%
-0.77%
PAT
52.21
31.90
5.67
-0.27
22.13
17.15
2.05
5.29
8.66
8.51
-2.80
PAT before Minority Interest
37.62
37.15
6.97
-1.64
25.17
18.20
1.80
4.19
8.80
8.89
-2.63
Minority Interest
-14.59
-5.25
-1.30
1.37
-3.04
-1.05
0.25
1.10
-0.14
-0.38
-0.17
PAT Margin
5.27%
3.91%
1.03%
-0.04%
3.54%
3.42%
0.45%
1.18%
2.10%
2.54%
-1.03%
PAT Growth
85.73%
462.61%
-
-
29.04%
736.59%
-61.25%
-38.91%
1.76%
-
 
EPS
41.11
25.12
4.46
-0.21
17.43
13.50
1.61
4.17
6.82
6.70
-2.20

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
251.60
186.56
185.75
190.85
131.99
107.36
81.90
51.53
48.18
43.52
Share Capital
12.82
11.74
11.74
11.72
11.04
10.93
10.17
9.16
9.12
9.12
Total Reserves
238.78
174.35
173.54
178.19
118.15
93.04
71.69
42.33
38.96
34.33
Non-Current Liabilities
161.32
152.50
167.84
67.39
57.65
47.87
54.47
52.52
56.70
56.26
Secured Loans
57.27
54.80
55.34
47.90
39.16
25.17
17.89
22.04
27.76
23.01
Unsecured Loans
19.98
22.62
24.80
19.35
6.81
11.10
15.15
14.33
13.13
16.22
Long Term Provisions
1.42
2.00
2.36
1.24
12.79
12.22
15.55
11.49
10.12
9.42
Current Liabilities
258.49
229.53
254.73
210.15
226.89
182.73
186.59
194.81
167.52
133.75
Trade Payables
105.63
87.03
87.26
84.62
86.27
71.61
77.77
84.89
68.34
47.88
Other Current Liabilities
108.73
89.24
87.36
55.25
60.34
42.52
34.01
30.14
33.67
25.03
Short Term Borrowings
35.75
45.84
74.30
61.95
63.54
59.43
68.16
70.85
57.45
56.77
Short Term Provisions
8.38
7.42
5.81
8.34
16.74
9.17
6.65
8.95
8.05
4.07
Total Liabilities
729.43
609.28
649.97
512.54
446.19
373.08
356.75
329.80
290.65
252.00
Net Block
265.39
246.00
268.98
144.06
84.45
79.04
79.08
74.34
79.21
75.90
Gross Block
345.95
310.96
320.08
178.56
106.26
89.34
167.93
155.03
145.79
136.22
Accumulated Depreciation
80.56
64.97
51.10
34.50
21.81
10.30
88.85
80.69
66.58
60.32
Non Current Assets
291.72
269.60
291.97
177.54
144.89
117.07
116.30
103.26
103.37
101.97
Capital Work in Progress
2.29
4.94
2.95
7.22
24.19
4.81
2.95
2.52
0.98
1.12
Non Current Investment
2.06
1.39
1.43
0.77
0.77
0.77
0.79
0.78
0.78
0.78
Long Term Loans & Adv.
19.89
17.03
17.02
22.30
30.32
28.54
32.59
23.81
20.32
22.27
Other Non Current Assets
0.71
0.25
1.59
3.18
5.16
3.91
0.89
1.82
2.08
1.90
Current Assets
437.71
339.69
358.00
334.99
301.31
256.02
240.46
226.54
187.29
150.03
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
279.52
225.44
252.72
239.94
201.15
190.20
184.97
168.70
136.24
113.55
Sundry Debtors
45.41
40.82
28.49
31.14
32.64
26.14
25.86
24.84
20.65
17.28
Cash & Bank
57.16
36.13
28.46
22.33
18.01
20.24
12.28
13.05
12.08
7.93
Other Current Assets
55.62
5.97
7.64
6.82
49.50
19.44
17.35
19.96
18.32
11.28
Short Term Loans & Adv.
36.39
31.32
40.70
34.76
47.59
17.27
15.76
18.42
17.73
10.18
Net Current Assets
179.22
110.15
103.28
124.84
74.41
73.28
53.87
31.73
19.77
16.29
Total Assets
729.43
609.29
649.97
512.53
446.20
373.09
356.76
329.80
290.66
252.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
42.40
90.15
64.06
7.95
15.15
20.90
5.92
14.77
22.28
7.51
PBT
52.29
10.61
5.11
40.42
25.24
3.58
7.90
13.88
10.86
-2.61
Adjustment
61.26
56.25
79.36
25.50
21.24
23.97
24.87
26.98
19.88
20.78
Changes in Working Capital
-53.64
27.54
-12.47
-42.20
-28.44
-2.03
-20.51
-21.41
-6.44
-10.73
Cash after chg. in Working capital
59.91
94.40
71.99
23.71
18.04
25.52
12.26
19.45
24.30
7.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.51
-4.25
-7.93
-15.77
-2.90
-4.62
-6.35
-4.68
-2.02
0.07
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
-35.76
-22.14
-30.79
-27.11
-29.35
-19.35
-17.91
-11.95
-12.05
-11.19
Net Fixed Assets
-12.78
-3.15
-20.69
-20.35
-25.66
58.81
-11.46
-6.46
-3.94
-10.57
Net Investments
-30.33
-6.29
-21.43
-12.15
-19.24
-15.97
-13.69
-0.11
-0.49
-0.02
Others
7.35
-12.70
11.33
5.39
15.55
-62.19
7.24
-5.38
-7.62
-0.60
Cash from Financing Activity
14.16
-59.90
-26.46
23.86
14.56
13.24
9.85
-3.24
-6.26
4.31
Net Cash Inflow / Outflow
20.80
8.11
6.82
4.69
0.36
14.79
-2.15
-0.42
3.96
0.62
Opening Cash & Equivalents
30.91
22.79
15.96
11.28
-40.17
-54.96
8.58
9.00
5.04
4.27
Closing Cash & Equivalent
52.03
30.90
22.79
15.96
-39.81
-40.17
6.43
8.58
9.00
4.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
197.47
159.65
156.87
161.02
116.32
94.57
78.87
54.40
50.92
45.51
ROA
5.55%
1.11%
-0.28%
5.25%
4.44%
0.49%
1.22%
2.84%
3.28%
-1.09%
ROE
16.98%
3.75%
-0.87%
15.79%
15.62%
1.95%
6.42%
18.20%
20.05%
-5.96%
ROCE
22.00%
11.45%
10.81%
19.08%
16.39%
9.92%
13.90%
18.84%
16.95%
8.14%
Fixed Asset Turnover
2.49
1.74
2.62
4.39
5.14
3.56
2.81
2.76
2.40
2.16
Receivable days
19.28
23.05
16.68
18.62
21.32
20.70
20.37
19.97
20.44
24.86
Inventory Days
112.90
159.00
137.84
128.80
141.94
149.35
142.10
133.87
134.63
139.36
Payable days
74.52
98.32
83.07
56.60
68.31
69.61
74.79
75.07
71.80
64.76
Cash Conversion Cycle
57.66
83.73
71.45
90.82
94.95
100.44
87.68
78.77
83.28
99.46
Total Debt/Equity
0.62
0.84
0.99
0.81
1.07
1.09
1.46
2.44
2.50
2.59
Interest Cover
2.74
1.35
1.16
3.21
2.69
1.20
1.44
1.78
1.69
0.82

News Update:


  • KDDL’s arm acquires 15% stake in Pylania
    19th Nov 2022, 17:02 PM

    Pylania SA has become 100% subsidiary of the Company

    Read More
  • KDDL reports marginal rise in Q2 consolidated net profit
    7th Nov 2022, 11:30 AM

    Total consolidated income of the company increased by 34.75% to Rs 264.84 crore for Q2FY23

    Read More
  • KDDL - Quarterly Results
    5th Nov 2022, 18:58 PM

    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.