Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

Apparel Retailing

Rating :
41/99

BSE: 532732 | NSE: KKCL

1024.05
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1005.00
  •  1037.70
  •  995.05
  •  993.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  270450
  •  2734.53
  •  1198.80
  •  691.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,259.06
  • 33.86
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,137.90
  • 2.25%
  • 2.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.25%
  • 0.00%
  • 3.95%
  • FII
  • DII
  • Others
  • 9.46%
  • 10.78%
  • 1.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.03
  • -8.28
  • -15.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.80
  • -28.37
  • -30.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.40
  • -23.60
  • -37.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.95
  • 24.10
  • 19.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.42
  • 4.00
  • 2.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.26
  • 15.53
  • 14.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
91.55
7.01
1,205.99%
110.70
126.64
-12.59%
118.04
126.19
-6.46%
67.48
166.65
-59.51%
Expenses
83.64
23.17
260.98%
100.54
105.15
-4.38%
104.58
112.84
-7.32%
56.26
128.87
-56.34%
EBITDA
7.91
-16.16
-
10.16
21.49
-52.72%
13.46
13.35
0.82%
11.22
37.78
-70.30%
EBIDTM
8.64%
-230.53%
9.18%
16.97%
11.40%
10.58%
16.63%
22.67%
Other Income
3.72
5.67
-34.39%
2.66
3.86
-31.09%
4.50
5.45
-17.43%
4.21
6.44
-34.63%
Interest
1.15
1.98
-41.92%
1.08
1.99
-45.73%
1.46
2.29
-36.24%
2.29
2.34
-2.14%
Depreciation
1.76
1.76
0.00%
1.60
1.64
-2.44%
1.69
1.76
-3.98%
1.65
2.40
-31.25%
PBT
8.72
-14.23
-
10.14
21.72
-53.31%
14.81
14.75
0.41%
11.49
39.48
-70.90%
Tax
0.17
-5.41
-
1.89
5.94
-68.18%
3.95
3.20
23.44%
2.34
7.90
-70.38%
PAT
8.55
-8.82
-
8.25
15.78
-47.72%
10.86
11.55
-5.97%
9.15
31.58
-71.03%
PATM
9.34%
-125.82%
7.45%
12.46%
9.20%
9.15%
13.56%
18.95%
EPS
6.93
-7.15
-
7.01
12.78
-45.15%
8.79
9.37
-6.19%
7.43
25.64
-71.02%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Net Sales
387.77
302.73
529.67
502.89
460.47
466.50
466.80
26.27
Net Sales Growth
-9.08%
-42.85%
5.33%
9.21%
-1.29%
-0.06%
1676.93%
 
Cost Of Goods Sold
197.65
143.43
178.11
159.01
162.74
169.28
162.73
8.17
Gross Profit
190.12
159.30
351.56
343.87
297.73
297.22
304.06
18.09
GP Margin
49.03%
52.62%
66.37%
68.38%
64.66%
63.71%
65.14%
68.86%
Total Expenditure
345.02
284.12
434.57
390.55
362.25
367.79
362.80
20.05
Power & Fuel Cost
-
5.05
8.63
8.69
7.81
8.04
8.38
0.00
% Of Sales
-
1.67%
1.63%
1.73%
1.70%
1.72%
1.80%
0%
Employee Cost
-
52.64
71.45
75.12
65.07
59.21
51.07
4.65
% Of Sales
-
17.39%
13.49%
14.94%
14.13%
12.69%
10.94%
17.70%
Manufacturing Exp.
-
32.04
76.02
74.26
69.10
73.36
68.19
2.87
% Of Sales
-
10.58%
14.35%
14.77%
15.01%
15.73%
14.61%
10.93%
General & Admin Exp.
-
23.13
42.48
31.80
27.96
23.87
24.35
1.64
% Of Sales
-
7.64%
8.02%
6.32%
6.07%
5.12%
5.22%
6.24%
Selling & Distn. Exp.
-
17.94
54.64
36.25
25.66
30.26
45.59
2.72
% Of Sales
-
5.93%
10.32%
7.21%
5.57%
6.49%
9.77%
10.35%
Miscellaneous Exp.
-
9.88
3.24
5.43
3.91
3.77
2.49
0.00
% Of Sales
-
3.26%
0.61%
1.08%
0.85%
0.81%
0.53%
0%
EBITDA
42.75
18.61
95.10
112.34
98.22
98.71
104.00
6.22
EBITDA Margin
11.02%
6.15%
17.95%
22.34%
21.33%
21.16%
22.28%
23.68%
Other Income
15.09
17.10
17.53
21.98
21.09
17.61
7.01
0.60
Interest
5.98
6.81
8.81
6.89
4.98
3.27
3.33
0.87
Depreciation
6.70
6.70
8.23
8.06
5.77
4.76
4.16
1.06
PBT
45.16
22.20
95.59
119.36
108.55
108.29
103.51
4.88
Tax
8.35
2.78
22.55
39.05
35.30
33.70
35.58
1.16
Tax Rate
18.49%
12.52%
23.59%
32.72%
32.52%
31.12%
34.37%
23.77%
PAT
36.81
19.42
73.04
80.32
73.25
74.59
67.93
3.72
PAT before Minority Interest
36.81
19.42
73.04
80.32
73.25
74.59
67.93
3.72
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.49%
6.41%
13.79%
15.97%
15.91%
15.99%
14.55%
14.16%
PAT Growth
-26.51%
-73.41%
-9.06%
9.65%
-1.80%
9.80%
1,726.08%
 
EPS
29.93
15.79
59.38
65.30
59.55
60.64
55.23
3.02

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Shareholder's Funds
432.84
445.92
430.00
399.19
374.11
298.74
8.56
Share Capital
12.32
12.32
12.32
12.32
12.32
12.32
1.00
Total Reserves
420.52
433.59
417.67
386.87
361.79
286.41
7.56
Non-Current Liabilities
6.06
10.04
6.88
6.26
1.20
16.64
15.19
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
5.43
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
9.77
Long Term Provisions
0.07
0.07
0.07
0.07
0.08
0.00
0.00
Current Liabilities
143.32
180.47
208.34
150.95
137.42
107.86
5.49
Trade Payables
45.64
49.80
44.73
43.51
39.47
46.89
0.00
Other Current Liabilities
27.88
22.62
39.41
36.10
35.54
13.75
5.49
Short Term Borrowings
46.44
88.01
93.46
48.30
40.51
28.89
0.00
Short Term Provisions
23.35
20.04
30.73
23.04
21.91
18.34
0.00
Total Liabilities
582.22
636.43
645.22
556.40
512.73
423.24
29.25
Net Block
81.00
81.24
80.92
68.06
62.95
59.98
7.86
Gross Block
108.60
103.87
98.59
78.24
67.67
104.29
11.60
Accumulated Depreciation
27.60
22.63
17.67
10.18
4.72
44.31
3.74
Non Current Assets
112.77
150.24
233.23
220.31
207.96
128.06
9.83
Capital Work in Progress
0.97
2.86
2.24
9.24
7.27
2.64
1.97
Non Current Investment
23.12
59.28
145.84
138.18
130.50
56.35
0.00
Long Term Loans & Adv.
6.94
6.66
3.60
2.53
4.67
9.02
0.00
Other Non Current Assets
0.75
0.19
0.63
2.31
2.56
0.07
0.00
Current Assets
469.45
486.19
411.99
336.09
304.79
295.18
19.40
Current Investments
108.96
136.74
90.81
93.30
75.83
103.17
0.00
Inventories
50.57
90.03
83.10
52.85
51.26
55.73
2.84
Sundry Debtors
131.03
170.92
177.67
120.72
106.15
108.97
3.54
Cash & Bank
167.60
80.20
53.29
62.49
66.44
21.23
3.07
Other Current Assets
11.29
1.97
1.68
1.80
5.10
6.08
9.95
Short Term Loans & Adv.
8.27
6.31
5.45
4.93
3.73
2.71
9.95
Net Current Assets
326.13
305.72
203.66
185.14
167.36
187.32
13.91
Total Assets
582.22
636.43
645.22
556.40
512.75
423.24
29.25

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
96.71
50.94
-0.37
55.59
80.11
46.87
PBT
22.58
95.58
119.33
108.49
108.24
103.51
Adjustment
3.93
2.04
-3.56
-9.98
-7.82
0.37
Changes in Working Capital
73.92
-23.72
-78.13
-12.44
9.24
-25.19
Cash after chg. in Working capital
100.43
73.90
37.65
86.06
109.66
78.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.73
-22.96
-38.02
-30.47
-29.55
-31.82
Other Direct Exp. Paid
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
Cash From Investing Activity
76.29
45.92
2.78
-14.04
-9.30
9.86
Net Fixed Assets
-2.84
-5.90
-13.35
-12.54
31.97
Net Investments
64.32
40.61
-5.20
-25.21
-45.29
Others
14.81
11.21
21.33
23.71
4.02
Cash from Financing Activity
-85.21
-70.36
-10.75
-45.57
-27.37
-78.84
Net Cash Inflow / Outflow
87.79
26.50
-8.34
-4.02
43.44
-22.11
Opening Cash & Equivalents
79.71
53.21
61.54
65.56
22.15
42.29
Closing Cash & Equivalent
167.50
79.71
53.21
61.54
65.56
20.19

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Book Value (Rs.)
351.19
361.80
348.88
323.89
303.54
242.38
21.36
ROA
3.19%
11.40%
13.37%
13.70%
15.94%
30.03%
14.91%
ROE
4.42%
16.68%
19.37%
18.95%
22.17%
44.22%
56.05%
ROCE
5.73%
19.75%
26.01%
26.34%
30.06%
60.82%
28.62%
Fixed Asset Turnover
2.85
5.23
5.69
6.33
5.55
8.07
2.41
Receivable days
182.03
120.11
108.28
89.60
82.29
43.90
43.88
Inventory Days
84.76
59.65
49.34
41.12
40.93
22.85
36.38
Payable days
81.25
41.04
42.20
44.75
44.88
25.08
0.00
Cash Conversion Cycle
185.54
138.72
115.42
85.97
78.33
41.66
80.26
Total Debt/Equity
0.11
0.20
0.22
0.12
0.11
0.10
1.78
Interest Cover
4.26
11.85
18.31
22.78
34.10
32.04
6.60

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.