Nifty
Sensex
:
:
11873.05
40431.60
110.60 (0.94%)
448.62 (1.12%)

Apparel Retailing

Rating :
46/99

BSE: 532732 | NSE: KKCL

736.85
19-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  749.05
  •  756.95
  •  735.00
  •  747.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  983
  •  7.27
  •  1100.00
  •  566.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 911.56
  • 18.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 919.37
  • 5.81%
  • 2.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.25%
  • 1.07%
  • 2.94%
  • FII
  • DII
  • Others
  • 9.46%
  • 11.84%
  • 0.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.39
  • 2.56
  • 4.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.31
  • -1.77
  • -0.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.68
  • 1.46
  • -0.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.56
  • 23.86
  • 19.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.06
  • 14.77
  • 3.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 46.11
  • 23.22
  • 12.27

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
7.01
110.19
-93.64%
126.64
133.11
-4.86%
126.19
111.45
13.23%
166.65
152.26
9.45%
Expenses
23.17
87.72
-73.59%
105.15
105.61
-0.44%
112.85
95.92
17.65%
128.87
104.44
23.39%
EBITDA
-16.16
22.47
-
21.49
27.50
-21.85%
13.34
15.53
-14.10%
37.78
47.82
-21.00%
EBIDTM
-230.53%
20.39%
14.01%
20.66%
10.57%
13.93%
22.67%
31.41%
Other Income
5.67
1.78
218.54%
3.86
6.88
-43.90%
5.45
7.08
-23.02%
6.44
4.74
35.86%
Interest
1.98
2.20
-10.00%
1.99
2.04
-2.45%
2.29
2.11
8.53%
2.34
1.62
44.44%
Depreciation
1.76
2.42
-27.27%
1.64
2.36
-30.51%
1.76
2.43
-27.57%
2.40
1.74
37.93%
PBT
-14.23
19.63
-
21.72
29.98
-27.55%
14.74
18.07
-18.43%
39.48
49.20
-19.76%
Tax
-5.41
5.49
-
5.94
9.84
-39.63%
3.20
5.39
-40.63%
7.90
15.63
-49.46%
PAT
-8.82
14.14
-
15.78
20.14
-21.65%
11.54
12.68
-8.99%
31.58
33.57
-5.93%
PATM
-125.82%
12.83%
7.11%
15.13%
9.14%
11.38%
18.95%
22.05%
EPS
-7.17
11.50
-
12.83
16.37
-21.62%
9.38
10.31
-9.02%
25.67
27.29
-5.94%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Net Sales
426.49
529.67
502.40
460.47
466.50
466.80
26.27
Net Sales Growth
-15.88%
5.43%
9.11%
-1.29%
-0.06%
1676.93%
 
Cost Of Goods Sold
4,767.84
178.11
159.01
162.74
169.28
162.73
8.17
Gross Profit
-4,341.35
351.56
343.38
297.73
297.22
304.06
18.09
GP Margin
-1,017.93%
66.37%
68.35%
64.66%
63.71%
65.14%
68.86%
Total Expenditure
370.04
434.57
390.06
362.25
367.79
362.80
20.05
Power & Fuel Cost
-
8.63
8.69
7.81
8.04
8.38
0.00
% Of Sales
-
1.63%
1.73%
1.70%
1.72%
1.80%
0%
Employee Cost
-
71.45
75.12
65.07
59.21
51.07
4.65
% Of Sales
-
13.49%
14.95%
14.13%
12.69%
10.94%
17.70%
Manufacturing Exp.
-
76.02
74.26
69.10
73.36
68.19
2.87
% Of Sales
-
14.35%
14.78%
15.01%
15.73%
14.61%
10.93%
General & Admin Exp.
-
42.48
31.31
27.96
23.87
24.35
1.64
% Of Sales
-
8.02%
6.23%
6.07%
5.12%
5.22%
6.24%
Selling & Distn. Exp.
-
54.64
36.25
25.66
30.26
45.59
2.72
% Of Sales
-
10.32%
7.22%
5.57%
6.49%
9.77%
10.35%
Miscellaneous Exp.
-
3.24
5.43
3.91
3.77
2.49
0.00
% Of Sales
-
0.61%
1.08%
0.85%
0.81%
0.53%
0%
EBITDA
56.45
95.10
112.34
98.22
98.71
104.00
6.22
EBITDA Margin
13.24%
17.95%
22.36%
21.33%
21.16%
22.28%
23.68%
Other Income
21.42
17.53
21.98
21.09
17.61
7.01
0.60
Interest
8.60
8.81
6.89
4.98
3.27
3.33
0.87
Depreciation
7.56
8.23
8.06
5.77
4.76
4.16
1.06
PBT
61.71
95.59
119.36
108.55
108.29
103.51
4.88
Tax
11.63
22.55
39.05
35.30
33.70
35.58
1.16
Tax Rate
18.85%
23.59%
32.72%
32.52%
31.12%
34.37%
23.77%
PAT
50.08
73.04
80.32
73.25
74.59
67.93
3.72
PAT before Minority Interest
50.08
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
PAT Margin
11.74%
13.79%
15.99%
15.91%
15.99%
14.55%
14.16%
PAT Growth
-37.81%
-9.06%
9.65%
-1.80%
9.80%
1,726.08%
 
EPS
40.72
59.38
65.30
59.55
60.64
55.23
3.02

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Shareholder's Funds
445.92
430.00
399.19
374.11
298.74
8.56
Share Capital
12.32
12.32
12.32
12.32
12.32
1.00
Total Reserves
433.59
417.67
386.87
361.79
286.41
7.56
Non-Current Liabilities
10.04
6.88
6.26
1.20
16.64
15.19
Secured Loans
0.00
0.00
0.00
0.00
0.00
5.43
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
9.77
Long Term Provisions
0.07
0.07
0.07
0.08
0.00
0.00
Current Liabilities
180.47
208.34
150.95
137.42
107.86
5.49
Trade Payables
49.80
44.73
43.51
39.47
46.89
0.00
Other Current Liabilities
22.62
39.41
36.10
35.54
13.75
5.49
Short Term Borrowings
88.01
93.46
48.30
40.51
28.89
0.00
Short Term Provisions
20.04
30.73
23.04
21.91
18.34
0.00
Total Liabilities
636.43
645.22
556.40
512.73
423.24
29.25
Net Block
81.24
78.88
68.06
62.95
59.98
7.86
Gross Block
106.87
96.55
78.24
67.67
104.29
11.60
Accumulated Depreciation
25.63
17.67
10.18
4.72
44.31
3.74
Non Current Assets
150.24
233.20
220.31
207.96
128.06
9.83
Capital Work in Progress
2.86
2.24
9.24
7.27
2.64
1.97
Non Current Investment
59.28
145.84
138.18
130.50
56.35
0.00
Long Term Loans & Adv.
6.66
3.60
2.53
4.67
9.02
0.00
Other Non Current Assets
0.19
2.64
2.31
2.56
0.07
0.00
Current Assets
486.19
412.02
336.09
304.79
295.18
19.40
Current Investments
136.74
90.81
93.30
75.83
103.17
0.00
Inventories
90.03
83.10
52.85
51.26
55.73
2.84
Sundry Debtors
170.92
177.67
120.72
106.15
108.97
3.54
Cash & Bank
80.20
53.29
62.49
66.44
21.23
3.07
Other Current Assets
8.28
1.71
1.80
1.37
6.08
9.95
Short Term Loans & Adv.
6.31
5.45
4.93
3.73
2.71
9.95
Net Current Assets
305.72
203.69
185.14
167.36
187.32
13.91
Total Assets
636.43
645.22
556.40
512.75
423.24
29.25

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
50.94
-0.54
55.59
80.11
46.87
PBT
95.58
119.33
108.49
108.24
103.51
Adjustment
2.04
-3.56
-9.98
-7.82
0.37
Changes in Working Capital
-23.72
-78.30
-12.44
9.24
-25.19
Cash after chg. in Working capital
73.90
37.47
86.06
109.66
78.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.96
-38.02
-30.47
-29.55
-31.82
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
45.92
2.78
-14.04
-9.30
9.86
Net Fixed Assets
-10.94
-11.31
-12.54
31.97
Net Investments
40.61
-5.20
-25.21
-45.29
Others
16.25
19.29
23.71
4.02
Cash from Financing Activity
-70.36
-10.58
-45.57
-27.37
-78.84
Net Cash Inflow / Outflow
26.50
-8.34
-4.02
43.44
-22.11
Opening Cash & Equivalents
53.21
61.54
65.56
22.15
42.29
Closing Cash & Equivalent
79.71
53.21
61.54
65.56
20.19

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Book Value (Rs.)
361.80
348.88
323.89
303.54
242.38
21.36
ROA
11.40%
13.37%
13.70%
15.94%
30.03%
14.91%
ROE
16.68%
19.37%
18.95%
22.17%
44.22%
56.05%
ROCE
19.75%
26.01%
26.34%
30.06%
60.82%
28.62%
Fixed Asset Turnover
5.16
5.75
6.33
5.55
8.07
2.41
Receivable days
120.11
108.39
89.60
82.29
43.90
43.88
Inventory Days
59.65
49.39
41.12
40.93
22.85
36.38
Payable days
41.04
42.26
44.75
44.88
25.08
0.00
Cash Conversion Cycle
138.72
115.52
85.97
78.33
41.66
80.26
Total Debt/Equity
0.20
0.22
0.12
0.11
0.10
1.78
Interest Cover
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.