Nifty
Sensex
:
:
11711.05
39082.37
38.90 (0.33%)
121.58 (0.31%)

Watches & Accessories

Rating :
53/99  (View)

BSE: 532054 | NSE: KDDL

432.95
7.35 (1.73%)
18-Jun-2019 | 10:19AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  432.00
  •  441.00
  •  428.05
  •  425.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6
  •  0.03
  •  562.25
  •  382.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 506.06
  • 22.86
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 626.05
  • 0.57%
  • 2.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.12%
  • 2.89%
  • 22.02%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 29.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.71
  • 8.43
  • 3.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.71
  • 8.24
  • 7.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 50.25
  • 15.04
  • 48.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.88
  • 22.55
  • 30.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.92
  • 3.33
  • 2.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.99
  • 9.98
  • 11.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
150.21
138.13
8.75%
171.36
142.17
20.53%
156.50
100.73
55.37%
145.25
122.64
18.44%
Expenses
137.57
124.99
10.06%
146.76
124.32
18.05%
143.11
93.72
52.70%
132.80
117.45
13.07%
EBITDA
12.64
13.14
-3.81%
24.60
17.85
37.82%
13.39
7.01
91.01%
12.45
5.19
139.88%
EBIDTM
8.41%
9.51%
14.36%
12.56%
8.56%
6.96%
8.57%
4.23%
Other Income
0.39
1.26
-69.05%
1.40
2.69
-47.96%
1.60
0.65
146.15%
1.94
1.63
19.02%
Interest
4.23
2.78
52.16%
3.27
2.81
16.37%
3.69
3.25
13.54%
3.67
3.19
15.05%
Depreciation
3.32
3.24
2.47%
3.36
3.00
12.00%
3.23
2.95
9.49%
3.22
2.94
9.52%
PBT
5.48
8.38
-34.61%
19.37
14.73
31.50%
8.07
1.46
452.74%
7.50
0.69
986.96%
Tax
2.73
1.68
62.50%
7.40
4.15
78.31%
2.61
0.55
374.55%
2.50
0.70
257.14%
PAT
2.75
6.70
-58.96%
11.97
10.58
13.14%
5.46
0.91
500.00%
5.00
-0.01
-
PATM
1.83%
4.85%
6.99%
7.44%
3.49%
0.90%
3.44%
-0.01%
EPS
2.14
5.62
-61.92%
8.31
8.50
-2.24%
4.76
1.37
247.45%
4.14
0.23
1,700.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
623.32
501.75
453.23
449.78
411.50
334.72
271.82
233.31
175.58
123.49
116.61
Net Sales Growth
23.76%
10.71%
0.77%
9.30%
22.94%
23.14%
16.51%
32.88%
42.18%
5.90%
 
Cost Of Goods Sold
360.93
301.90
282.20
276.80
239.40
189.86
151.38
115.93
85.28
67.86
52.34
Gross Profit
262.39
199.86
171.04
172.97
172.09
144.85
120.45
117.38
90.30
55.63
64.28
GP Margin
42.10%
39.83%
37.74%
38.46%
41.82%
43.27%
44.31%
50.31%
51.43%
45.05%
55.12%
Total Expenditure
560.24
454.61
425.36
417.45
370.06
302.99
252.23
205.13
154.43
123.58
112.19
Power & Fuel Cost
-
4.92
4.47
4.54
4.57
4.17
3.94
3.28
2.88
2.48
2.53
% Of Sales
-
0.98%
0.99%
1.01%
1.11%
1.25%
1.45%
1.41%
1.64%
2.01%
2.17%
Employee Cost
-
66.63
60.48
57.03
53.69
49.88
47.61
43.92
34.75
25.85
28.74
% Of Sales
-
13.28%
13.34%
12.68%
13.05%
14.90%
17.52%
18.82%
19.79%
20.93%
24.65%
Manufacturing Exp.
-
21.72
17.82
17.92
19.17
12.10
12.76
11.44
10.33
7.64
9.68
% Of Sales
-
4.33%
3.93%
3.98%
4.66%
3.61%
4.69%
4.90%
5.88%
6.19%
8.30%
General & Admin Exp.
-
45.35
45.39
45.27
39.87
36.06
27.06
21.96
15.24
14.45
13.07
% Of Sales
-
9.04%
10.01%
10.06%
9.69%
10.77%
9.96%
9.41%
8.68%
11.70%
11.21%
Selling & Distn. Exp.
-
8.67
10.47
11.81
10.37
7.69
5.27
5.13
1.54
2.32
3.05
% Of Sales
-
1.73%
2.31%
2.63%
2.52%
2.30%
1.94%
2.20%
0.88%
1.88%
2.62%
Miscellaneous Exp.
-
5.43
4.52
4.07
2.97
3.21
4.21
3.48
4.40
2.96
3.05
% Of Sales
-
1.08%
1.00%
0.90%
0.72%
0.96%
1.55%
1.49%
2.51%
2.40%
2.38%
EBITDA
63.08
47.14
27.87
32.33
41.44
31.73
19.59
28.18
21.15
-0.09
4.42
EBITDA Margin
10.12%
9.40%
6.15%
7.19%
10.07%
9.48%
7.21%
12.08%
12.05%
-0.07%
3.79%
Other Income
5.33
5.22
4.55
4.68
2.00
3.49
1.12
2.00
0.52
3.36
3.06
Interest
14.86
14.96
17.30
17.88
17.74
15.78
14.70
11.40
9.25
7.73
6.38
Depreciation
13.13
12.13
11.61
11.23
11.82
8.03
8.63
6.96
5.89
5.80
5.83
PBT
40.42
25.27
3.53
7.90
13.88
11.42
-2.61
11.82
6.53
-10.27
-4.72
Tax
15.24
7.07
1.72
3.71
5.08
1.97
0.02
4.62
2.18
-1.38
0.47
Tax Rate
37.70%
27.98%
48.73%
46.96%
36.60%
18.14%
-0.77%
39.09%
33.38%
13.44%
-9.96%
PAT
25.18
17.15
2.05
5.29
8.66
8.51
-2.80
6.29
5.24
-6.40
-4.62
PAT before Minority Interest
22.14
18.20
1.80
4.19
8.80
8.89
-2.63
7.20
4.35
-8.88
-5.19
Minority Interest
-3.04
-1.05
0.25
1.10
-0.14
-0.38
-0.17
-0.91
0.89
2.48
0.57
PAT Margin
4.04%
3.42%
0.45%
1.18%
2.10%
2.54%
-1.03%
2.70%
2.98%
-5.18%
-3.96%
PAT Growth
38.50%
736.59%
-61.25%
-38.91%
1.76%
403.93%
-144.52%
20.04%
181.88%
-38.53%
 
Unadjusted EPS
19.35
16.75
1.76
5.54
9.56
10.04
-3.11
7.45
7.22
-9.85
-7.01

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
131.99
107.36
81.90
51.53
48.18
43.52
47.69
41.57
31.78
38.05
Share Capital
11.04
10.93
10.17
9.16
9.12
9.12
8.92
7.86
7.44
7.44
Total Reserves
118.15
93.04
71.69
42.33
38.96
34.33
38.53
32.41
24.35
30.62
Non-Current Liabilities
57.65
47.87
54.47
52.52
56.70
56.26
46.94
29.94
69.27
63.88
Secured Loans
39.16
25.17
17.89
22.04
27.76
23.01
23.58
10.87
54.59
49.76
Unsecured Loans
6.81
11.10
15.15
14.33
13.13
16.22
11.21
10.22
11.21
9.24
Long Term Provisions
12.79
12.22
15.55
11.49
10.12
9.42
5.37
4.66
0.00
0.00
Current Liabilities
226.89
182.73
186.59
194.81
167.52
133.75
126.76
92.07
34.67
31.26
Trade Payables
86.27
71.61
77.77
84.89
68.34
47.88
39.71
29.29
26.17
23.95
Other Current Liabilities
60.34
42.52
34.01
30.14
33.67
25.03
29.08
14.95
5.07
5.12
Short Term Borrowings
63.54
59.43
68.16
70.85
57.45
56.77
52.88
43.81
0.00
0.00
Short Term Provisions
16.74
9.17
6.65
8.95
8.05
4.07
5.09
4.02
3.43
2.18
Total Liabilities
446.19
373.08
356.75
329.80
290.65
252.00
229.08
169.97
140.30
135.65
Net Block
84.45
79.04
79.08
74.34
79.21
75.90
66.87
54.24
50.94
52.54
Gross Block
106.26
89.34
167.93
155.03
145.79
136.22
118.91
101.31
92.95
90.50
Accumulated Depreciation
21.81
10.30
88.85
80.69
66.58
60.32
52.04
47.06
42.02
37.96
Non Current Assets
144.89
117.07
116.30
103.26
103.37
101.97
94.41
71.94
53.38
54.89
Capital Work in Progress
24.19
4.81
2.95
2.52
0.98
1.12
9.23
0.76
0.94
0.86
Non Current Investment
0.77
0.77
0.79
0.78
0.78
0.78
0.96
1.61
1.51
1.49
Long Term Loans & Adv.
30.32
28.54
32.59
23.81
20.32
22.27
15.52
15.11
0.00
0.00
Other Non Current Assets
5.16
3.91
0.89
1.82
2.08
1.90
1.82
0.20
0.00
0.00
Current Assets
301.31
256.02
240.46
226.54
187.29
150.03
134.66
98.03
86.92
80.77
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
201.15
190.20
184.97
168.70
136.24
113.55
96.83
70.98
54.87
53.38
Sundry Debtors
32.64
26.14
25.86
24.84
20.65
17.28
20.25
16.79
12.16
10.32
Cash & Bank
18.01
20.24
12.28
13.05
12.08
7.93
6.96
4.69
3.11
3.10
Other Current Assets
49.50
2.17
1.59
1.54
18.32
11.28
10.63
5.56
16.79
13.96
Short Term Loans & Adv.
47.59
17.27
15.76
18.42
17.73
10.18
9.77
5.04
16.71
13.91
Net Current Assets
74.41
73.28
53.87
31.73
19.77
16.29
7.91
5.96
52.25
49.51
Total Assets
446.20
373.09
356.76
329.80
290.66
252.00
229.07
169.97
140.30
135.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
15.15
20.90
5.92
14.77
22.28
7.51
8.03
0.81
-0.32
-0.46
PBT
25.24
3.58
7.90
13.88
10.86
-2.61
11.82
6.53
-10.27
-4.72
Adjustment
21.24
23.97
24.87
26.98
19.88
20.78
15.35
13.46
12.80
11.67
Changes in Working Capital
-28.44
-2.03
-20.51
-21.41
-6.44
-10.73
-13.97
-17.62
-2.67
-6.03
Cash after chg. in Working capital
18.04
25.52
12.26
19.45
24.30
7.44
13.20
2.36
-0.14
0.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.90
-4.62
-6.35
-4.68
-2.02
0.07
-5.18
-1.55
-0.18
-1.37
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
-29.35
-19.35
-17.91
-11.95
-12.05
-11.19
-26.75
-9.05
-4.58
-6.43
Net Fixed Assets
-25.66
58.81
-11.46
-6.46
-3.94
-10.57
-19.89
-4.93
-0.52
9.69
Net Investments
-19.24
-15.97
-13.69
-0.11
-0.49
-0.02
-4.43
-0.67
1.04
-12.54
Others
15.55
-62.19
7.24
-5.38
-7.62
-0.60
-2.43
-3.45
-5.10
-3.58
Cash from Financing Activity
14.56
13.24
9.85
-3.24
-6.26
4.31
19.40
9.14
4.80
6.31
Net Cash Inflow / Outflow
0.36
14.79
-2.15
-0.42
3.96
0.62
0.67
0.91
-0.10
-0.58
Opening Cash & Equivalents
-40.17
-54.96
8.58
9.00
5.04
4.27
3.60
2.68
2.78
3.36
Closing Cash & Equivalent
-39.81
-40.17
6.43
8.58
9.00
4.89
4.27
3.60
2.68
2.78

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
117.87
95.84
79.92
55.12
51.60
46.12
51.64
51.24
43.13
51.66
ROA
4.44%
0.49%
1.22%
2.84%
3.28%
-1.09%
3.61%
2.80%
-6.44%
-3.98%
ROE
15.62%
1.95%
6.42%
18.20%
20.05%
-5.96%
16.69%
12.09%
-25.51%
-14.40%
ROCE
16.39%
9.92%
13.90%
18.84%
16.95%
8.14%
17.86%
14.92%
-2.61%
1.75%
Fixed Asset Turnover
5.14
3.56
2.81
2.76
2.40
2.16
2.15
1.84
1.37
1.39
Receivable days
21.32
20.70
20.37
19.97
20.44
24.86
28.56
29.56
32.57
36.93
Inventory Days
141.94
149.35
142.10
133.87
134.63
139.36
129.40
128.48
156.90
144.11
Payable days
68.31
69.61
74.79
75.07
71.80
64.76
59.56
65.49
79.38
75.23
Cash Conversion Cycle
94.95
100.44
87.68
78.77
83.28
99.46
98.40
92.55
110.10
105.82
Total Debt/Equity
1.07
1.09
1.46
2.44
2.50
2.59
2.17
1.80
2.07
1.55
Interest Cover
2.69
1.20
1.44
1.78
1.69
0.82
2.04
1.71
-0.33
0.26

News Update


  • 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
  • KDDL’s arm opens flagship store at Hyderabad
    17th May 2019, 11:40 AM

    The total number of stores as on date is 48 only

    Read More
  • KDDL’s arm raises funds worth Rs 4.99 crore
    8th May 2019, 16:30 PM

    Consolidated shareholding of KDDL in Ethos has increased from 72.53% to 72.73% on fully diluted basis

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.