KDDL Ltd
Incorporated in 1981, KDDL manufactures watch components like dials, hands and precision engineering goods under the brand name, Eigen. [1]
- Market Cap ₹ 3,042 Cr.
- Current Price ₹ 2,426
- High / Low ₹ 3,120 / 1,032
- Stock P/E 32.6
- Book Value ₹ 402
- Dividend Yield 2.39 %
- ROCE 18.1 %
- ROE 15.1 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 27.3% CAGR over last 5 years
Cons
- Stock is trading at 6.04 times its book value
- Company has a low return on equity of 12.0% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Consumer Durables Industry: Miscellaneous
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
230 | 272 | 335 | 412 | 450 | 453 | 502 | 625 | 652 | 549 | 816 | 1,119 | 1,343 | |
202 | 252 | 303 | 370 | 417 | 425 | 455 | 556 | 572 | 481 | 704 | 952 | 1,113 | |
Operating Profit | 28 | 20 | 32 | 42 | 33 | 28 | 47 | 69 | 80 | 68 | 113 | 168 | 229 |
OPM % | 12% | 7% | 9% | 10% | 7% | 6% | 9% | 11% | 12% | 12% | 14% | 15% | 17% |
2 | 1 | 3 | 2 | 4 | 5 | 5 | 3 | 6 | 19 | 15 | 20 | 27 | |
Interest | 11 | 15 | 16 | 18 | 18 | 17 | 15 | 18 | 33 | 30 | 30 | 31 | 26 |
Depreciation | 7 | 9 | 8 | 12 | 11 | 12 | 12 | 13 | 48 | 46 | 45 | 49 | 61 |
Profit before tax | 12 | -3 | 11 | 14 | 8 | 4 | 25 | 40 | 5 | 11 | 52 | 108 | 169 |
Tax % | 39% | -1% | 18% | 37% | 47% | 48% | 28% | 38% | 139% | 34% | 29% | 28% | |
7 | -3 | 9 | 9 | 4 | 2 | 18 | 25 | -2 | 7 | 37 | 77 | 124 | |
EPS in Rs | 6.15 | -2.84 | 8.61 | 8.74 | 4.83 | 1.76 | 14.27 | 17.43 | -0.46 | 4.45 | 25.08 | 42.75 | 74.38 |
Dividend Payout % | 45% | -32% | 16% | 21% | 29% | 78% | 16% | 13% | -398% | 31% | 12% | 5% |
Compounded Sales Growth | |
---|---|
10 Years: | 15% |
5 Years: | 17% |
3 Years: | 20% |
TTM: | 28% |
Compounded Profit Growth | |
---|---|
10 Years: | 36% |
5 Years: | 27% |
3 Years: | 348% |
TTM: | 98% |
Stock Price CAGR | |
---|---|
10 Years: | 41% |
5 Years: | 41% |
3 Years: | 100% |
1 Year: | 106% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 10% |
3 Years: | 12% |
Last Year: | 15% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 9 | 9 | 9 | 9 | 10 | 11 | 11 | 12 | 12 | 12 | 13 | 13 | 13 |
Reserves | 39 | 34 | 39 | 42 | 72 | 94 | 119 | 179 | 174 | 175 | 240 | 444 | 491 |
99 | 108 | 116 | 122 | 118 | 115 | 138 | 154 | 290 | 250 | 265 | 246 | 253 | |
80 | 94 | 118 | 145 | 141 | 136 | 158 | 170 | 177 | 175 | 217 | 453 | 480 | |
Total Liabilities | 227 | 245 | 282 | 318 | 342 | 357 | 426 | 515 | 652 | 612 | 734 | 1,156 | 1,237 |
67 | 76 | 79 | 74 | 79 | 79 | 84 | 144 | 269 | 246 | 267 | 305 | 353 | |
CWIP | 9 | 1 | 1 | 3 | 3 | 5 | 24 | 7 | 3 | 5 | 2 | 13 | 22 |
Investments | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 |
150 | 167 | 201 | 241 | 259 | 272 | 317 | 363 | 379 | 359 | 463 | 835 | 858 | |
Total Assets | 227 | 245 | 282 | 318 | 342 | 357 | 426 | 515 | 652 | 612 | 734 | 1,156 | 1,237 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
8 | 8 | 22 | 15 | 6 | 21 | 15 | 8 | 64 | 90 | 42 | 46 | |
-27 | -11 | -12 | -12 | -18 | -19 | -29 | -27 | -31 | -22 | -35 | -267 | |
19 | 4 | -6 | -3 | 10 | 13 | 15 | 24 | -26 | -60 | 14 | 227 | |
Net Cash Flow | 1 | 1 | 4 | -0 | -2 | 15 | 0 | 5 | 7 | 8 | 21 | 6 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 32 | 23 | 23 | 22 | 21 | 21 | 24 | 18 | 16 | 27 | 20 | 20 |
Inventory Days | 305 | 274 | 262 | 257 | 244 | 246 | 243 | 243 | 244 | 254 | 216 | 221 |
Days Payable | 125 | 115 | 131 | 129 | 103 | 93 | 104 | 86 | 84 | 98 | 82 | 74 |
Cash Conversion Cycle | 212 | 182 | 153 | 150 | 162 | 174 | 163 | 175 | 176 | 183 | 155 | 167 |
Working Capital Days | 85 | 87 | 70 | 79 | 89 | 91 | 87 | 96 | 95 | 115 | 101 | 99 |
ROCE % | 17% | 7% | 14% | 16% | 12% | 9% | 14% | 17% | 8% | 8% | 16% | 18% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
3 May - Earnings Call on Wednesday, 15th May 2024 at 10:30 AM IST to discuss Operational and Financial performance for Q4 & FY24
- Board Meeting Intimation for Board Meeting 3 May
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 29 Apr
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 23 Apr
- Disclosure Pertaining To Non-Applicability Of SEBI''s Circular No. SEBI/HO/DDHS/CIR/P/2018/144 Dated November 26, 2018 Regarding Borrowings By Large Corporates 19 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Concalls
-
Feb 2024TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
Jun 2022TranscriptNotesPPT
-
Jan 2022TranscriptNotesPPT
-
Dec 2021Transcript PPT
-
Sep 2021Transcript PPT
-
Aug 2021TranscriptNotesPPT
-
Jun 2021Transcript PPT
-
Mar 2021Transcript PPT
-
Dec 2020TranscriptPPT
-
Dec 2020Transcript PPT
-
Sep 2020Transcript PPT
-
Aug 2020TranscriptNotesPPT
-
Jul 2020Transcript PPT
-
Jun 2020TranscriptPPT
-
Feb 2020Transcript PPT
-
Dec 2019Transcript PPT
-
Sep 2019Transcript PPT
-
Jun 2019Transcript PPT
-
Mar 2019Transcript PPT
-
Nov 2018TranscriptPPT
-
Nov 2018Transcript PPT
-
Aug 2018Transcript PPT
-
Jun 2018TranscriptPPT
-
May 2018TranscriptNotesPPT
-
Apr 2018Transcript PPT
-
Feb 2018Transcript PPT
-
Dec 2017Transcript PPT
-
Dec 2017TranscriptNotesPPT
-
Oct 2017Transcript PPT
-
Jun 2017TranscriptPPT
-
Feb 2017TranscriptPPT
-
Nov 2016TranscriptPPT
-
Aug 2016TranscriptPPT
-
Jun 2016TranscriptPPT
Brand Portfolio
1. Ethos: Ethos Watches is India’s largest chain of luxury watch boutiques with 50 stores in India and over 60 premium luxury watch brands. [1]
2. Estima: It supplies high-quality stamped watch hands for the watch industry in Switzerland. [2]
3. Eigen Engineering: It specializes in precision press die design and manufacturing of metal stamping components, plastic injection molds, insert and over molds, etc. [3]
4. Taratec: Taratec KDDL manufactures Watch Dials, Watch Hands, and Indexes for global watch brands. [4]