KDDL Ltd

KDDL Ltd Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

KDDL Ltd

₹ 2,693 -0.57%
21 May - close price
kddl.com BSE: 532054 NSE: KDDL
About

Incorporated in 1981, KDDL manufactures watch components like dials, hands and precision engineering goods under the brand name, Eigen. [1]

Key Points

Business Segments

Website BSE NSE
  • Market Cap ₹ 3,376 Cr.
  • Current Price ₹ 2,693
  • High / Low ₹ 3,815 / 2,049
  • Stock P/E 68.6
  • Book Value ₹ 264
  • Dividend Yield 2.30 %
  • ROCE 15.0 %
  • ROE 13.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 40.1% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 17.2%

Cons

  • Stock is trading at 10.2 times its book value
  • Working capital days have increased from 49.6 days to 75.4 days

* 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

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
61.95 69.04 74.90 76.13 84.74 88.78 92.74 81.10 88.01 81.40 92.14 97.15 98.88
50.29 53.86 76.30 58.30 64.69 66.19 67.15 62.07 81.54 65.99 71.32 75.02 82.85
Operating Profit 11.66 15.18 -1.40 17.83 20.05 22.59 25.59 19.03 6.47 15.41 20.82 22.13 16.03
OPM % 18.82% 21.99% -1.87% 23.42% 23.66% 25.44% 27.59% 23.46% 7.35% 18.93% 22.60% 22.78% 16.21%
2.28 12.27 40.55 3.16 2.85 2.41 1.59 4.25 194.83 3.59 5.26 1.83 3.38
Interest 1.94 1.80 1.88 2.23 2.61 2.46 2.18 2.15 2.05 2.22 2.50 3.38 2.79
Depreciation 2.98 3.07 3.14 3.17 3.32 3.44 3.50 3.49 3.43 3.57 3.61 6.12 5.46
Profit before tax 9.02 22.58 34.13 15.59 16.97 19.10 21.50 17.64 195.82 13.21 19.97 14.46 11.16
Tax % 8.43% 17.98% 22.56% 25.40% 25.34% 25.34% 25.35% 25.45% 9.80% 26.12% 24.44% -11.55% 26.16%
8.26 18.52 26.43 11.63 12.67 14.26 16.05 13.15 176.62 9.76 15.09 16.13 8.24
EPS in Rs 6.48 14.54 20.75 9.13 10.11 11.37 12.80 10.49 140.88 7.78 12.04 12.87 6.57
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
112 127 119 125 146 176 181 147 218 305 351 370
91 102 98 104 118 144 151 123 176 252 276 295
Operating Profit 20 25 21 22 27 32 30 24 42 52 74 74
OPM % 18% 20% 18% 17% 19% 18% 17% 16% 19% 17% 21% 20%
1 1 2 3 5 4 5 3 5 59 203 14
Interest 8 8 6 6 5 6 9 10 8 9 9 11
Depreciation 6 7 7 7 7 8 12 12 12 13 14 19
Profit before tax 7 10 10 12 20 22 14 5 27 89 254 59
Tax % 37% 37% 32% 35% 30% 29% 34% 34% 22% 22% 13% 16%
4 7 7 8 14 16 9 3 21 69 220 49
EPS in Rs 4.28 6.58 5.98 6.32 11.72 12.40 7.18 2.66 16.71 55.22 175.52 39.28
Dividend Payout % 32% 28% 23% 22% 20% 19% 26% 52% 18% 4% 36% 12%
Compounded Sales Growth
10 Years: 11%
5 Years: 15%
3 Years: 19%
TTM: 5%
Compounded Profit Growth
10 Years: 22%
5 Years: 40%
3 Years: 32%
TTM: -57%
Stock Price CAGR
10 Years: 22%
5 Years: 91%
3 Years: 53%
1 Year: 6%
Return on Equity
10 Years: 14%
5 Years: 17%
3 Years: 21%
Last Year: 14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 9 9 10 11 11 12 12 12 13 13 13 12
Reserves 40 43 76 105 119 155 158 161 204 241 384 319
59 54 43 40 66 57 90 84 73 83 72 131
31 29 27 27 41 39 41 43 62 77 97 82
Total Liabilities 139 136 156 183 238 263 300 300 352 413 566 544
57 53 59 62 61 95 107 102 103 111 112 173
CWIP 1 2 3 5 24 2 2 1 2 9 34 12
Investments 19 19 32 48 68 80 101 107 138 146 138 165
62 62 62 68 86 86 90 89 109 147 282 194
Total Assets 139 136 156 183 238 263 300 300 352 413 566 544

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
11 20 18 19 15 27 29 27 28 40 80 15
-5 -8 -27 -32 -37 -33 -30 -12 -29 -16 150 -49
-3 -14 8 19 10 7 8 -14 4 -32 -98 -100
Net Cash Flow 3 -2 -2 6 -12 1 7 1 3 -8 131 -134

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 59 52 61 62 71 49 50 79 76 72 54 67
Inventory Days 275 271 297 267 294 251 260 257 178 188 204 218
Days Payable 158 135 139 128 163 129 110 143 132 129 104 99
Cash Conversion Cycle 177 188 219 201 203 172 200 192 122 130 154 186
Working Capital Days 49 47 63 58 58 42 37 87 51 48 26 75
ROCE % 15% 17% 14% 12% 13% 13% 10% 6% 13% 16% 35% 15%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
46.87% 49.07% 49.25% 50.18% 50.22% 50.22% 50.22% 50.22% 50.22% 50.44% 50.44% 50.44%
20.12% 20.11% 12.60% 12.27% 12.50% 12.34% 11.83% 11.46% 11.69% 9.68% 9.33% 8.75%
8.13% 2.39% 2.13% 2.35% 2.33% 1.97% 1.67% 1.63% 1.63% 1.48% 1.71% 2.10%
0.00% 0.06% 0.09% 0.10% 0.10% 0.13% 0.15% 0.11% 0.12% 0.11% 0.11% 0.11%
24.89% 28.36% 35.91% 35.10% 34.85% 35.34% 36.13% 36.58% 36.34% 38.29% 38.42% 38.60%
No. of Shareholders 7,1337,31510,24210,84313,91717,85821,11321,67222,55858,45553,06648,415

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Right Issue

Credit ratings

Concalls