KDDL Ltd

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

KDDL Ltd

₹ 2,998 -0.10%
13 Dec - 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 ₹ 3,758 Cr.
  • Current Price ₹ 2,998
  • High / Low ₹ 3,815 / 2,090
  • Stock P/E 40.3
  • Book Value ₹ 678
  • Dividend Yield 2.07 %
  • ROCE 18.6 %
  • ROE 17.2 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 35.8% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 31.0%

Cons

* 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 Consumer Discretionary BSE SmallCap BSE Allcap

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
193 258 226 247 260 313 299 332 340 372 348 360 396
170 220 195 207 237 257 257 272 277 306 287 305 334
Operating Profit 23 38 31 40 23 56 42 59 62 66 61 55 63
OPM % 12% 15% 14% 16% 9% 18% 14% 18% 18% 18% 17% 15% 16%
3 3 3 3 5 4 7 6 6 8 9 10 14
Interest 6 6 6 6 6 6 6 7 7 6 6 7 7
Depreciation 11 12 12 12 12 12 13 15 17 17 17 19 20
Profit before tax 9 23 16 25 10 42 30 44 45 50 47 39 49
Tax % 28% 29% 29% 29% 35% 26% 29% 25% 27% 26% 26% 29% 28%
7 17 11 18 7 31 21 33 33 37 35 28 36
EPS in Rs 4.71 10.72 7.58 10.36 1.11 17.92 12.88 20.58 20.28 20.64 20.40 13.78 19.59
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
272 335 412 450 453 502 625 652 549 816 1,119 1,391 1,476
252 303 370 417 425 455 556 572 481 704 952 1,137 1,232
Operating Profit 20 32 42 33 28 47 69 80 68 113 168 255 244
OPM % 7% 9% 10% 7% 6% 9% 11% 12% 12% 14% 15% 18% 17%
1 3 2 4 5 5 3 6 19 15 20 29 41
Interest 15 16 18 18 17 15 18 33 30 30 31 33 27
Depreciation 9 8 12 11 12 12 13 48 46 45 49 65 72
Profit before tax -3 11 14 8 4 25 40 5 11 52 108 186 186
Tax % 1% 18% 37% 47% 48% 28% 38% 139% 34% 29% 28% 26%
-3 9 9 4 2 18 25 -2 7 37 77 137 135
EPS in Rs -2.84 8.61 8.74 4.83 1.76 14.27 17.43 -0.46 4.45 25.08 42.75 81.90 74.41
Dividend Payout % -32% 16% 21% 29% 78% 16% 13% -398% 31% 12% 5% 76%
Compounded Sales Growth
10 Years: 15%
5 Years: 17%
3 Years: 36%
TTM: 15%
Compounded Profit Growth
10 Years: 31%
5 Years: 36%
3 Years: 163%
TTM: 3%
Stock Price CAGR
10 Years: 31%
5 Years: 57%
3 Years: 48%
1 Year: 9%
Return on Equity
10 Years: 12%
5 Years: 13%
3 Years: 16%
Last Year: 17%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 9 9 9 10 11 11 12 12 12 13 13 13 12
Reserves 34 39 42 72 96 121 179 174 175 240 444 721 838
108 116 122 118 115 138 154 290 250 265 246 250 321
94 118 145 141 134 156 170 177 175 217 453 652 757
Total Liabilities 245 282 318 342 357 426 515 652 612 734 1,156 1,636 1,929
76 79 74 79 79 84 144 269 246 267 305 350 461
CWIP 1 1 3 3 5 24 7 3 5 2 13 47 27
Investments 1 1 1 1 1 1 1 1 1 2 3 6 6
167 201 241 259 272 317 363 379 359 463 835 1,234 1,435
Total Assets 245 282 318 342 357 426 515 652 612 734 1,156 1,636 1,929

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
8 22 15 6 21 15 8 64 90 42 46 98
-11 -12 -12 -18 -19 -29 -27 -31 -22 -35 -267 66
4 -6 -3 10 13 15 24 -26 -60 14 227 17
Net Cash Flow 1 4 -0 -2 15 0 5 7 8 21 6 181

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 23 23 22 21 21 24 18 16 27 20 20 19
Inventory Days 274 262 257 244 246 243 243 244 254 216 221 225
Days Payable 115 131 129 103 93 104 86 84 98 82 74 57
Cash Conversion Cycle 182 153 150 162 174 163 175 176 183 155 167 187
Working Capital Days 87 70 79 89 91 87 96 95 115 101 99 107
ROCE % 7% 14% 16% 12% 8% 14% 17% 8% 8% 16% 18% 19%

Shareholding Pattern

Numbers in percentages

1 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
46.87% 46.87% 46.87% 49.07% 49.25% 50.18% 50.22% 50.22% 50.22% 50.22% 50.22% 50.44%
20.11% 20.17% 20.12% 20.11% 12.60% 12.27% 12.50% 12.34% 11.83% 11.46% 11.69% 9.68%
8.28% 8.16% 8.13% 2.39% 2.13% 2.35% 2.33% 1.97% 1.67% 1.63% 1.63% 1.48%
0.00% 0.00% 0.00% 0.06% 0.09% 0.10% 0.10% 0.13% 0.15% 0.11% 0.12% 0.11%
24.74% 24.80% 24.89% 28.36% 35.91% 35.10% 34.85% 35.34% 36.13% 36.58% 36.34% 38.29%
No. of Shareholders 7,2546,9497,1337,31510,24210,84313,91717,85821,11321,67222,55858,455

* 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