Kewal Kiran Clothing Ltd

Kewal Kiran Clothing Ltd

₹ 695 -0.07%
22 Apr 11:19 a.m.
About

Kewal Kiran Clothing Limited was incorporated in 1992. The Company is engaged in manufacturing, marketing and retailing of branded readymade garments and finished accessories. The company has consumers in Asia, Middle East and CIS (Commonwealth of Independent States). Its registered office is in Mumbai. [1][2]

Key Points

Brand Portfolio[1]
Killer - Flagship Brand catering to Premium Luxury segment
Easies - Premium Mid Market Segment Brand
Lawman Pg3 - Fashion/Partywear Brand Focused on Mid Market Segment
Integriti - Targeted Premium Mass Market Brand
Desi Belle - Focused Women Wear Brand
Junior Killer - Focused Kids wear Brand

  • Market Cap 4,283 Cr.
  • Current Price 695
  • High / Low 827 / 427
  • Stock P/E 28.9
  • Book Value 100
  • Dividend Yield 0.72 %
  • ROCE 26.2 %
  • ROE 21.8 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company has been maintaining a healthy dividend payout of 104%
  • Debtor days have improved from 113 to 79.6 days.

Cons

  • The company has delivered a poor sales growth of 11.1% over past five 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
118 111 92 175 171 170 155 226 199 199 178 262 200
105 101 84 143 144 138 125 176 166 160 144 201 161
Operating Profit 13 10 8 32 28 32 29 50 34 39 34 62 39
OPM % 11% 9% 9% 18% 16% 19% 19% 22% 17% 20% 19% 24% 19%
4 3 4 6 4 4 0 6 7 8 11 8 9
Interest 1 1 1 1 1 1 1 1 2 2 2 1 1
Depreciation 2 2 2 2 2 2 2 2 2 2 2 3 3
Profit before tax 15 11 9 35 29 33 26 52 36 42 41 66 44
Tax % 27% 18% 2% 24% 25% 25% 18% 25% 25% 26% 18% 25% 25%
11 9 9 27 21 25 22 39 27 31 34 50 33
EPS in Rs 1.76 1.40 1.39 4.36 3.46 4.01 3.50 6.34 4.37 5.11 5.47 8.06 5.39
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
87 444 466 460 503 530 303 608 779 841
68 340 368 362 391 435 284 508 628 667
Operating Profit 20 104 99 98 112 95 19 100 152 174
OPM % 23% 23% 21% 21% 22% 18% 6% 16% 19% 21%
1 7 17 21 22 18 17 17 20 36
Interest 1 3 3 5 7 9 7 5 6 6
Depreciation 2 4 5 6 8 8 7 7 9 10
Profit before tax 18 104 108 108 119 96 23 105 157 194
Tax % 34% 34% 31% 33% 33% 24% 12% 22% 24%
12 68 75 73 80 73 20 82 119 148
EPS in Rs 11.03 12.10 11.88 13.03 11.86 3.21 13.25 19.31 24.03
Dividend Payout % 12% 109% 31% 56% 52% 73% 143% 143% 26%
Compounded Sales Growth
10 Years: %
5 Years: 11%
3 Years: 14%
TTM: 12%
Compounded Profit Growth
10 Years: %
5 Years: 9%
3 Years: 15%
TTM: 32%
Stock Price CAGR
10 Years: 11%
5 Years: 21%
3 Years: 60%
1 Year: 63%
Return on Equity
10 Years: %
5 Years: 16%
3 Years: 15%
Last Year: 22%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 9 12 12 12 12 12 12 62 62 62
Reserves 28 286 362 387 418 434 421 416 485 556
16 29 41 48 93 88 50 82 66 65
493 96 98 109 122 102 100 183 204 199
Total Liabilities 546 424 513 556 645 636 582 743 817 882
18 60 65 70 82 83 82 86 109 113
CWIP 8 3 7 9 2 3 1 1 1 2
Investments 2 160 205 230 235 195 131 140 152 169
518 202 236 248 325 356 368 516 554 598
Total Assets 546 424 513 556 645 636 582 743 817 882

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-4 47 80 56 -0 51 97 57 75
-12 10 -9 -14 3 46 62 -2 -18
496 -79 -27 -46 -11 -70 -85 -32 -52
Net Cash Flow 480 -22 43 -4 -8 26 74 23 5

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 55 90 83 96 129 118 158 103 80
Inventory Days 179 156 128 146 262 267 168 376 493
Days Payable 93 131 99 120 141 148 122 178 143
Cash Conversion Cycle 142 114 112 121 250 237 205 301 430
Working Capital Days -1,933 75 51 62 111 122 116 72 73
ROCE % 30% 26% 26% 20% 6% 19% 26%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.25% 74.25% 74.25% 74.25% 74.25% 74.25% 74.25% 74.26% 74.26% 74.26% 74.26% 74.26%
9.46% 9.51% 1.33% 1.66% 1.87% 3.95% 3.48% 2.44% 2.62% 2.60% 2.53% 2.10%
10.78% 9.76% 6.01% 6.01% 5.90% 5.60% 5.76% 5.95% 6.53% 7.99% 8.61% 8.85%
5.51% 6.48% 18.40% 18.08% 17.98% 16.21% 16.51% 17.34% 16.58% 15.14% 14.59% 14.80%
No. of Shareholders 6,6838,49731,34729,02625,40625,66235,08330,94229,34230,26332,01633,372

* 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

Concalls