Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Diamond & Jewellery

Rating :
N/A

BSE: 543278 | NSE: KALYANKJIL

719.20
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  744.50
  •  747.85
  •  715.35
  •  742.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3319528
  •  24127.09
  •  786.25
  •  321.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 74,185.99
  • 118.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 76,323.17
  • 0.17%
  • 17.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.90%
  • 0.71%
  • 6.47%
  • FII
  • DII
  • Others
  • 15.74%
  • 12.61%
  • 1.57%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.03
  • 12.92
  • 19.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.79
  • 11.19
  • 9.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.73
  • 33.10
  • 38.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 32.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 22.62

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
5.8
7.65
11.28
14.63
P/E Ratio
120.28
91.18
61.85
47.69
Revenue
18473
24613
31968
40055
EBITDA
1281
1614
2069
2554
Net Income
597
792
1162
1517
ROA
5.1
5.7
7.2
8.7
P/Bk Ratio
17.15
14.79
12.25
10.16
ROE
15.27
17.45
21.35
22.53
FCFF
751.39
1076.64
1676.7
1766.93
FCFF Yield
0.99
1.42
2.21
2.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
6,065.48
4,414.54
37.40%
5,535.48
4,375.74
26.50%
4,534.93
3,381.80
34.10%
5,223.08
3,884.10
34.47%
Expenses
5,738.24
4,100.88
39.93%
5,159.45
4,052.80
27.31%
4,228.69
3,125.09
35.31%
4,853.26
3,557.09
36.44%
EBITDA
327.24
313.66
4.33%
376.03
322.95
16.44%
306.24
256.71
19.29%
369.81
327.00
13.09%
EBIDTM
5.40%
7.11%
6.79%
7.38%
6.75%
7.59%
7.08%
8.42%
Other Income
25.99
13.13
97.94%
22.16
11.65
90.21%
28.80
14.62
96.99%
20.13
6.89
192.16%
Interest
90.32
81.70
10.55%
85.22
82.06
3.85%
77.81
80.19
-2.97%
81.66
77.23
5.74%
Depreciation
84.97
66.94
26.93%
75.47
64.07
17.79%
73.56
63.20
16.39%
69.73
62.08
12.32%
PBT
177.95
178.14
-0.11%
237.49
188.46
26.02%
183.67
94.70
93.95%
238.55
194.58
22.60%
Tax
47.62
43.27
10.05%
59.93
44.91
33.44%
46.17
24.90
85.42%
58.18
46.14
26.09%
PAT
130.33
134.87
-3.37%
177.56
143.55
23.69%
137.49
69.80
96.98%
180.37
148.44
21.51%
PATM
2.15%
3.06%
3.21%
3.28%
3.03%
2.06%
3.45%
3.82%
EPS
1.27
1.31
-3.05%
1.72
1.40
22.86%
1.34
0.68
97.06%
1.75
1.44
21.53%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Net Sales
21,358.97
18,548.29
14,071.45
10,817.93
8,573.31
10,100.92
9,834.32
Net Sales Growth
33.03%
31.82%
30.08%
26.18%
-15.12%
2.71%
 
Cost Of Goods Sold
18,377.56
15,834.59
11,872.23
9,126.29
7,114.11
8,391.77
8,506.66
Gross Profit
2,981.41
2,713.69
2,199.22
1,691.65
1,459.19
1,709.15
1,327.66
GP Margin
13.96%
14.63%
15.63%
15.64%
17.02%
16.92%
13.50%
Total Expenditure
19,979.64
17,189.69
12,906.50
9,965.42
7,948.94
9,301.50
9,511.39
Power & Fuel Cost
-
53.98
46.69
35.69
29.81
38.65
35.52
% Of Sales
-
0.29%
0.33%
0.33%
0.35%
0.38%
0.36%
Employee Cost
-
606.37
440.57
354.27
331.53
357.23
303.57
% Of Sales
-
3.27%
3.13%
3.27%
3.87%
3.54%
3.09%
Manufacturing Exp.
-
73.96
65.19
49.18
39.38
53.66
0.86
% Of Sales
-
0.40%
0.46%
0.45%
0.46%
0.53%
0.01%
General & Admin Exp.
-
168.83
132.71
95.36
94.89
120.83
172.46
% Of Sales
-
0.91%
0.94%
0.88%
1.11%
1.20%
1.75%
Selling & Distn. Exp.
-
410.33
308.09
248.18
157.24
292.56
320.14
% Of Sales
-
2.21%
2.19%
2.29%
1.83%
2.90%
3.26%
Miscellaneous Exp.
-
41.64
41.03
56.45
181.97
46.81
172.18
% Of Sales
-
0.22%
0.29%
0.52%
2.12%
0.46%
1.75%
EBITDA
1,379.32
1,358.60
1,164.95
852.51
624.37
799.42
322.93
EBITDA Margin
6.46%
7.32%
8.28%
7.88%
7.28%
7.91%
3.28%
Other Income
97.08
83.13
37.89
38.29
45.37
80.10
110.80
Interest
335.01
378.59
353.48
360.37
405.48
419.46
329.01
Depreciation
303.73
274.30
244.58
231.58
224.90
239.17
78.74
PBT
837.66
788.83
604.77
298.86
39.36
220.89
25.97
Tax
211.90
192.54
139.59
74.83
45.43
78.61
-17.43
Tax Rate
25.30%
24.41%
24.42%
25.04%
115.42%
35.59%
-67.12%
PAT
625.75
597.34
433.10
224.21
-6.30
143.00
43.40
PAT before Minority Interest
626.59
596.28
431.93
224.03
-6.07
142.28
43.40
Minority Interest
0.84
1.06
1.17
0.18
-0.23
0.72
0.00
PAT Margin
2.93%
3.22%
3.08%
2.07%
-0.07%
1.42%
0.44%
PAT Growth
25.99%
37.92%
93.17%
-
-
229.49%
 
EPS
6.07
5.79
4.20
2.17
-0.06
1.39
0.42

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
4,189.06
3,634.71
3,137.03
2,826.03
2,161.11
Share Capital
1,030.05
1,030.05
1,030.05
1,030.05
958.29
Total Reserves
3,147.99
2,604.66
2,106.97
1,795.98
1,202.82
Non-Current Liabilities
1,174.32
653.55
877.31
620.55
774.82
Secured Loans
0.00
7.77
24.27
20.15
84.84
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
238.93
37.65
331.27
34.21
30.68
Current Liabilities
8,032.79
6,798.40
5,181.82
5,521.91
5,277.68
Trade Payables
1,944.15
1,192.69
656.59
690.11
557.56
Other Current Liabilities
2,307.95
1,660.10
1,206.87
1,407.43
1,167.88
Short Term Borrowings
3,309.43
3,482.14
3,303.42
3,198.31
3,505.35
Short Term Provisions
471.27
463.47
14.94
226.06
46.89
Total Liabilities
13,394.88
11,086.43
9,197.10
8,968.99
8,210.58
Net Block
2,237.92
1,841.75
1,860.29
1,837.55
2,104.94
Gross Block
3,295.63
2,636.52
2,506.45
2,513.34
2,585.68
Accumulated Depreciation
1,057.57
794.76
646.16
675.79
480.73
Non Current Assets
2,995.86
2,140.91
2,355.75
2,108.79
2,312.19
Capital Work in Progress
48.84
20.49
2.13
53.06
24.45
Non Current Investment
4.40
4.35
0.60
61.14
62.23
Long Term Loans & Adv.
366.58
138.16
429.43
123.44
114.53
Other Non Current Assets
276.98
75.02
2.16
33.61
6.04
Current Assets
10,265.11
8,811.61
6,841.35
6,860.19
5,898.39
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
8,297.57
7,013.88
5,794.26
5,303.09
4,720.34
Sundry Debtors
328.32
244.23
119.47
112.66
213.65
Cash & Bank
975.10
981.88
777.20
1,096.62
750.14
Other Current Assets
664.12
50.95
25.02
23.64
214.26
Short Term Loans & Adv.
593.73
520.68
125.41
324.18
152.58
Net Current Assets
2,232.32
2,013.21
1,659.53
1,338.28
620.71
Total Assets
13,260.97
10,952.52
9,197.10
8,968.98
8,210.58

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
1,321.80
1,013.37
264.10
628.91
319.73
PBT
788.83
571.52
298.86
39.36
220.89
Adjustment
556.12
528.43
525.28
710.60
526.64
Changes in Working Capital
203.10
42.42
-407.12
-64.11
-421.30
Cash after chg. in Working capital
1,548.04
1,142.37
417.02
685.85
326.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-226.24
-129.00
-152.91
-56.94
-6.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-136.98
-383.90
63.57
-217.28
34.33
Net Fixed Assets
-552.48
-24.56
88.69
-43.37
Net Investments
-5.81
0.00
48.39
-480.69
Others
421.31
-359.34
-73.51
306.78
Cash from Financing Activity
-1,148.01
-637.59
-543.51
-207.64
-343.29
Net Cash Inflow / Outflow
36.80
-8.12
-215.83
203.99
10.76
Opening Cash & Equivalents
140.91
149.02
364.86
160.87
150.10
Closing Cash & Equivalent
177.71
140.91
149.02
364.86
160.87

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
40.56
35.29
30.45
27.44
24.33
ROA
4.87%
4.26%
2.47%
-0.07%
1.75%
ROE
15.26%
12.76%
7.51%
-0.25%
7.25%
ROCE
15.94%
13.56%
10.38%
7.41%
11.05%
Fixed Asset Turnover
6.25
5.47
4.31
3.36
4.00
Receivable days
5.63
4.72
3.92
6.95
6.51
Inventory Days
150.65
166.12
187.21
213.37
166.60
Payable days
36.15
28.43
26.93
32.01
19.29
Cash Conversion Cycle
120.13
142.41
164.20
188.31
153.82
Total Debt/Equity
0.79
0.97
1.07
1.20
1.68
Interest Cover
3.08
2.62
1.83
1.10
1.53

News Update:


  • Kalyan Jewellers India reports consolidated revenue growth of around 37% in Q2FY25
    7th Oct 2024, 15:45 PM

    In the Middle East, the company witnessed revenue growth of around 24% when compared to the same period in the previous financial year

    Read More

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