Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Diamond & Jewellery

Rating :
N/A

BSE: 543278 | NSE: KALYANKJIL

542.40
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  564.00
  •  569.50
  •  538.10
  •  567.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23885400
  •  132069.22
  •  795.40
  •  336.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 50,003.99
  • 75.22
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 52,141.16
  • 0.25%
  • 10.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.85%
  • 0.70%
  • 6.08%
  • FII
  • DII
  • Others
  • 16.37%
  • 12.53%
  • 1.47%

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
  • -
  • -
  • 48.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.29

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
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
7,286.88
5,223.08
39.51%
6,065.48
4,414.54
37.40%
5,535.48
4,375.74
26.50%
4,534.93
3,381.80
34.10%
Expenses
6,848.06
4,853.26
41.10%
5,738.24
4,100.88
39.93%
5,159.45
4,052.80
27.31%
4,228.69
3,125.09
35.31%
EBITDA
438.82
369.81
18.66%
327.24
313.66
4.33%
376.03
322.95
16.44%
306.24
256.71
19.29%
EBIDTM
6.02%
7.08%
5.40%
7.11%
6.79%
7.38%
6.75%
7.59%
Other Income
31.31
20.13
55.54%
25.99
13.13
97.94%
22.16
11.65
90.21%
28.80
14.62
96.99%
Interest
87.62
81.66
7.30%
90.32
81.70
10.55%
85.22
82.06
3.85%
77.81
80.19
-2.97%
Depreciation
88.96
69.73
27.58%
84.97
66.94
26.93%
75.47
64.07
17.79%
73.56
63.20
16.39%
PBT
293.56
238.55
23.06%
177.95
178.14
-0.11%
237.49
188.46
26.02%
183.67
94.70
93.95%
Tax
74.88
58.18
28.70%
47.62
43.27
10.05%
59.93
44.91
33.44%
46.17
24.90
85.42%
PAT
218.68
180.37
21.24%
130.33
134.87
-3.37%
177.56
143.55
23.69%
137.49
69.80
96.98%
PATM
3.00%
3.45%
2.15%
3.06%
3.21%
3.28%
3.03%
2.06%
EPS
2.12
1.75
21.14%
1.27
1.31
-3.05%
1.72
1.40
22.86%
1.34
0.68
97.06%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Net Sales
23,422.77
18,548.29
14,071.45
10,817.93
8,573.31
10,100.92
9,834.32
Net Sales Growth
34.65%
31.82%
30.08%
26.18%
-15.12%
2.71%
 
Cost Of Goods Sold
20,303.05
15,834.59
11,872.23
9,126.29
7,114.11
8,391.77
8,506.66
Gross Profit
3,119.72
2,713.69
2,199.22
1,691.65
1,459.19
1,709.15
1,327.66
GP Margin
13.32%
14.63%
15.63%
15.64%
17.02%
16.92%
13.50%
Total Expenditure
21,974.44
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
1,448.33
1,358.60
1,164.95
852.51
624.37
799.42
322.93
EBITDA Margin
6.18%
7.32%
8.28%
7.88%
7.28%
7.91%
3.28%
Other Income
108.26
83.13
37.89
38.29
45.37
80.10
110.80
Interest
340.97
378.59
353.48
360.37
405.48
419.46
329.01
Depreciation
322.96
274.30
244.58
231.58
224.90
239.17
78.74
PBT
892.67
788.83
604.77
298.86
39.36
220.89
25.97
Tax
228.60
192.54
139.59
74.83
45.43
78.61
-17.43
Tax Rate
25.61%
24.41%
24.42%
25.04%
115.42%
35.59%
-67.12%
PAT
664.06
597.34
433.10
224.21
-6.30
143.00
43.40
PAT before Minority Interest
664.80
596.28
431.93
224.03
-6.07
142.28
43.40
Minority Interest
0.74
1.06
1.17
0.18
-0.23
0.72
0.00
PAT Margin
2.84%
3.22%
3.08%
2.07%
-0.07%
1.42%
0.44%
PAT Growth
25.63%
37.92%
93.17%
-
-
229.49%
 
EPS
6.44
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 reports 21% rise in Q3 consolidated net profit
    31st Jan 2025, 15:52 PM

    Total consolidated income of the company increased by 39.58% at Rs 7318.20 crore for Q3FY25

    Read More
  • Kalyan Jewell.India - Quarterly Results
    30th Jan 2025, 17:34 PM

    Read More
  • Kalyan Jewellers India reports consolidated revenue growth of 39% in Q3FY25
    7th Jan 2025, 11:41 AM

    The company has launched 24 Kalyan showrooms in India during the recently concluded quarter

    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.