Nifty
:
23727.65
Sensex
:
78472.87
-25.80 (-0.11%)
-67.30 (-0.09%)
Nifty
Sensex
:
:
23727.65
78472.87
-25.80 (-0.11%)
-67.30 (-0.09%)

Kewal Kiran Clothing Ltd.

Apparel Retailing

Rating :
N/A

BSE: 532732 | NSE: KKCL

NSE BSE
596.95
24-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  599.05
  •  599.95
  •  584.10
  •  598.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  36770
  •  218.10
  •  801.00
  •  584.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,674.71
  • 22.71
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,573.15
  • 0.34%
  • 4.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.26%
  • 1.69%
  • 13.15%
  • FII
  • DII
  • Others
  • 2.81%
  • 5.95%
  • 2.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.52
  • 10.19
  • 12.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.94
  • 12.55
  • 11.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.84
  • 16.10
  • 23.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.31
  • 27.29
  • 27.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.51
  • 4.33
  • 5.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.43
  • 17.58
  • 18.01

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
25.07
26.6
28.45
31.8
P/E Ratio
23.7
23.22
21.71
19.43
Revenue
855
993
1181
1316
EBITDA
177
193
223
250
Net Income
154
138
158
178
ROA
18.7
P/Bk Ratio
4.97
4.85
4.27
3.76
ROE
11.51
FCFF
48.26
FCFF Yield
1.12

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
308.23
262.48
17.43%
151.25
178.40
-15.22%
219.42
199.48
10.00%
200.20
199.09
0.56%
Expenses
244.28
200.74
21.69%
123.68
144.26
-14.27%
177.01
160.47
10.31%
161.35
165.53
-2.53%
EBITDA
63.95
61.74
3.58%
27.57
34.14
-19.24%
42.41
39.01
8.72%
38.85
33.56
15.76%
EBIDTM
20.75%
23.52%
18.23%
19.14%
19.33%
19.56%
19.41%
16.86%
Other Income
34.25
8.26
314.65%
10.80
11.15
-3.14%
8.59
7.50
14.53%
9.26
6.51
42.24%
Interest
2.75
1.15
139.13%
0.73
1.50
-51.33%
0.56
1.81
-69.06%
1.15
1.70
-32.35%
Depreciation
9.25
2.70
242.59%
2.84
2.47
14.98%
2.57
2.36
8.90%
2.63
2.26
16.37%
PBT
86.20
66.15
30.31%
34.80
41.32
-15.78%
47.87
42.34
13.06%
44.33
36.11
22.76%
Tax
18.55
16.46
12.70%
9.57
7.61
25.76%
10.00
10.83
-7.66%
11.09
9.19
20.67%
PAT
67.65
49.69
36.14%
25.23
33.71
-25.16%
37.87
31.51
20.18%
33.24
26.92
23.48%
PATM
21.95%
18.93%
16.68%
18.90%
17.26%
15.80%
16.60%
13.52%
EPS
10.63
8.06
31.89%
4.09
5.47
-25.23%
6.14
5.11
20.16%
5.39
4.36
23.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Net Sales
879.10
860.50
779.45
607.61
302.73
529.67
502.89
460.47
466.50
466.80
26.27
Net Sales Growth
4.72%
10.40%
28.28%
100.71%
-42.85%
5.33%
9.21%
-1.29%
-0.06%
1676.93%
 
Cost Of Goods Sold
419.16
384.65
319.86
245.63
143.43
178.11
159.01
162.74
169.28
162.73
8.17
Gross Profit
459.94
475.84
459.60
361.98
159.30
351.56
343.87
297.73
297.22
304.06
18.09
GP Margin
52.32%
55.30%
58.96%
59.57%
52.62%
66.37%
68.38%
64.66%
63.71%
65.14%
68.86%
Total Expenditure
706.32
688.75
627.54
507.58
284.07
434.57
390.55
362.25
367.79
362.80
20.05
Power & Fuel Cost
-
13.32
16.93
13.02
5.05
8.63
8.69
7.81
8.04
8.38
0.00
% Of Sales
-
1.55%
2.17%
2.14%
1.67%
1.63%
1.73%
1.70%
1.72%
1.80%
0%
Employee Cost
-
105.31
97.86
79.77
52.64
71.45
75.12
65.07
59.21
51.07
4.65
% Of Sales
-
12.24%
12.56%
13.13%
17.39%
13.49%
14.94%
14.13%
12.69%
10.94%
17.70%
Manufacturing Exp.
-
90.18
112.77
100.43
32.04
76.02
74.26
69.10
73.36
68.19
2.87
% Of Sales
-
10.48%
14.47%
16.53%
10.58%
14.35%
14.77%
15.01%
15.73%
14.61%
10.93%
General & Admin Exp.
-
47.03
37.15
31.68
23.13
42.48
31.80
27.96
23.87
24.35
1.64
% Of Sales
-
5.47%
4.77%
5.21%
7.64%
8.02%
6.32%
6.07%
5.12%
5.22%
6.24%
Selling & Distn. Exp.
-
33.83
35.84
26.87
17.94
54.64
36.25
25.66
30.26
45.59
2.72
% Of Sales
-
3.93%
4.60%
4.42%
5.93%
10.32%
7.21%
5.57%
6.49%
9.77%
10.35%
Miscellaneous Exp.
-
14.43
7.12
10.17
9.82
3.24
5.43
3.91
3.77
2.49
2.72
% Of Sales
-
1.68%
0.91%
1.67%
3.24%
0.61%
1.08%
0.85%
0.81%
0.53%
0%
EBITDA
172.78
171.75
151.91
100.03
18.66
95.10
112.34
98.22
98.71
104.00
6.22
EBITDA Margin
19.65%
19.96%
19.49%
16.46%
6.16%
17.95%
22.34%
21.33%
21.16%
22.28%
23.68%
Other Income
62.90
42.27
20.22
17.02
17.04
17.53
21.98
21.09
17.61
7.01
0.60
Interest
5.19
4.36
6.39
4.53
6.81
8.81
6.89
4.98
3.27
3.33
0.87
Depreciation
17.29
10.37
8.73
7.03
6.70
8.23
8.06
5.77
4.76
4.16
1.06
PBT
213.20
199.29
157.01
105.50
22.20
95.59
119.36
108.55
108.29
103.51
4.88
Tax
49.21
45.15
37.85
23.69
2.78
22.55
39.05
35.30
33.70
35.58
1.16
Tax Rate
23.08%
22.66%
24.11%
22.45%
12.52%
23.59%
32.72%
32.52%
31.12%
34.37%
23.77%
PAT
163.99
154.08
119.02
81.63
19.42
73.04
80.32
73.25
74.59
67.93
3.72
PAT before Minority Interest
161.87
154.08
119.02
81.63
19.42
73.04
80.32
73.25
74.59
67.93
3.72
Minority Interest
-2.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
18.65%
17.91%
15.27%
13.43%
6.41%
13.79%
15.97%
15.91%
15.99%
14.55%
14.16%
PAT Growth
15.62%
29.46%
45.80%
320.34%
-73.41%
-9.06%
9.65%
-1.80%
9.80%
1,726.08%
 
EPS
26.62
25.01
19.32
13.25
3.15
11.86
13.04
11.89
12.11
11.03
0.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Shareholder's Funds
675.74
547.01
478.04
432.84
445.92
430.00
399.19
374.11
298.74
8.56
Share Capital
61.63
61.63
61.63
12.32
12.32
12.32
12.32
12.32
12.32
1.00
Total Reserves
614.11
485.38
416.42
420.52
433.59
417.67
386.87
361.79
286.41
7.56
Non-Current Liabilities
18.63
12.65
4.09
6.06
10.04
6.88
6.26
1.20
16.64
15.19
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.43
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.77
Long Term Provisions
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.00
0.00
Current Liabilities
142.86
256.85
260.46
143.32
180.47
208.34
150.95
137.42
107.86
5.49
Trade Payables
43.62
48.10
53.43
36.52
49.80
44.73
43.51
39.47
46.89
0.00
Other Current Liabilities
57.16
62.42
41.30
27.88
22.62
39.41
36.10
35.54
13.75
5.49
Short Term Borrowings
2.48
50.82
76.60
46.44
88.01
93.46
48.30
40.51
28.89
0.00
Short Term Provisions
39.61
95.51
89.13
32.48
20.04
30.73
23.04
21.91
18.34
0.00
Total Liabilities
837.23
816.51
742.59
582.22
636.43
645.22
556.40
512.73
423.24
29.25
Net Block
115.90
107.96
84.72
81.00
81.24
80.92
68.06
62.95
59.98
7.86
Gross Block
167.44
150.18
118.77
108.60
103.87
98.59
78.24
67.67
104.29
11.60
Accumulated Depreciation
51.54
42.22
34.06
27.60
22.63
17.67
10.18
4.72
44.31
3.74
Non Current Assets
153.19
158.83
124.43
126.63
150.24
233.23
220.31
207.96
128.06
9.83
Capital Work in Progress
0.00
1.27
0.88
0.97
2.86
2.24
9.24
7.27
2.64
1.97
Non Current Investment
20.96
25.49
22.00
23.12
59.28
145.84
138.18
130.50
56.35
0.00
Long Term Loans & Adv.
14.68
12.82
3.74
6.94
6.66
3.60
2.53
4.67
9.02
0.00
Other Non Current Assets
0.41
10.03
11.81
14.60
0.19
0.63
2.31
2.56
0.07
0.00
Current Assets
684.04
657.68
618.17
455.59
486.19
411.99
336.09
304.79
295.18
19.40
Current Investments
155.85
126.93
118.48
108.96
136.74
90.81
93.30
75.83
103.17
0.00
Inventories
82.01
165.59
112.99
50.57
90.03
83.10
52.85
51.26
55.73
2.84
Sundry Debtors
202.78
169.92
170.92
131.03
170.92
177.67
120.72
106.15
108.97
3.54
Cash & Bank
219.16
170.51
196.95
153.74
80.20
53.29
62.49
66.44
21.23
3.07
Other Current Assets
24.24
20.53
4.04
3.02
8.28
7.13
6.73
5.10
6.08
9.95
Short Term Loans & Adv.
5.92
4.20
14.79
8.27
6.31
5.45
4.93
3.73
2.71
9.95
Net Current Assets
541.18
400.82
357.71
312.27
305.72
203.66
185.14
167.36
187.32
13.91
Total Assets
837.23
816.51
742.60
582.22
636.43
645.22
556.40
512.75
423.24
29.25

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
135.85
75.08
56.90
96.71
50.94
-0.37
55.59
80.11
46.87
PBT
199.23
156.87
105.32
22.58
95.58
119.33
108.49
108.24
103.51
Adjustment
-13.69
-0.18
1.55
3.93
2.04
-3.56
-9.98
-7.82
0.37
Changes in Working Capital
-10.12
-46.65
-26.48
73.92
-23.72
-78.13
-12.44
9.24
-25.19
Cash after chg. in Working capital
175.41
110.04
80.39
100.43
73.90
37.65
86.06
109.66
78.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.56
-34.96
-23.49
-3.73
-22.96
-38.02
-30.47
-29.55
-31.82
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-9.98
-17.87
-2.10
62.44
45.92
2.78
-14.04
-9.30
9.86
Net Fixed Assets
-15.99
-24.01
-10.08
-2.84
-5.90
-13.35
-12.54
31.97
Net Investments
-27.46
-12.08
-13.57
64.32
40.61
-5.20
-25.21
-45.29
Others
33.47
18.22
21.55
0.96
11.21
21.33
23.71
4.02
Cash from Financing Activity
-66.39
-52.41
-32.21
-85.21
-70.36
-10.75
-45.57
-27.37
-78.84
Net Cash Inflow / Outflow
59.48
4.80
22.59
73.93
26.50
-8.34
-4.02
43.44
-22.11
Opening Cash & Equivalents
154.59
149.79
127.20
79.71
53.21
61.54
65.56
22.15
42.29
Closing Cash & Equivalent
214.07
154.59
149.79
153.64
79.71
53.21
61.54
65.56
20.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 05
Book Value (Rs.)
109.65
88.76
77.57
70.24
72.36
348.88
323.89
303.54
242.38
21.36
ROA
18.63%
15.27%
12.32%
3.19%
11.40%
13.37%
13.70%
15.94%
30.03%
14.91%
ROE
25.20%
23.22%
17.92%
4.42%
16.68%
19.37%
18.95%
22.17%
44.22%
56.05%
ROCE
31.91%
28.33%
21.25%
5.73%
19.75%
26.01%
26.34%
30.06%
60.82%
28.62%
Fixed Asset Turnover
6.35
7.41
5.34
2.85
5.23
5.69
6.33
5.55
8.07
2.41
Receivable days
67.46
62.42
90.69
182.03
120.11
108.28
89.60
82.29
43.90
43.88
Inventory Days
44.81
51.02
49.13
84.76
59.65
49.34
41.12
40.93
22.85
36.38
Payable days
43.51
57.93
66.83
109.83
96.86
42.20
44.75
44.88
25.08
0.00
Cash Conversion Cycle
68.76
55.51
72.99
156.97
82.90
115.42
85.97
78.33
41.66
80.26
Total Debt/Equity
0.00
0.09
0.16
0.11
0.20
0.22
0.12
0.11
0.10
1.78
Interest Cover
46.70
25.57
24.27
4.26
11.85
18.31
22.78
34.10
32.04
6.60

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Kewal Kiran Clothing - Quarterly Results
    25th Oct 2024, 18:22 PM

    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.