WEBSITE BSE:543278 NSE : KALYANKJIL 24 Jan, 16:01
Market Cap ₹47291 Cr.
Stock P/E 79.3
P/B 10.8
Current Price ₹458.5
Book Value ₹ 42.3
Face Value 10
52W High ₹794.6
Dividend Yield 0.26%
52W Low ₹ 322.1
Kalyan Jewellers India Ltd designs, manufactures, and sells numerous gold, studded, and different jewellery merchandise. The business enterprise gives gold, diamond, pearl, white gold, gemstone, and platinum jewelries for occasions, inclusive of weddings, as well as for daily-wear motive. It additionally provides chains, earrings, necklaces, rings, bracelets, and bangles. The company offers its merchandise under MUDHRA, NIMAH, ANOKHI, RANG, TEJASVI, ZIAH, LAYA, GLO, CANDERE, VEDHA, APOORVA, HERA, and MUHURAT brands. As of August 10, 2021, it operated 116 showrooms in India; and 30 showrooms inside the Middle East, as well as 786 My Kalyan Grassroots shops. The company also sells its products via an online platform, candere.Com. Kalyan Jewellers India Ltd was founded in 1993 and is based in Thrissur, India.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 9777 | 9589 | 10548 | 9771 | 10101 | 8573 | 10818 | 14071 | 18548 | |
| Other Income | 117 | 42 | 32 | 43 | 80 | 45 | 38 | 38 | 83 | |
| Total Income | 9894 | 9631 | 10580 | 9814 | 10181 | 8619 | 10856 | 14109 | 18631 | |
| Total Expenditure | 9460 | 9011 | 9913 | 9152 | 9302 | 7949 | 9965 | 12907 | 17190 | |
| Operating Profit | 434 | 619 | 667 | 662 | 880 | 670 | 891 | 1203 | 1442 | |
| Interest | 328 | 380 | 318 | 418 | 419 | 405 | 360 | 353 | 379 | |
| Depreciation | 79 | 103 | 113 | 224 | 239 | 225 | 232 | 245 | 274 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33 | 0 | |
| Profit Before Tax | 27 | 136 | 237 | 21 | 221 | 39 | 299 | 572 | 789 | |
| Provision for Tax | -17 | 24 | 82 | 26 | 79 | 45 | 75 | 140 | 193 | |
| Profit After Tax | 44 | 111 | 155 | -5 | 142 | -6 | 224 | 432 | 596 | |
| Adjustments | 0 | 0 | 0 | 0 | 1 | -0 | 0 | 1 | 1 | |
| Profit After Adjustments | 44 | 111 | 155 | -5 | 143 | -6 | 224 | 433 | 597 | |
| Adjusted Earnings Per Share | 0.6 | 1.3 | 1.8 | -0.1 | 1.7 | -0.1 | 2.2 | 4.2 | 5.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 32% | 29% | 14% | 0% |
| Operating Profit CAGR | 20% | 29% | 17% | 0% |
| PAT CAGR | 38% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 27% | 92% | NA% | NA% |
| ROE Average | 15% | 12% | 9% | 7% |
| ROCE Average | 16% | 13% | 12% | 11% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1458 | 1415 | 2044 | 2004 | 2161 | 2826 | 3137 | 3635 | 4189 |
| Minority's Interest | 0 | 0 | -2 | -4 | -3 | 0 | 1 | -0 | -1 |
| Borrowings | 195 | 283 | 179 | 108 | 85 | 20 | 24 | 8 | 0 |
| Other Non-Current Liabilities | -0 | 4 | 26 | 724 | 690 | 600 | 853 | 646 | 1174 |
| Total Current Liabilities | 4382 | 4601 | 5690 | 5197 | 5278 | 5522 | 5182 | 6798 | 8033 |
| Total Liabilities | 6035 | 6304 | 7936 | 8030 | 8211 | 8969 | 9197 | 11086 | 13395 |
| Fixed Assets | 941 | 986 | 1195 | 2090 | 2105 | 1838 | 1860 | 1842 | 2238 |
| Other Non-Current Assets | 282 | 227 | 266 | 227 | 207 | 271 | 495 | 299 | 758 |
| Total Current Assets | 4806 | 5090 | 6475 | 5712 | 5898 | 6860 | 6841 | 8812 | 10265 |
| Total Assets | 6035 | 6304 | 7936 | 8030 | 8211 | 8969 | 9197 | 11086 | 13395 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 118 | 146 | 200 | 178 | 150 | 161 | 365 | 149 | 141 |
| Cash Flow from Operating Activities | 396 | 184 | 922 | 389 | 320 | 629 | 264 | 1013 | 1322 |
| Cash Flow from Investing Activities | -331 | -143 | -643 | -124 | 34 | -217 | 64 | -384 | -137 |
| Cash Flow from Financing Activities | 3 | 14 | -301 | -293 | -343 | -208 | -544 | -638 | -1148 |
| Net Cash Inflow / Outflow | 68 | 55 | -22 | -28 | 11 | 204 | -216 | -8 | 37 |
| Closing Cash & Cash Equivalent | 186 | 200 | 178 | 150 | 161 | 365 | 149 | 141 | 178 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.63 | 1.33 | 1.84 | -0.06 | 1.7 | -0.06 | 2.18 | 4.2 | 5.8 |
| CEPS(Rs) | 1.75 | 2.56 | 3.18 | 2.61 | 4.55 | 2.12 | 4.42 | 6.57 | 8.45 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 1.2 |
| Book NAV/Share(Rs) | 17.86 | 16.86 | 22.93 | 22.46 | 24.33 | 27.44 | 30.46 | 35.29 | 40.56 |
| Core EBITDA Margin(%) | 3.23 | 6.02 | 6.02 | 6.34 | 7.91 | 7.28 | 7.88 | 8.28 | 7.32 |
| EBIT Margin(%) | 3.62 | 5.38 | 5.25 | 4.49 | 6.34 | 5.19 | 6.09 | 6.57 | 6.29 |
| Pre Tax Margin(%) | 0.28 | 1.41 | 2.24 | 0.21 | 2.19 | 0.46 | 2.76 | 4.06 | 4.25 |
| PAT Margin (%) | 0.45 | 1.16 | 1.47 | -0.05 | 1.41 | -0.07 | 2.07 | 3.07 | 3.21 |
| Cash Profit Margin (%) | 1.26 | 2.24 | 2.53 | 2.24 | 3.78 | 2.55 | 4.21 | 4.81 | 4.69 |
| ROA(%) | 0.73 | 1.8 | 2.17 | -0.06 | 1.75 | -0.07 | 2.47 | 4.26 | 4.87 |
| ROE(%) | 3.53 | 8.32 | 9.27 | -0.26 | 7.25 | -0.25 | 7.51 | 12.76 | 15.26 |
| ROCE(%) | 8.62 | 12.58 | 13.44 | 8.81 | 11.05 | 7.41 | 10.38 | 13.56 | 15.94 |
| Receivable days | 1.17 | 0.86 | 3.39 | 6.14 | 6.51 | 6.95 | 3.92 | 4.72 | 5.63 |
| Inventory Days | 145.29 | 153.58 | 158.99 | 177.87 | 166.6 | 213.37 | 187.21 | 166.12 | 150.65 |
| Payable days | 45.8 | 55.68 | 83.39 | 69.47 | 21.25 | 32.01 | 26.93 | 28.43 | 36.15 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 26.97 | 25.06 | 73.8 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 2.48 | 1.93 | 2.99 | 10.55 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.47 | 0.28 |
| EV/Net Sales(x) | 0.3 | 0.29 | 0.2 | 0.4 | 0.38 | 1.08 | 0.8 | 0.95 | 2.5 |
| EV/Core EBITDA(x) | 6.85 | 4.54 | 3.1 | 5.92 | 4.38 | 13.88 | 9.69 | 11.12 | 32.2 |
| Net Sales Growth(%) | 0 | -1.93 | 10 | -7.37 | 3.38 | -15.12 | 26.18 | 30.08 | 31.82 |
| EBIT Growth(%) | 0 | 45.37 | 7.41 | -20.83 | 45.93 | -30.53 | 48.2 | 40.32 | 26.21 |
| PAT Growth(%) | 0 | 150.85 | 39.08 | -103.14 | 3025.06 | -104.27 | 3788.95 | 92.8 | 38.05 |
| EPS Growth(%) | 0 | 110.5 | 39.08 | -103.14 | 3039.94 | -103.59 | 3656.7 | 93.17 | 37.92 |
| Debt/Equity(x) | 1.82 | 1.88 | 1.04 | 1.89 | 1.68 | 1.2 | 1.07 | 0.97 | 0.79 |
| Current Ratio(x) | 1.1 | 1.11 | 1.14 | 1.1 | 1.12 | 1.24 | 1.32 | 1.3 | 1.28 |
| Quick Ratio(x) | 0.21 | 0.2 | 0.26 | 0.23 | 0.22 | 0.28 | 0.2 | 0.26 | 0.24 |
| Interest Cover(x) | 1.08 | 1.36 | 1.75 | 1.05 | 1.53 | 1.1 | 1.83 | 2.62 | 3.08 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.48 | 0.56 | 0.32 | 0.08 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 60.54 | 60.54 | 60.55 | 60.55 | 60.55 | 60.55 | 60.63 | 60.59 | 62.9 | 62.85 |
| FII | 2.75 | 28.73 | 29.65 | 27.09 | 26.56 | 26.21 | 21.11 | 21.19 | 15.75 | 16.37 |
| DII | 2.58 | 2.89 | 2.63 | 5.17 | 4.86 | 5.48 | 11 | 11.76 | 13.74 | 13.58 |
| Public | 34.13 | 7.84 | 7.17 | 7.19 | 8.03 | 7.76 | 7.26 | 6.46 | 7.62 | 7.21 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 62.36 | 62.36 | 62.37 | 62.37 | 62.37 | 62.37 | 62.45 | 62.44 | 64.86 | 64.82 |
| FII | 2.83 | 29.59 | 30.54 | 27.9 | 27.36 | 27 | 21.75 | 21.84 | 16.24 | 16.88 |
| DII | 2.66 | 2.98 | 2.71 | 5.33 | 5 | 5.64 | 11.33 | 12.12 | 14.17 | 14 |
| Public | 35.16 | 8.08 | 7.38 | 7.41 | 8.27 | 7.99 | 7.48 | 6.66 | 7.86 | 7.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 103.01 | 103.01 | 103.01 | 103.01 | 103.01 | 103.01 | 103.01 | 103.06 | 103.12 | 103.14 |
Pros
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.
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
