Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹3529 Cr.
Stock P/E
24.8
P/B
3.3
Current Price
₹2869.3
Book Value
₹ 878.2
Face Value
10
52W High
₹3070
52W Low
₹ 1976.3
Dividend Yield
0.8%

KDDL Overview

Business

KDDL Ltd. is an Indian company primarily engaged in the manufacturing, assembly, and marketing of watches and watch components. It operates through two main verticals: luxury watch retail and precision engineering. The company owns and markets its own watch brands (e.g., Favre Leuba) and is a significant player in the luxury watch retail segment through its subsidiary, Ethos Limited, which is India's largest retailer of luxury and premium watches. KDDL also leverages its manufacturing expertise to produce high-precision components for various industries including aerospace, automotive, medical devices, and other high-tech applications. The company generates revenue from the sale of watches and accessories through its retail stores and online channels, as well as from manufacturing and supplying precision engineering components.

Revenue Mix

KDDL Ltd. primarily operates under two core segments:

Watches & Accessories: This segment includes the manufacturing and marketing of its own watch brands (e.g., Favre Leuba) and, more significantly, the multi-brand luxury watch retail business operated under Ethos Limited. Ethos sells a wide range of international and domestic luxury watch brands through its boutiques and online platform.

Precision Engineering: This segment focuses on manufacturing high-precision components, sub-assemblies, and tools for various non-watch industries such as aerospace, medical, automotive, and other industrial applications, leveraging its advanced machining capabilities.

While specific revenue contributions vary, the Watches & Accessories segment, particularly through Ethos, typically accounts for a substantial majority of the company's revenue. The Precision Engineering segment offers diversification and caters to high-value industrial clients.

Industry

Watches & Accessories Industry: The Indian watch market is diverse, characterized by a mix of international luxury brands, established domestic players (e.g., Titan Company Ltd.), and a growing preference for premium and luxury segments driven by increasing disposable incomes. The market is increasingly organized, with strong growth in both physical retail and e-commerce.

KDDL's Positioning: KDDL holds a strong position in the organized luxury watch retail segment through Ethos, which is a market leader with a wide portfolio of international brands and an extensive retail network across India. This positions KDDL as a key gateway for many global luxury watch brands entering or expanding in India. In precision engineering, KDDL is a specialized player, catering to niche, high-requirement industries, which complements its watch manufacturing capabilities.

MOAT

Dominant Luxury Retail Network (Ethos): Ethos's extensive physical footprint of luxury watch boutiques across major Indian cities, coupled with a robust online presence, makes it the largest and most recognized luxury watch retailer in India. This network provides significant brand equity, customer loyalty, and bargaining power with international brands.

Strategic Brand Partnerships: Ethos has secured exclusive or preferred distribution rights for numerous renowned international luxury watch brands, creating a formidable entry barrier for competitors.

Precision Manufacturing Expertise: KDDL possesses specialized high-precision manufacturing capabilities that are difficult to replicate, enabling it to produce complex components for both its own watches and high-tech industries, ensuring quality and technological edge.

Brand Portfolio & Heritage (Favre Leuba): Ownership of heritage brands like Favre Leuba allows KDDL to tap into the legacy and craftsmanship segment of the watch market.

Growth Drivers

Rising Disposable Incomes & Premiumization: Growing middle and affluent classes in India are driving demand for luxury and premium goods, directly benefiting Ethos's high-end watch sales.

Expansion of Retail Footprint: Continued expansion of Ethos's physical store network into new cities and optimization of its online omnichannel strategy to capture a broader customer base.

New Brand Partnerships & Product Launches: Introduction of new international watch brands through Ethos and innovative product offerings from its own brands can attract new customers.

E-commerce & Digital Penetration: Leveraging online sales channels and digital marketing to reach a wider audience and enhance sales efficiency, particularly in Tier-2 and Tier-3 cities.

Diversification in Precision Engineering: Expanding into new, high-growth industrial applications and securing more contracts in sectors like aerospace and medical devices can drive growth for the precision engineering segment.

Risks

Economic Downturn: Luxury watches are discretionary purchases, making KDDL vulnerable to economic slowdowns, inflation, or geopolitical events that impact consumer spending power.

Intense Competition: The watch market, particularly the luxury segment, is highly competitive with global brands and strong domestic players, leading to potential pricing pressures and market share challenges.

Changing Fashion Trends: Consumer preferences can shift rapidly towards new styles, smartwatches, or different luxury items, requiring KDDL to constantly innovate and manage inventory effectively.

Supply Chain Disruptions: Reliance on global supply chains for watch movements, components, and precision engineering materials makes the company susceptible to disruptions from geopolitical events, trade restrictions, or pandemics.

Brand Relationships: Ethos's success heavily depends on its ability to maintain and forge strong relationships with international luxury watch brands; any souring of these relationships could impact its product portfolio.

Management & Ownership

KDDL Ltd. was founded by Mr. Yashovardhan Saboo, who serves as the Chairman and Managing Director. The Saboo family are the primary promoters of the company. The management team is generally perceived as experienced, with a long history in the watch and precision engineering industries, and has been instrumental in scaling Ethos into its current market leadership position. The ownership structure includes a significant promoter holding, alongside institutional investors and public shareholders, indicating a strong alignment of interests between the promoters and the company's long-term strategy.

Outlook

KDDL Ltd. is well-positioned to capitalize on India's burgeoning luxury market, primarily driven by its market-leading Ethos retail chain. The increasing disposable incomes, evolving consumer preferences towards organized retail, and a growing appreciation for luxury goods provide a favorable tailwind for its watch business. The precision engineering segment offers a strategic diversification, providing stable revenue from high-value industrial contracts and mitigating some of the cyclicality of the luxury market.

However, the company faces inherent challenges including the sensitivity of discretionary spending to economic fluctuations, intense competition from both domestic and international players, and the need to constantly adapt to changing consumer trends. While KDDL's strong retail network, brand partnerships, and manufacturing expertise provide a significant competitive edge, sustained growth will require effective expansion strategies, prudent inventory management, and resilience against macroeconomic headwinds and evolving market dynamics.

KDDL Share Price

Live · BSE / NSE · Inception: 1981
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

KDDL Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 372 348 360 396 472 420 465 517 597 575
Other Income 7 9 10 14 11 11 12 14 19 10
Total Income 380 357 370 410 483 431 477 531 615 585
Total Expenditure 306 287 305 333 394 355 396 445 514 490
Operating Profit 73 70 65 77 89 76 80 86 101 95
Interest 6 6 7 7 9 8 9 10 11 12
Depreciation 17 17 19 20 24 24 27 29 33 33
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 -2 0
Profit Before Tax 50 47 39 50 56 44 44 47 54 51
Provision for Tax 13 12 11 14 10 12 14 14 16 16
Profit After Tax 37 35 28 36 47 32 30 33 38 35
Adjustments -11 -9 -11 -11 -14 -11 -9 -13 -15 -9
Profit After Adjustments 26 26 17 25 32 20 20 19 23 25
Adjusted Earnings Per Share 20.6 20.4 13.8 20 26.4 16.5 16.6 15.8 18.7 20.6

KDDL Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 411 450 453 502 625 652 549 816 1119 1391 1648 2154
Other Income 2 5 5 5 10 6 18 15 19 29 47 55
Total Income 413 454 458 507 635 658 567 832 1139 1420 1695 2208
Total Expenditure 370 417 425 455 563 572 481 704 952 1137 1379 1845
Operating Profit 43 37 32 52 72 87 87 128 187 283 315 362
Interest 18 18 17 15 18 33 30 30 31 33 40 42
Depreciation 12 11 12 12 13 48 46 45 49 65 86 122
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 -2
Profit Before Tax 14 8 4 25 40 5 11 52 108 186 190 196
Provision for Tax 5 4 2 7 15 7 4 15 31 49 47 60
Profit After Tax 9 4 2 18 25 -2 7 37 77 137 142 136
Adjustments -0 1 0 -1 -3 1 -1 -5 -23 -35 -48 -46
Profit After Adjustments 9 5 2 17 22 -1 6 32 54 103 95 87
Adjusted Earnings Per Share 6.7 2.8 1.9 15.4 18.8 -0.5 4.9 25.1 42.7 81.9 76.9 71.7

KDDL Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 52 82 107 132 191 186 187 253 456 734 915
Minority's Interest 31 34 35 30 44 42 41 58 246 410 495
Borrowings 36 33 36 46 67 80 77 77 73 44 73
Other Non-Current Liabilities 16 21 12 12 0 88 75 84 84 108 262
Total Current Liabilities 195 187 183 227 210 255 230 258 283 327 327
Total Liabilities 330 357 373 446 513 650 609 730 1143 1623 2071
Fixed Assets 74 79 79 84 144 269 246 265 303 350 601
Other Non-Current Assets 29 37 38 60 33 23 24 27 67 99 112
Total Current Assets 227 240 256 301 335 358 340 438 773 1174 1358
Total Assets 330 357 373 446 513 650 609 730 1143 1623 2071

KDDL Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 9 9 -55 -40 11 16 23 31 52 58 239
Cash Flow from Operating Activities 15 6 21 15 8 64 90 42 46 98 -4
Cash Flow from Investing Activities -12 -18 -19 -29 -27 -31 -22 -36 -267 66 109
Cash Flow from Financing Activities -3 10 13 15 24 -26 -60 14 227 17 -149
Net Cash Inflow / Outflow -0 -2 15 0 5 7 8 21 6 181 -44
Closing Cash & Cash Equivalent 9 6 -40 -40 16 23 31 52 58 239 195

KDDL Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 6.68 2.82 1.92 15.43 18.78 -0.5 4.86 25.09 42.74 81.9 76.92
CEPS(Rs) 22.41 15.09 12.26 27.3 32.49 39.05 45.5 64.83 100.8 161.42 185.7
DPS(Rs) 1.98 1.49 1.49 2.48 2.48 1.98 1.5 3 4 62 5
Book NAV/Share(Rs) 54.4 78.87 94.57 116.32 161.02 156.87 159.65 198.17 363.88 585.36 743.88
Core EBITDA Margin(%) 9.97 7.12 6.08 9.37 9.89 12.36 12.43 13.78 14.99 18.3 16.31
EBIT Margin(%) 7.61 5.68 4.55 7.99 9.39 5.87 7.42 10.09 12.35 15.75 13.92
Pre Tax Margin(%) 3.34 1.74 0.78 5.02 6.47 0.78 1.93 6.41 9.61 13.39 11.5
PAT Margin (%) 2.12 0.92 0.4 3.61 4.03 -0.3 1.27 4.56 6.88 9.88 8.63
Cash Profit Margin (%) 4.96 3.39 2.94 6.02 6.13 7.07 9.66 10.12 11.29 14.55 13.86
ROA(%) 2.84 1.22 0.51 4.44 5.25 -0.34 1.11 5.55 8.22 9.94 7.7
ROE(%) 18.2 6.42 2.01 15.6 15.79 -1.05 3.75 16.97 21.73 23.1 17.26
ROCE(%) 18.88 13.89 9.94 16.38 19.08 10.71 11.45 21.98 27.88 30.8 24.38
Receivable days 19.97 20.37 20.7 21.32 18.62 16.68 23.05 19.28 17.58 17.46 17.59
Inventory Days 133.87 142.1 149.35 141.94 128.8 137.84 159 112.9 107.68 114.25 127.1
Payable days 116.81 107.24 96.61 95.44 86.41 83.07 98.32 74.52 67.83 57.97 44.68
PER(x) 46.01 69.19 98.49 25.27 22.6 0 54.08 39.06 23.81 30.03 42.58
Price/Book(x) 5.65 2.47 2 3.35 2.64 0.79 1.65 4.94 2.8 4.2 4.4
Dividend Yield(%) 0.64 0.76 0.78 0.63 0.58 1.59 0.57 0.31 0.39 2.52 0.15
EV/Net Sales(x) 0.95 0.68 0.66 1.1 1.01 0.46 0.78 1.65 1.02 1.91 2.21
EV/Core EBITDA(x) 9.02 8.25 9.27 10.55 8.8 3.48 4.92 10.53 6.08 9.39 11.54
Net Sales Growth(%) 22.94 9.3 0.77 10.7 24.57 4.36 -15.86 48.73 37.15 24.26 18.46
EBIT Growth(%) 18.7 -18.46 -19.02 92.52 45.99 -34.79 6.43 102.29 67.75 58.5 4.73
PAT Growth(%) -1.07 -52.36 -55.74 879.65 38.55 -107.81 454.35 434.05 106.94 78.56 3.51
EPS Growth(%) -12.27 -57.81 -32.06 705.22 21.74 -102.68 1067.57 415.87 70.39 91.6 -6.08
Debt/Equity(x) 2.44 1.47 1.09 1.07 0.81 0.99 0.84 0.61 0.28 0.14 0.14
Current Ratio(x) 1.16 1.29 1.4 1.33 1.59 1.41 1.48 1.69 2.73 3.59 4.16
Quick Ratio(x) 0.3 0.3 0.36 0.44 0.45 0.41 0.5 0.61 1.38 2.09 2.14
Interest Cover(x) 1.78 1.44 1.21 2.69 3.21 1.15 1.35 2.74 4.52 6.67 5.75
Total Debt/Mcap(x) 0.43 0.59 0.55 0.32 0.31 1.25 0.47 0.12 0.1 0.03 0.03

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +18% +26% +20% +15%
Operating Profit CAGR +11% +35% +29% +22%
PAT CAGR +4% +57% +32%
Share Price CAGR +14% +28% +51% +31%
ROE Average +17% +21% +17% +13%
ROCE Average +24% +28% +23% +19%

KDDL Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 50.43 %
FII 8.16 %
DII (MF + Insurance) 2.01 %
Public (retail) 49.57 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 50.2150.2150.2150.4350.4350.4350.4350.4350.4350.43
FII 11.8311.4611.699.689.338.758.398.38.388.16
DII 1.821.741.751.581.822.222.171.841.962.01
Public 49.7949.7949.7949.5749.5749.5749.5749.5749.5749.57
Others 0000000000
Total 100100100100100100100100100100

KDDL Peer Comparison

Watches & Accessories Edit Columns

KDDL Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

KDDL Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 21%
  • Debtor days have improved from 57.97 to 44.68days.
  • Company is almost debt free.

Cons

  • Stock is trading at 3.3 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp