WEBSITE BSE:532732 NSE : KEWAL KIRAN 10 May, 16:01
Market Cap ₹4036 Cr.
Stock P/E 27.3
P/B 6.2
Current Price ₹654.9
Book Value ₹ 105.6
Face Value 10
52W High ₹825.9
Dividend Yield 0.76%
52W Low ₹ 456
Kewal Kiran Clothing Ltd is engaged in manufacturing, advertising and marketing of wearing apparels. The Company's segments consists of Apparel & Life style Accessories/Products, and Other/Reconciling Item. The Company is also engaged in generating power from Wind Turbine Generator. The Company offers a number of western wear for ladies and men. It provides a number of products beneath its four manufacturers: Killer, Easies, LawmanPg3 and Integriti. The Company designs, manufactures and markets branded denims, formals, semi-formal and casual wear for men and women. It also offer various branded lifestyle accessories. K-Lounge and Addictions are the Company's Brand Outlets, as well as retail formats, which operate in numerous cities in India and the Middle East. It operates over 140 K-Lounge stores all through the country. The Company has approximately 4 manufacturing units located in Mumbai (Maharashtra), Vapi (Gujarat) and Daman. Its windmill is located in Taluka Porbunder, District Porbunder, Gujarat.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 175 | 171 | 170 | 155 | 226 | 199 | 199 | 178 | 262 | 200 |
| Other Income | 6 | 4 | 4 | 0 | 6 | 7 | 8 | 11 | 8 | 9 |
| Total Income | 181 | 175 | 173 | 155 | 232 | 206 | 207 | 190 | 271 | 209 |
| Total Expenditure | 143 | 144 | 137 | 125 | 176 | 166 | 160 | 144 | 201 | 161 |
| Operating Profit | 38 | 31 | 36 | 30 | 56 | 40 | 47 | 45 | 70 | 48 |
| Interest | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 35 | 29 | 33 | 26 | 52 | 36 | 42 | 41 | 66 | 44 |
| Provision for Tax | 8 | 7 | 8 | 5 | 13 | 9 | 11 | 8 | 16 | 11 |
| Profit After Tax | 27 | 21 | 25 | 22 | 39 | 27 | 32 | 34 | 50 | 33 |
| Adjustments | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
| Profit After Adjustments | 27 | 21 | 25 | 22 | 39 | 27 | 31 | 34 | 50 | 33 |
| Adjusted Earnings Per Share | 4.4 | 3.5 | 4 | 3.5 | 6.3 | 4.4 | 5.1 | 5.5 | 8.1 | 5.4 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 467 | 466 | 460 | 503 | 530 | 303 | 608 | 779 | 839 |
| Other Income | 7 | 18 | 21 | 22 | 18 | 17 | 17 | 20 | 36 |
| Total Income | 474 | 484 | 482 | 525 | 547 | 320 | 625 | 800 | 877 |
| Total Expenditure | 363 | 368 | 362 | 391 | 435 | 284 | 508 | 628 | 666 |
| Operating Profit | 111 | 116 | 119 | 134 | 113 | 36 | 117 | 172 | 210 |
| Interest | 3 | 3 | 5 | 7 | 9 | 7 | 5 | 6 | 6 |
| Depreciation | 4 | 5 | 6 | 8 | 8 | 7 | 7 | 9 | 10 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 104 | 108 | 108 | 119 | 96 | 23 | 105 | 157 | 193 |
| Provision for Tax | 36 | 34 | 35 | 39 | 23 | 3 | 24 | 38 | 46 |
| Profit After Tax | 68 | 75 | 73 | 80 | 73 | 20 | 82 | 119 | 149 |
| Adjustments | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 68 | 75 | 73 | 80 | 72 | 20 | 82 | 119 | 148 |
| Adjusted Earnings Per Share | 11 | 12.1 | 11.9 | 13 | 11.7 | 3.2 | 13.2 | 19.3 | 24.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 28% | 14% | 11% | 0% |
| Operating Profit CAGR | 47% | 15% | 8% | 0% |
| PAT CAGR | 45% | 18% | 10% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 39% | 56% | 21% | 10% |
| ROE Average | 23% | 15% | 16% | 21% |
| ROCE Average | 28% | 18% | 20% | 27% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 299 | 374 | 399 | 430 | 446 | 433 | 478 | 547 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 17 | 1 | 6 | 7 | 10 | 6 | 4 | 13 |
| Total Current Liabilities | 108 | 137 | 151 | 208 | 180 | 143 | 260 | 257 |
| Total Liabilities | 423 | 513 | 556 | 645 | 636 | 582 | 743 | 817 |
| Fixed Assets | 60 | 63 | 68 | 81 | 81 | 81 | 85 | 108 |
| Other Non-Current Assets | 68 | 145 | 152 | 152 | 69 | 46 | 40 | 51 |
| Total Current Assets | 295 | 305 | 336 | 412 | 486 | 456 | 618 | 658 |
| Total Assets | 423 | 513 | 556 | 645 | 636 | 582 | 743 | 817 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 42 | 22 | 66 | 62 | 53 | 80 | 127 | 150 |
| Cash Flow from Operating Activities | 47 | 80 | 56 | -0 | 51 | 97 | 57 | 75 |
| Cash Flow from Investing Activities | 10 | -9 | -14 | 3 | 46 | 62 | -2 | -18 |
| Cash Flow from Financing Activities | -79 | -27 | -46 | -11 | -70 | -85 | -32 | -52 |
| Net Cash Inflow / Outflow | -22 | 43 | -4 | -8 | 27 | 74 | 23 | 5 |
| Closing Cash & Cash Equivalent | 20 | 66 | 62 | 53 | 80 | 154 | 150 | 155 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 11.02 | 12.1 | 11.88 | 13.03 | 11.75 | 3.21 | 13.25 | 19.31 |
| CEPS(Rs) | 11.7 | 12.87 | 12.81 | 14.34 | 13.19 | 4.3 | 14.39 | 20.73 |
| DPS(Rs) | 12 | 3.8 | 6.6 | 6.8 | 8.6 | 4.6 | 19 | 5 |
| Book NAV/Share(Rs) | 48.48 | 60.71 | 64.78 | 69.78 | 72.36 | 70.24 | 77.57 | 88.76 |
| Core EBITDA Margin(%) | 22.23 | 20.69 | 21.25 | 22.34 | 17.95 | 6.17 | 13.2 | 15.24 |
| EBIT Margin(%) | 22.84 | 23.37 | 24.55 | 25.1 | 19.71 | 9.71 | 14.49 | 16.38 |
| Pre Tax Margin(%) | 22.13 | 22.69 | 23.48 | 23.73 | 18.04 | 7.46 | 13.89 | 15.74 |
| PAT Margin (%) | 14.52 | 15.63 | 15.84 | 15.97 | 13.79 | 6.54 | 10.77 | 11.94 |
| Cash Profit Margin (%) | 15.41 | 16.62 | 17.09 | 17.57 | 15.34 | 8.75 | 11.7 | 12.82 |
| ROA(%) | 30.03 | 15.93 | 13.69 | 13.36 | 11.4 | 3.25 | 12.32 | 15.27 |
| ROE(%) | 44.22 | 22.16 | 18.93 | 19.37 | 16.68 | 4.51 | 17.92 | 23.22 |
| ROCE(%) | 60.82 | 30.05 | 26.32 | 26 | 19.74 | 5.8 | 21.25 | 28.33 |
| Receivable days | 43.9 | 82.29 | 89.6 | 108.28 | 120.11 | 182.03 | 72.7 | 62.42 |
| Inventory Days | 22.85 | 40.93 | 41.12 | 49.34 | 59.65 | 84.76 | 39.38 | 51.02 |
| Payable days | 52.58 | 93.1 | 93.05 | 101.27 | 96.86 | 109.83 | 66.83 | 57.93 |
| PER(x) | 30.88 | 28.69 | 25.62 | 19.65 | 10.75 | 54.15 | 15.08 | 21.63 |
| Price/Book(x) | 7.02 | 5.72 | 4.7 | 3.67 | 1.74 | 2.48 | 2.58 | 4.71 |
| Dividend Yield(%) | 3.52 | 1.1 | 2.17 | 2.66 | 6.81 | 2.64 | 9.51 | 1.2 |
| EV/Net Sales(x) | 4.51 | 4.53 | 4.04 | 3.22 | 1.48 | 3.19 | 1.83 | 3.15 |
| EV/Core EBITDA(x) | 18.97 | 18.16 | 15.6 | 12.04 | 6.97 | 27.02 | 9.49 | 14.26 |
| Net Sales Growth(%) | 1677.19 | -0.06 | -1.29 | 9.21 | 5.33 | -42.85 | 100.71 | 28.28 |
| EBIT Growth(%) | 1757.88 | 4.37 | 1.71 | 11.24 | -17.3 | -71.85 | 273.76 | 48.63 |
| PAT Growth(%) | 1725.67 | 9.73 | -1.88 | 9.7 | -9.04 | -72.89 | 312.22 | 45.81 |
| EPS Growth(%) | 492.51 | 9.73 | -1.82 | 9.7 | -9.85 | -72.64 | 312.22 | 45.81 |
| Debt/Equity(x) | 0.1 | 0.11 | 0.12 | 0.22 | 0.2 | 0.11 | 0.16 | 0.09 |
| Current Ratio(x) | 2.74 | 2.22 | 2.23 | 1.98 | 2.69 | 3.18 | 2.37 | 2.56 |
| Quick Ratio(x) | 2.22 | 1.84 | 1.88 | 1.58 | 2.2 | 2.83 | 1.94 | 1.92 |
| Interest Cover(x) | 32.04 | 34.08 | 22.77 | 18.31 | 11.85 | 4.32 | 24.27 | 25.57 |
| Total Debt/Mcap(x) | 0.01 | 0.02 | 0.03 | 0.06 | 0.11 | 0.04 | 0.06 | 0.02 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.25 | 74.25 | 74.25 | 74.25 | 74.25 | 74.26 | 74.26 | 74.26 | 74.26 | 74.26 |
| FII | 1.33 | 1.66 | 1.87 | 3.95 | 3.48 | 2.44 | 2.61 | 2.61 | 2.53 | 2.1 |
| DII | 6.01 | 6.01 | 5.9 | 5.6 | 5.77 | 5.95 | 6.54 | 8 | 8.62 | 8.85 |
| Public | 18.4 | 18.08 | 17.98 | 16.2 | 16.51 | 17.35 | 16.59 | 15.14 | 14.59 | 14.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.58 | 4.58 | 4.58 | 4.58 | 4.58 | 4.58 | 4.58 | 4.58 | 4.58 | 4.58 |
| FII | 0.08 | 0.1 | 0.11 | 0.24 | 0.21 | 0.15 | 0.16 | 0.16 | 0.16 | 0.13 |
| DII | 0.37 | 0.37 | 0.36 | 0.35 | 0.36 | 0.37 | 0.4 | 0.49 | 0.53 | 0.55 |
| Public | 1.13 | 1.11 | 1.11 | 1 | 1.02 | 1.07 | 1.02 | 0.93 | 0.9 | 0.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 |
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.
Sell or Purchase Share (Tentative Price)
| 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
