Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: January 3, 2026, 11:42 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 532054 | NSE: KDDL

KDDL Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: January 3, 2026, 11:42 am

Market Cap 2,964 Cr.
Current Price 2,410
High / Low 3,351/2,049
Stock P/E32.0
Book Value 851
Dividend Yield0.62 %
ROCE14.1 %
ROE11.5 %
Face Value 10.0
PEG Ratio1.30

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for KDDL Ltd

Competitors

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Ethos Ltd 7,903 Cr. 2,954 3,246/1,89783.1 5360.00 %13.8 %10.4 % 10.0
KDDL Ltd 2,964 Cr. 2,410 3,351/2,04932.0 8510.62 %14.1 %11.5 % 10.0
Industry Average5,433.50 Cr2,682.0057.55693.500.31%13.95%10.95%10.00

All Competitor Stocks of KDDL Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 260313299332340372348360396472420465517
Expenses 237257257272277306287305334394355397445
Operating Profit 23564259626661556378646872
OPM % 9%18%14%18%18%18%17%15%16%16%15%15%14%
Other Income 5476689101412111214
Interest 66677667798910
Depreciation 12121315171717192024242729
Profit before tax 10423044455047394957444447
Tax % 35%26%29%25%27%26%26%29%28%17%28%32%30%
Net Profit 7312133333735283647323033
EPS in Rs 1.1117.9212.8820.5820.2820.6420.4013.7819.9726.4016.5116.6115.76

Last Updated: December 30, 2025, 7:04 am

Below is a detailed analysis of the quarterly data for KDDL Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Sales, as of Sep 2025, the value is 517.00 Cr.. The value appears strong and on an upward trend. It has increased from 465.00 Cr. (Jun 2025) to 517.00 Cr., marking an increase of 52.00 Cr..
  • For Expenses, as of Sep 2025, the value is 445.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 397.00 Cr. (Jun 2025) to 445.00 Cr., marking an increase of 48.00 Cr..
  • For Operating Profit, as of Sep 2025, the value is 72.00 Cr.. The value appears strong and on an upward trend. It has increased from 68.00 Cr. (Jun 2025) to 72.00 Cr., marking an increase of 4.00 Cr..
  • For OPM %, as of Sep 2025, the value is 14.00%. The value appears to be declining and may need further review. It has decreased from 15.00% (Jun 2025) to 14.00%, marking a decrease of 1.00%.
  • For Other Income, as of Sep 2025, the value is 14.00 Cr.. The value appears strong and on an upward trend. It has increased from 12.00 Cr. (Jun 2025) to 14.00 Cr., marking an increase of 2.00 Cr..
  • For Interest, as of Sep 2025, the value is 10.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 9.00 Cr. (Jun 2025) to 10.00 Cr., marking an increase of 1.00 Cr..
  • For Depreciation, as of Sep 2025, the value is 29.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 27.00 Cr. (Jun 2025) to 29.00 Cr., marking an increase of 2.00 Cr..
  • For Profit before tax, as of Sep 2025, the value is 47.00 Cr.. The value appears strong and on an upward trend. It has increased from 44.00 Cr. (Jun 2025) to 47.00 Cr., marking an increase of 3.00 Cr..
  • For Tax %, as of Sep 2025, the value is 30.00%. The value appears to be improving (decreasing) as expected. It has decreased from 32.00% (Jun 2025) to 30.00%, marking a decrease of 2.00%.
  • For Net Profit, as of Sep 2025, the value is 33.00 Cr.. The value appears strong and on an upward trend. It has increased from 30.00 Cr. (Jun 2025) to 33.00 Cr., marking an increase of 3.00 Cr..
  • For EPS in Rs, as of Sep 2025, the value is 15.76. The value appears to be declining and may need further review. It has decreased from 16.61 (Jun 2025) to 15.76, marking a decrease of 0.85.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 5:06 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 3354124504535026256525498161,1191,3911,6481,873
Expenses 3033704174254555565724817049521,1371,3791,591
Operating Profit 3242332847698068113168255269283
OPM % 9%10%7%6%9%11%12%12%14%15%18%16%15%
Other Income 3245536191520294649
Interest 16181817151833303031334037
Depreciation 81211121213484645496586104
Profit before tax 111484254051152108186190192
Tax % 18%37%47%48%28%38%139%34%29%28%26%25%
Net Profit 99421825-273777137142141
EPS in Rs 8.618.744.831.7614.2717.43-0.464.4525.0842.7581.9076.9275.28
Dividend Payout % 16%21%29%78%16%13%-398%31%12%5%76%7%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)0.00%-55.56%-50.00%800.00%38.89%-108.00%450.00%428.57%108.11%77.92%3.65%
Change in YoY Net Profit Growth (%)0.00%-55.56%5.56%850.00%-761.11%-146.89%558.00%-21.43%-320.46%-30.19%-74.27%

KDDL Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:15%
5 Years:20%
3 Years:26%
TTM:24%
Compounded Profit Growth
10 Years:27%
5 Years:175%
3 Years:44%
TTM:4%
Stock Price CAGR
10 Years:25%
5 Years:74%
3 Years:36%
1 Year:-26%
Return on Equity
10 Years:12%
5 Years:13%
3 Years:14%
Last Year:12%

Last Updated: September 5, 2025, 8:55 am

Balance Sheet

Last Updated: December 4, 2025, 1:31 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 991011111212121313131212
Reserves 394272961211791741752404447219031,034
Borrowings 116122118115138154290250265246250453467
Other Liabilities 1181451411341561701771752174536527221,140
Total Liabilities 2823183423574265156526127341,1561,6362,0902,654
Fixed Assets 7974797984144269246267305350603687
CWIP 133524735213474826
Investments 1111111123666
Other Assets 2012412592723173633793594638351,2341,4331,934
Total Assets 2823183423574265156526127341,1561,6362,0902,654

Below is a detailed analysis of the balance sheet data for KDDL Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 12.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 12.00 Cr..
  • For Reserves, as of Sep 2025, the value is 1,034.00 Cr.. The value appears strong and on an upward trend. It has increased from 903.00 Cr. (Mar 2025) to 1,034.00 Cr., marking an increase of 131.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 467.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 453.00 Cr. (Mar 2025) to 467.00 Cr., marking an increase of 14.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 1,140.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 722.00 Cr. (Mar 2025) to 1,140.00 Cr., marking an increase of 418.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 2,654.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2,090.00 Cr. (Mar 2025) to 2,654.00 Cr., marking an increase of 564.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 687.00 Cr.. The value appears strong and on an upward trend. It has increased from 603.00 Cr. (Mar 2025) to 687.00 Cr., marking an increase of 84.00 Cr..
  • For CWIP, as of Sep 2025, the value is 26.00 Cr.. The value appears to be declining and may need further review. It has decreased from 48.00 Cr. (Mar 2025) to 26.00 Cr., marking a decrease of 22.00 Cr..
  • For Investments, as of Sep 2025, the value is 6.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 6.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 1,934.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,433.00 Cr. (Mar 2025) to 1,934.00 Cr., marking an increase of 501.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 2,654.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,090.00 Cr. (Mar 2025) to 2,654.00 Cr., marking an increase of 564.00 Cr..

Notably, the Reserves (1,034.00 Cr.) exceed the Borrowings (467.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +22156211586490424698-4
Cash from Investing Activity +-12-12-18-19-29-27-31-22-35-26766109
Cash from Financing Activity +-6-310131524-26-601422717-149
Net Cash Flow4-0-2150578216181-44

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-84.00-80.00-85.00-87.00-91.00-85.00-210.00-182.00-152.00-78.005.00-184.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days232221212418162720201920
Inventory Days262257244246243243244254216221225246
Days Payable1311291039310486849882745743
Cash Conversion Cycle153150162174163175176183155167187223
Working Capital Days817344341604249557383114
ROCE %14%16%12%8%14%17%8%8%16%18%19%14%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters49.25%50.18%50.22%50.22%50.22%50.22%50.22%50.44%50.44%50.44%50.44%50.44%
FIIs12.60%12.27%12.50%12.34%11.83%11.46%11.69%9.68%9.33%8.75%8.40%8.30%
DIIs2.13%2.35%2.33%1.97%1.67%1.63%1.63%1.48%1.71%2.10%2.04%1.71%
Government0.09%0.10%0.10%0.13%0.15%0.11%0.12%0.11%0.11%0.11%0.13%0.13%
Public35.91%35.10%34.85%35.34%36.13%36.58%36.34%38.29%38.42%38.60%39.01%39.43%
No. of Shareholders10,24210,84313,91717,85821,11321,67222,55858,45553,06648,41547,22045,717

Shareholding Pattern Chart

No. of Shareholders

KDDL Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 76.2681.9042.1825.264.86
Diluted EPS (Rs.) 76.2681.9042.1825.264.86
Cash EPS (Rs.) 184.33159.7299.7164.3945.06
Book Value[Excl.RevalReserv]/Share (Rs.) 738.72581.39556.19241.44193.62
Book Value[Incl.RevalReserv]/Share (Rs.) 738.72581.39556.19241.44193.62
Revenue From Operations / Share (Rs.) 1330.391101.88886.75636.48467.59
PBDIT / Share (Rs.) 247.82219.13142.9595.5071.03
PBIT / Share (Rs.) 178.30167.70103.8260.1231.81
PBT / Share (Rs.) 152.93146.9384.8440.808.95
Net Profit / Share (Rs.) 114.81108.2960.5829.005.84
NP After MI And SOA / Share (Rs.) 76.3881.3342.4524.884.83
PBDIT Margin (%) 18.6219.8816.1215.0015.19
PBIT Margin (%) 13.4015.2111.709.446.80
PBT Margin (%) 11.4913.339.566.411.91
Net Profit Margin (%) 8.629.826.834.551.24
NP After MI And SOA Margin (%) 5.747.384.783.901.03
Return on Networth / Equity (%) 10.3313.9811.7412.683.03
Return on Capital Employeed (%) 12.5216.1014.9416.069.62
Return On Assets (%) 4.526.254.614.320.91
Long Term Debt / Equity (X) 0.070.060.160.300.80
Total Debt / Equity (X) 0.140.140.270.611.16
Asset Turnover Ratio (%) 0.880.991.180.450.30
Current Ratio (X) 4.163.592.731.691.48
Quick Ratio (X) 2.142.091.380.610.49
Inventory Turnover Ratio (X) 2.870.220.260.450.25
Dividend Payout Ratio (NP) (%) 5.3073.2511.805.980.00
Dividend Payout Ratio (CP) (%) 2.7744.886.142.470.00
Earning Retention Ratio (%) 94.7026.7588.2094.020.00
Cash Earning Retention Ratio (%) 97.2355.1293.8697.530.00
Interest Coverage Ratio (X) 9.7710.557.534.943.11
Interest Coverage Ratio (Post Tax) (X) 5.536.214.192.501.26
Enterprise Value (Cr.) 4163.993090.331392.031412.49530.37
EV / Net Operating Revenue (X) 2.532.221.241.730.96
EV / EBITDA (X) 13.5711.177.7111.536.36
MarketCap / Net Operating Revenue (X) 2.462.231.151.540.56
Retention Ratios (%) 94.6926.7488.1994.010.00
Price / BV (X) 4.434.232.824.991.65
Price / Net Operating Revenue (X) 2.462.231.151.540.56
EarningsYield 0.020.030.040.020.01

After reviewing the key financial ratios for KDDL Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 76.26. This value is within the healthy range. It has decreased from 81.90 (Mar 24) to 76.26, marking a decrease of 5.64.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 76.26. This value is within the healthy range. It has decreased from 81.90 (Mar 24) to 76.26, marking a decrease of 5.64.
  • For Cash EPS (Rs.), as of Mar 25, the value is 184.33. This value is within the healthy range. It has increased from 159.72 (Mar 24) to 184.33, marking an increase of 24.61.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 738.72. It has increased from 581.39 (Mar 24) to 738.72, marking an increase of 157.33.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 738.72. It has increased from 581.39 (Mar 24) to 738.72, marking an increase of 157.33.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 1,330.39. It has increased from 1,101.88 (Mar 24) to 1,330.39, marking an increase of 228.51.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 247.82. This value is within the healthy range. It has increased from 219.13 (Mar 24) to 247.82, marking an increase of 28.69.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 178.30. This value is within the healthy range. It has increased from 167.70 (Mar 24) to 178.30, marking an increase of 10.60.
  • For PBT / Share (Rs.), as of Mar 25, the value is 152.93. This value is within the healthy range. It has increased from 146.93 (Mar 24) to 152.93, marking an increase of 6.00.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 114.81. This value is within the healthy range. It has increased from 108.29 (Mar 24) to 114.81, marking an increase of 6.52.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 76.38. This value is within the healthy range. It has decreased from 81.33 (Mar 24) to 76.38, marking a decrease of 4.95.
  • For PBDIT Margin (%), as of Mar 25, the value is 18.62. This value is within the healthy range. It has decreased from 19.88 (Mar 24) to 18.62, marking a decrease of 1.26.
  • For PBIT Margin (%), as of Mar 25, the value is 13.40. This value is within the healthy range. It has decreased from 15.21 (Mar 24) to 13.40, marking a decrease of 1.81.
  • For PBT Margin (%), as of Mar 25, the value is 11.49. This value is within the healthy range. It has decreased from 13.33 (Mar 24) to 11.49, marking a decrease of 1.84.
  • For Net Profit Margin (%), as of Mar 25, the value is 8.62. This value is within the healthy range. It has decreased from 9.82 (Mar 24) to 8.62, marking a decrease of 1.20.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 5.74. This value is below the healthy minimum of 8. It has decreased from 7.38 (Mar 24) to 5.74, marking a decrease of 1.64.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 10.33. This value is below the healthy minimum of 15. It has decreased from 13.98 (Mar 24) to 10.33, marking a decrease of 3.65.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 12.52. This value is within the healthy range. It has decreased from 16.10 (Mar 24) to 12.52, marking a decrease of 3.58.
  • For Return On Assets (%), as of Mar 25, the value is 4.52. This value is below the healthy minimum of 5. It has decreased from 6.25 (Mar 24) to 4.52, marking a decrease of 1.73.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.07. This value is below the healthy minimum of 0.2. It has increased from 0.06 (Mar 24) to 0.07, marking an increase of 0.01.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.14. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 0.14.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.88. It has decreased from 0.99 (Mar 24) to 0.88, marking a decrease of 0.11.
  • For Current Ratio (X), as of Mar 25, the value is 4.16. This value exceeds the healthy maximum of 3. It has increased from 3.59 (Mar 24) to 4.16, marking an increase of 0.57.
  • For Quick Ratio (X), as of Mar 25, the value is 2.14. This value exceeds the healthy maximum of 2. It has increased from 2.09 (Mar 24) to 2.14, marking an increase of 0.05.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 2.87. This value is below the healthy minimum of 4. It has increased from 0.22 (Mar 24) to 2.87, marking an increase of 2.65.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 5.30. This value is below the healthy minimum of 20. It has decreased from 73.25 (Mar 24) to 5.30, marking a decrease of 67.95.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 2.77. This value is below the healthy minimum of 20. It has decreased from 44.88 (Mar 24) to 2.77, marking a decrease of 42.11.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 94.70. This value exceeds the healthy maximum of 70. It has increased from 26.75 (Mar 24) to 94.70, marking an increase of 67.95.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 97.23. This value exceeds the healthy maximum of 70. It has increased from 55.12 (Mar 24) to 97.23, marking an increase of 42.11.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 9.77. This value is within the healthy range. It has decreased from 10.55 (Mar 24) to 9.77, marking a decrease of 0.78.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 5.53. This value is within the healthy range. It has decreased from 6.21 (Mar 24) to 5.53, marking a decrease of 0.68.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 4,163.99. It has increased from 3,090.33 (Mar 24) to 4,163.99, marking an increase of 1,073.66.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 2.53. This value is within the healthy range. It has increased from 2.22 (Mar 24) to 2.53, marking an increase of 0.31.
  • For EV / EBITDA (X), as of Mar 25, the value is 13.57. This value is within the healthy range. It has increased from 11.17 (Mar 24) to 13.57, marking an increase of 2.40.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 2.46. This value is within the healthy range. It has increased from 2.23 (Mar 24) to 2.46, marking an increase of 0.23.
  • For Retention Ratios (%), as of Mar 25, the value is 94.69. This value exceeds the healthy maximum of 70. It has increased from 26.74 (Mar 24) to 94.69, marking an increase of 67.95.
  • For Price / BV (X), as of Mar 25, the value is 4.43. This value exceeds the healthy maximum of 3. It has increased from 4.23 (Mar 24) to 4.43, marking an increase of 0.20.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 2.46. This value is within the healthy range. It has increased from 2.23 (Mar 24) to 2.46, marking an increase of 0.23.
  • For EarningsYield, as of Mar 25, the value is 0.02. This value is below the healthy minimum of 5. It has decreased from 0.03 (Mar 24) to 0.02, marking a decrease of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of KDDL Ltd as of January 5, 2026 is: ₹2,520.88

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of January 5, 2026, KDDL Ltd is Undervalued by 4.60% compared to the current share price ₹2,410.00

Intrinsic Value of KDDL Ltd as of January 5, 2026 is: ₹3,140.67

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of January 5, 2026, KDDL Ltd is Undervalued by 30.32% compared to the current share price ₹2,410.00

Last 5 Year EPS CAGR: 24.59%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (326.15 cr) compared to borrowings (229.54 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (369.08 cr) and profit (65.08 cr) over the years.
  1. The stock has a low average ROCE of 13.67%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 51.58, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 172.33, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in KDDL Ltd:
    1. Net Profit Margin: 8.62%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 12.52% (Industry Average ROCE: 13.95%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 10.33% (Industry Average ROE: 10.95%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 5.53
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 2.14
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 32 (Industry average Stock P/E: 57.55)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.14
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

KDDL Ltd. is a Public Limited Listed company incorporated on 08/01/1981 and has its registered office in the State of Himachal Pradesh, India. Company's Corporate Identification Number(CIN) is L33302HP1981PLC008123 and registration number is 008123. Currently Company is involved in the business activities of Manufacture of watches and clocks, including instrument panel clocks (except time-recording equipment). Company's Total Operating Revenue is Rs. 369.57 Cr. and Equity Capital is Rs. 12.39 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
WatchesPlot No. 3, Sector III, Parwanoo, Solan District Himachal Pradesh 173220Contact not found
Management
NamePosition Held
Mr. Yashovardhan SabooChairman & Managing Director
Mr. Sanjeev Kumar MasownWholeTime Director & CFO
Mr. Jai Vardhan SabooPromoter Director
Mrs. Anuradha SabooPromoter Women Director
Mr. Sanjiv SacharIndependent Director
Mr. Praveen GuptaIndependent Director
Mr. Nagarajan SubramanianIndependent Director
Mrs. Neelima TripathiIndependent Director
Mr. Anurag MaheshwariIndependent Director
Mr. Chitranjan AgarwalIndependent Director

FAQ

What is the intrinsic value of KDDL Ltd?

KDDL Ltd's intrinsic value (as of 05 January 2026) is ₹2520.88 which is 4.60% higher the current market price of ₹2,410.00, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's ₹2,964 Cr. market cap, FY2025-2026 high/low of ₹3,351/2,049, reserves of ₹1,034 Cr, and liabilities of ₹2,654 Cr.

What is the Market Cap of KDDL Ltd?

The Market Cap of KDDL Ltd is 2,964 Cr..

What is the current Stock Price of KDDL Ltd as on 05 January 2026?

The current stock price of KDDL Ltd as on 05 January 2026 is ₹2,410.

What is the High / Low of KDDL Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of KDDL Ltd stocks is ₹3,351/2,049.

What is the Stock P/E of KDDL Ltd?

The Stock P/E of KDDL Ltd is 32.0.

What is the Book Value of KDDL Ltd?

The Book Value of KDDL Ltd is 851.

What is the Dividend Yield of KDDL Ltd?

The Dividend Yield of KDDL Ltd is 0.62 %.

What is the ROCE of KDDL Ltd?

The ROCE of KDDL Ltd is 14.1 %.

What is the ROE of KDDL Ltd?

The ROE of KDDL Ltd is 11.5 %.

What is the Face Value of KDDL Ltd?

The Face Value of KDDL Ltd is 10.0.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in KDDL Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE