Kewal Kiran Clothing Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: May 20, 2025, 8:36 am

Market Cap	2,833 Cr.
Current Price	460
High / Low	771/422
Stock P/E	20.1
Book Value	133
Dividend Yield	0.44 %
ROCE	23.5 %
ROE	18.9 %
Face Value	10.0
PEG Ratio	0.41

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Kewal Kiran Clothing Ltd

Competitors of Kewal Kiran Clothing Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Mish Designs Ltd	26.4 Cr.	82.9	280/64.0	32.2	50.1	0.00 %	16.4 %	11.9 %	10.0
Go Fashion (India) Ltd	4,923 Cr.	911	1,408/660	52.6	129	0.00 %	14.9 %	14.4 %	10.0
7NR Retail Ltd	14.0 Cr.	5.00	8.30/3.80	42.4	10.4	0.00 %	2.18 %	1.14 %	10.0
Vaibhav Global Ltd	4,220 Cr.	254	395/178	29.5	77.8	2.36 %	14.0 %	10.8 %	2.00
V2 Retail Ltd	6,509 Cr.	1,882	2,097/464	94.1	83.5	0.00 %	10.8 %	10.6 %	10.0
Industry Average	41,861.00 Cr	943.82		57.13	78.19	0.29%	19.80%	26.65%	6.70

All Competitor Stocks of Kewal Kiran Clothing Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	171	170	155	226	199	199	178	262	200	219	151	253	202
Expenses	144	137	125	176	166	160	144	201	161	177	124	200	165
Operating Profit	28	32	29	50	34	39	34	62	39	42	28	53	36
OPM %	16%	19%	19%	22%	17%	20%	19%	24%	19%	19%	18%	21%	18%
Other Income	4	4	0	6	7	8	11	8	9	8	11	34	2
Interest	1	1	1	1	2	2	2	1	1	1	1	3	3
Depreciation	2	2	2	2	2	2	2	3	3	3	3	3	3
Profit before tax	29	33	26	52	36	42	41	66	44	48	35	82	32
Tax %	25%	24%	18%	25%	25%	26%	18%	25%	25%	21%	27%	21%	27%
Net Profit	21	25	22	39	27	32	34	50	33	38	25	64	23
EPS in Rs	3.46	4.02	3.50	6.35	4.38	5.13	5.49	8.08	5.40	6.10	4.11	10.46	3.75

Last Updated: February 28, 2025, 6:54 pm

Below is a detailed analysis of the quarterly data for Kewal Kiran Clothing Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is 202.00 Cr.. The value appears to be declining and may need further review. It has decreased from 253.00 Cr. (Sep 2024) to 202.00 Cr., marking a decrease of 51.00 Cr..
For Expenses, as of Dec 2024, the value is 165.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 200.00 Cr. (Sep 2024) to 165.00 Cr., marking a decrease of 35.00 Cr..
For Operating Profit, as of Dec 2024, the value is 36.00 Cr.. The value appears to be declining and may need further review. It has decreased from 53.00 Cr. (Sep 2024) to 36.00 Cr., marking a decrease of 17.00 Cr..
For OPM %, as of Dec 2024, the value is 18.00%. The value appears to be declining and may need further review. It has decreased from 21.00% (Sep 2024) to 18.00%, marking a decrease of 3.00%.
For Other Income, as of Dec 2024, the value is 2.00 Cr.. The value appears to be declining and may need further review. It has decreased from 34.00 Cr. (Sep 2024) to 2.00 Cr., marking a decrease of 32.00 Cr..
For Interest, as of Dec 2024, the value is 3.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 3.00 Cr..
For Depreciation, as of Dec 2024, the value is 3.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 3.00 Cr..
For Profit before tax, as of Dec 2024, the value is 32.00 Cr.. The value appears to be declining and may need further review. It has decreased from 82.00 Cr. (Sep 2024) to 32.00 Cr., marking a decrease of 50.00 Cr..
For Tax %, as of Dec 2024, the value is 27.00%. The value appears to be increasing, which may not be favorable. It has increased from 21.00% (Sep 2024) to 27.00%, marking an increase of 6.00%.
For Net Profit, as of Dec 2024, the value is 23.00 Cr.. The value appears to be declining and may need further review. It has decreased from 64.00 Cr. (Sep 2024) to 23.00 Cr., marking a decrease of 41.00 Cr..
For EPS in Rs, as of Dec 2024, the value is 3.75. The value appears to be declining and may need further review. It has decreased from 10.46 (Sep 2024) to 3.75, marking a decrease of 6.71.

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: May 15, 2025, 6:09 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Sales	363	398	444	466	460	503	530	303	608	779	860	840
Expenses	270	301	340	368	362	391	435	284	508	628	683	681
Operating Profit	93	97	104	99	98	112	95	19	100	152	177	160
OPM %	26%	24%	23%	21%	21%	22%	18%	6%	16%	19%	21%	19%
Other Income	12	8	7	17	21	22	18	17	17	20	37	49
Interest	3	3	3	3	5	7	9	7	5	6	4	9
Depreciation	5	4	4	5	6	8	8	7	7	9	10	13
Profit before tax	97	98	104	108	109	119	96	22	105	157	200	186
Tax %	31%	32%	34%	31%	33%	33%	24%	13%	22%	24%	23%	24%
Net Profit	67	66	68	75	73	80	73	19	82	119	155	141
EPS in Rs	10.88	10.75	11.03	12.11	11.89	13.04	11.86	3.15	13.25	19.36	25.07	22.86
Dividend Payout %	39%	47%	109%	31%	56%	52%	73%	146%	143%	26%	8%	9%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	-1.49%	3.03%	10.29%	-2.67%	9.59%	-8.75%	-73.97%	331.58%	45.12%	30.25%	-9.03%
Change in YoY Net Profit Growth (%)	0.00%	4.52%	7.26%	-12.96%	12.26%	-18.34%	-65.22%	405.55%	-286.46%	-14.87%	-39.28%

Kewal Kiran Clothing 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:	8%
5 Years:	10%
3 Years:	11%
TTM:	-2%

Compounded Profit Growth
10 Years:	8%
5 Years:	14%
3 Years:	24%
TTM:	-8%

Stock Price CAGR
10 Years:	1%
5 Years:	26%
3 Years:	21%
1 Year:	-31%

Return on Equity
10 Years:	19%
5 Years:	18%
3 Years:	22%
Last Year:	19%

Last Updated: Unknown

Balance Sheet

Last Updated: May 13, 2025, 3:14 pm

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	12	12	12	12	12	12	12	12	62	62	62	62
Reserves	278	307	286	362	387	418	434	421	417	486	615	756
Borrowings	12	11	29	41	48	93	91	50	82	66	20	147
Other Liabilities	68	79	96	98	109	122	99	100	183	204	142	229
Total Liabilities	371	410	424	513	557	646	637	582	743	817	838	1,193
Fixed Assets	43	54	60	65	70	82	83	82	86	101	110	150
CWIP	0	4	3	7	9	2	3	1	1	1	0	0
Investments	167	178	161	205	230	236	195	131	146	158	185	429
Other Assets	161	174	200	236	248	325	356	368	510	557	543	614
Total Assets	371	410	424	513	557	646	637	582	743	817	838	1,193

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

For Equity Capital, as of Mar 2025, the value is 62.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 62.00 Cr..
For Reserves, as of Mar 2025, the value is 756.00 Cr.. The value appears strong and on an upward trend. It has increased from 615.00 Cr. (Mar 2024) to 756.00 Cr., marking an increase of 141.00 Cr..
For Borrowings, as of Mar 2025, the value is 147.00 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 20.00 Cr. (Mar 2024) to 147.00 Cr., marking an increase of 127.00 Cr..
For Other Liabilities, as of Mar 2025, the value is 229.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 142.00 Cr. (Mar 2024) to 229.00 Cr., marking an increase of 87.00 Cr..
For Total Liabilities, as of Mar 2025, the value is 1,193.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 838.00 Cr. (Mar 2024) to 1,193.00 Cr., marking an increase of 355.00 Cr..
For Fixed Assets, as of Mar 2025, the value is 150.00 Cr.. The value appears strong and on an upward trend. It has increased from 110.00 Cr. (Mar 2024) to 150.00 Cr., marking an increase of 40.00 Cr..
For CWIP, as of Mar 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
For Investments, as of Mar 2025, the value is 429.00 Cr.. The value appears strong and on an upward trend. It has increased from 185.00 Cr. (Mar 2024) to 429.00 Cr., marking an increase of 244.00 Cr..
For Other Assets, as of Mar 2025, the value is 614.00 Cr.. The value appears strong and on an upward trend. It has increased from 543.00 Cr. (Mar 2024) to 614.00 Cr., marking an increase of 71.00 Cr..
For Total Assets, as of Mar 2025, the value is 1,193.00 Cr.. The value appears strong and on an upward trend. It has increased from 838.00 Cr. (Mar 2024) to 1,193.00 Cr., marking an increase of 355.00 Cr..

Notably, the Reserves (756.00 Cr.) exceed the Borrowings (147.00 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

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	42	75	47	80	56	-0	51	97	57	75	136	28
Cash from Investing Activity +	-37	-24	10	-9	-14	3	46	62	-7	-10	-13	-212
Cash from Financing Activity +	-31	-42	-79	-27	-46	-11	-70	-85	-32	-55	-64	-14
Net Cash Flow	-27	9	-22	43	-4	-8	26	74	17	10	59	-198

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	81.00	86.00	75.00	58.00	50.00	19.00	4.00	-31.00	18.00	86.00	157.00	13.00

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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	59	64	71	90	83	96	129	118	158	103	80	86
Inventory Days	115	138	123	156	128	146	262	267	168	376	493	123
Days Payable	78	78	93	131	99	120	141	148	122	178	143	65
Cash Conversion Cycle	97	123	101	114	112	121	250	237	205	301	430	144
Working Capital Days	43	56	48	74	51	62	111	122	116	72	73	73
ROCE %	30%	32%	30%	31%	30%	26%	26%	20%	6%	19%	26%	31%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	74.25%	74.25%	74.25%	74.25%	74.26%	74.26%	74.26%	74.26%	74.26%	74.26%	74.26%	74.26%
FIIs	1.66%	1.87%	3.95%	3.48%	2.44%	2.62%	2.60%	2.53%	2.10%	2.80%	2.81%	2.05%
DIIs	6.01%	5.90%	5.60%	5.76%	5.95%	6.53%	7.99%	8.61%	8.85%	6.91%	6.83%	7.20%
Public	18.08%	17.98%	16.21%	16.51%	17.34%	16.58%	15.14%	14.59%	14.80%	16.03%	16.10%	16.48%
No. of Shareholders	29,026	25,406	25,662	35,083	30,942	29,342	30,263	32,016	33,372	33,495	34,814	36,514

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Kotak Small Cap Fund - Regular Plan	915,494	0.33	60.86	915,494	2025-04-22 17:25:28	0%
Bandhan Small Cap Fund	825,157	0.65	54.86	825,157	2025-04-22 17:25:28	0%
UTI Small Cap Fund	575,888	0.82	38.29	575,888	2025-04-22 17:25:28	0%
Aditya Birla Sun Life Dividend Yield Fund	435,131	1.78	28.93	435,131	2025-04-22 17:25:28	0%
WhiteOak Capital Flexi Cap Fund	182,188	0.29	12.11	182,188	2025-04-22 17:25:29	0%
Aditya Birla Sun Life Manufacturing Equity Fund	155,979	0.83	10.37	155,979	2025-04-22 17:25:29	0%
UTI India Consumer Fund	118,000	1.01	7.84	118,000	2025-04-22 17:25:29	0%
Bandhan Multi Asset Allocation Fund	110,419	0.41	7.34	110,419	2025-04-22 17:25:29	0%
WhiteOak Capital Mid Cap Fund	103,475	0.27	6.88	103,475	2025-04-22 17:25:29	0%
Mahindra Manulife Consumption Fund	54,000	0.95	3.59	54,000	2025-04-22 17:25:29	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	25.00	19.31	13.25	16.07	59.25
Diluted EPS (Rs.)	25.00	19.31	13.25	16.07	59.25
Cash EPS (Rs.)	26.70	20.75	14.41	21.19	65.94
Book Value[Excl.RevalReserv]/Share (Rs.)	109.65	88.76	77.57	351.19	361.80
Book Value[Incl.RevalReserv]/Share (Rs.)	109.65	88.76	77.57	351.19	361.80
Revenue From Operations / Share (Rs.)	139.63	126.48	98.60	245.62	429.75
PBDIT / Share (Rs.)	34.73	27.93	18.99	28.97	91.39
PBIT / Share (Rs.)	33.05	26.52	17.85	23.54	84.70
PBT / Share (Rs.)	32.34	25.48	17.12	18.01	77.56
Net Profit / Share (Rs.)	25.01	19.34	13.27	15.76	59.26
NP After MI And SOA / Share (Rs.)	25.00	19.31	13.24	16.07	59.25
PBDIT Margin (%)	24.87	22.08	19.26	11.79	21.26
PBIT Margin (%)	23.66	20.96	18.10	9.58	19.71
PBT Margin (%)	23.15	20.14	17.36	7.33	18.04
Net Profit Margin (%)	17.91	15.28	13.46	6.41	13.79
NP After MI And SOA Margin (%)	17.90	15.26	13.43	6.54	13.78
Return on Networth / Equity (%)	22.80	21.75	17.07	4.57	16.37
Return on Capital Employeed (%)	29.32	29.18	22.80	6.60	22.89
Return On Assets (%)	18.40	14.57	10.98	3.40	11.47
Long Term Debt / Equity (X)	0.00	0.00	0.00	0.01	0.01
Total Debt / Equity (X)	0.00	0.09	0.16	0.11	0.20
Asset Turnover Ratio (%)	1.04	0.99	0.91	0.49	0.82
Current Ratio (X)	4.79	2.56	2.37	3.28	2.69
Quick Ratio (X)	4.21	1.92	1.94	2.92	2.20
Inventory Turnover Ratio (X)	1.25	1.47	2.33	1.33	2.25
Dividend Payout Ratio (NP) (%)	15.99	41.42	45.29	186.72	64.13
Dividend Payout Ratio (CP) (%)	14.98	38.59	41.70	139.52	57.63
Earning Retention Ratio (%)	84.01	58.58	54.71	-86.72	35.87
Cash Earning Retention Ratio (%)	85.02	61.41	58.30	-39.52	42.37
Interest Coverage Ratio (X)	49.09	26.96	25.86	5.24	12.78
Interest Coverage Ratio (Post Tax) (X)	36.36	19.66	19.07	3.85	9.29
Enterprise Value (Cr.)	3912.21	2454.70	1110.61	954.23	789.00
EV / Net Operating Revenue (X)	4.55	3.15	1.83	3.15	1.49
EV / EBITDA (X)	18.28	14.26	9.49	26.72	7.00
MarketCap / Net Operating Revenue (X)	4.80	3.30	2.03	3.54	1.47
Retention Ratios (%)	84.00	58.57	54.70	-86.72	35.86
Price / BV (X)	6.11	4.71	2.58	2.48	1.74
Price / Net Operating Revenue (X)	4.80	3.30	2.03	3.54	1.47
EarningsYield	0.03	0.04	0.06	0.01	0.09

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

For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 24, the value is 25.00. This value is within the healthy range. It has increased from 19.31 (Mar 23) to 25.00, marking an increase of 5.69.
For Diluted EPS (Rs.), as of Mar 24, the value is 25.00. This value is within the healthy range. It has increased from 19.31 (Mar 23) to 25.00, marking an increase of 5.69.
For Cash EPS (Rs.), as of Mar 24, the value is 26.70. This value is within the healthy range. It has increased from 20.75 (Mar 23) to 26.70, marking an increase of 5.95.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 109.65. It has increased from 88.76 (Mar 23) to 109.65, marking an increase of 20.89.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 109.65. It has increased from 88.76 (Mar 23) to 109.65, marking an increase of 20.89.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 139.63. It has increased from 126.48 (Mar 23) to 139.63, marking an increase of 13.15.
For PBDIT / Share (Rs.), as of Mar 24, the value is 34.73. This value is within the healthy range. It has increased from 27.93 (Mar 23) to 34.73, marking an increase of 6.80.
For PBIT / Share (Rs.), as of Mar 24, the value is 33.05. This value is within the healthy range. It has increased from 26.52 (Mar 23) to 33.05, marking an increase of 6.53.
For PBT / Share (Rs.), as of Mar 24, the value is 32.34. This value is within the healthy range. It has increased from 25.48 (Mar 23) to 32.34, marking an increase of 6.86.
For Net Profit / Share (Rs.), as of Mar 24, the value is 25.01. This value is within the healthy range. It has increased from 19.34 (Mar 23) to 25.01, marking an increase of 5.67.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 25.00. This value is within the healthy range. It has increased from 19.31 (Mar 23) to 25.00, marking an increase of 5.69.
For PBDIT Margin (%), as of Mar 24, the value is 24.87. This value is within the healthy range. It has increased from 22.08 (Mar 23) to 24.87, marking an increase of 2.79.
For PBIT Margin (%), as of Mar 24, the value is 23.66. This value exceeds the healthy maximum of 20. It has increased from 20.96 (Mar 23) to 23.66, marking an increase of 2.70.
For PBT Margin (%), as of Mar 24, the value is 23.15. This value is within the healthy range. It has increased from 20.14 (Mar 23) to 23.15, marking an increase of 3.01.
For Net Profit Margin (%), as of Mar 24, the value is 17.91. This value exceeds the healthy maximum of 10. It has increased from 15.28 (Mar 23) to 17.91, marking an increase of 2.63.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 17.90. This value is within the healthy range. It has increased from 15.26 (Mar 23) to 17.90, marking an increase of 2.64.
For Return on Networth / Equity (%), as of Mar 24, the value is 22.80. This value is within the healthy range. It has increased from 21.75 (Mar 23) to 22.80, marking an increase of 1.05.
For Return on Capital Employeed (%), as of Mar 24, the value is 29.32. This value is within the healthy range. It has increased from 29.18 (Mar 23) to 29.32, marking an increase of 0.14.
For Return On Assets (%), as of Mar 24, the value is 18.40. This value is within the healthy range. It has increased from 14.57 (Mar 23) to 18.40, marking an increase of 3.83.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Mar 23) which recorded 0.00.
For Total Debt / Equity (X), as of Mar 24, the value is 0.00. This value is within the healthy range. It has decreased from 0.09 (Mar 23) to 0.00, marking a decrease of 0.09.
For Asset Turnover Ratio (%), as of Mar 24, the value is 1.04. It has increased from 0.99 (Mar 23) to 1.04, marking an increase of 0.05.
For Current Ratio (X), as of Mar 24, the value is 4.79. This value exceeds the healthy maximum of 3. It has increased from 2.56 (Mar 23) to 4.79, marking an increase of 2.23.
For Quick Ratio (X), as of Mar 24, the value is 4.21. This value exceeds the healthy maximum of 2. It has increased from 1.92 (Mar 23) to 4.21, marking an increase of 2.29.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 1.25. This value is below the healthy minimum of 4. It has decreased from 1.47 (Mar 23) to 1.25, marking a decrease of 0.22.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 15.99. This value is below the healthy minimum of 20. It has decreased from 41.42 (Mar 23) to 15.99, marking a decrease of 25.43.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 14.98. This value is below the healthy minimum of 20. It has decreased from 38.59 (Mar 23) to 14.98, marking a decrease of 23.61.
For Earning Retention Ratio (%), as of Mar 24, the value is 84.01. This value exceeds the healthy maximum of 70. It has increased from 58.58 (Mar 23) to 84.01, marking an increase of 25.43.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 85.02. This value exceeds the healthy maximum of 70. It has increased from 61.41 (Mar 23) to 85.02, marking an increase of 23.61.
For Interest Coverage Ratio (X), as of Mar 24, the value is 49.09. This value is within the healthy range. It has increased from 26.96 (Mar 23) to 49.09, marking an increase of 22.13.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 36.36. This value is within the healthy range. It has increased from 19.66 (Mar 23) to 36.36, marking an increase of 16.70.
For Enterprise Value (Cr.), as of Mar 24, the value is 3,912.21. It has increased from 2,454.70 (Mar 23) to 3,912.21, marking an increase of 1,457.51.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 4.55. This value exceeds the healthy maximum of 3. It has increased from 3.15 (Mar 23) to 4.55, marking an increase of 1.40.
For EV / EBITDA (X), as of Mar 24, the value is 18.28. This value exceeds the healthy maximum of 15. It has increased from 14.26 (Mar 23) to 18.28, marking an increase of 4.02.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 4.80. This value exceeds the healthy maximum of 3. It has increased from 3.30 (Mar 23) to 4.80, marking an increase of 1.50.
For Retention Ratios (%), as of Mar 24, the value is 84.00. This value exceeds the healthy maximum of 70. It has increased from 58.57 (Mar 23) to 84.00, marking an increase of 25.43.
For Price / BV (X), as of Mar 24, the value is 6.11. This value exceeds the healthy maximum of 3. It has increased from 4.71 (Mar 23) to 6.11, marking an increase of 1.40.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 4.80. This value exceeds the healthy maximum of 3. It has increased from 3.30 (Mar 23) to 4.80, marking an increase of 1.50.
For EarningsYield, as of Mar 24, the value is 0.03. This value is below the healthy minimum of 5. It has decreased from 0.04 (Mar 23) to 0.03, 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 Kewal Kiran Clothing Ltd as of May 20, 2025 is: 405.98

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 May 20, 2025, Kewal Kiran Clothing Ltd is Overvalued by 11.74% compared to the current share price 460.00

Intrinsic Value of Kewal Kiran Clothing Ltd as of May 20, 2025 is: 603.47

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 May 20, 2025, Kewal Kiran Clothing Ltd is Undervalued by 31.19% compared to the current share price 460.00

Last 5 Year EPS CAGR: 48.65%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 25.58%, which is a positive sign. The company has higher reserves (430.58 cr) compared to borrowings (57.50 cr), indicating strong financial stability. The company has shown consistent growth in sales (546.17 cr) and profit (116.75 cr) over the years.	The stock has a high average Working Capital Days of 75.08, which may not be favorable. The stock has a high average Cash Conversion Cycle of 186.25, 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 Kewal Kiran Clothing Ltd:
1. Net Profit Margin: 17.91%
  - 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: 29.32% (Industry Average ROCE: 19.8%)
  - 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%: 22.8% (Industry Average ROE: 26.65%)
  - 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): 36.36
  - 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: 4.21
  - 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: 20.1 (Industry average Stock P/E: 57.13)
  - 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
  - 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

Kewal Kiran Clothing Ltd. is a Public Limited Listed company incorporated on 30/01/1992 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L18101MH1992PLC065136 and registration number is 065136. Currently Company is involved in the business activities of Manufacture of wearing apparel, except fur apparel. Company's Total Operating Revenue is Rs. 840.35 Cr. and Equity Capital is Rs. 61.63 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Retail - Apparel/Accessories	460/7, Kewal Kiran Estate, I.B. Patel Road, Mumbai Maharashtra 400063	info@kewalkiran.com http://www.kewalkiran.com

Management
Name	Position Held
Mr. Kewalchand P Jain	Chairman & Managing Director
Mr. Hemant P Jain	Joint Managing Director
Mr. Dinesh P Jain	Whole Time Director
Mr. Vikas P Jain	Whole Time Director
Mr. Paresh H Clerk	Independent Director
Ms. Ushma S Sule	Independent Director
Mr. Jayraj S Sheth	Independent Director
Mr. Vivek K Shiralkar	Independent Director

FAQ

What is the intrinsic value of Kewal Kiran Clothing Ltd?

Kewal Kiran Clothing Ltd's intrinsic value (as of 20 May 2025) is ₹405.98 — 11.74% lower the current market price of 460.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 2,833 Cr. market cap, FY2025-2026 high/low of ₹771/422, reserves of 756 Cr, and liabilities of 1,193 Cr.

What is the Market Cap of Kewal Kiran Clothing Ltd?

The Market Cap of Kewal Kiran Clothing Ltd is 2,833 Cr..

What is the current Stock Price of Kewal Kiran Clothing Ltd as on 20 May 2025?

The current stock price of Kewal Kiran Clothing Ltd as on 20 May 2025 is 460.

What is the High / Low of Kewal Kiran Clothing Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Kewal Kiran Clothing Ltd stocks is ₹771/422.

What is the Stock P/E of Kewal Kiran Clothing Ltd?

The Stock P/E of Kewal Kiran Clothing Ltd is 20.1.

What is the Book Value of Kewal Kiran Clothing Ltd?

The Book Value of Kewal Kiran Clothing Ltd is 133.

What is the Dividend Yield of Kewal Kiran Clothing Ltd?

The Dividend Yield of Kewal Kiran Clothing Ltd is 0.44 %.

What is the ROCE of Kewal Kiran Clothing Ltd?

The ROCE of Kewal Kiran Clothing Ltd is 23.5 %.

What is the ROE of Kewal Kiran Clothing Ltd?

The ROE of Kewal Kiran Clothing Ltd is 18.9 %.

What is the Face Value of Kewal Kiran Clothing Ltd?

The Face Value of Kewal Kiran Clothing Ltd is 10.0.