Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:13 am
Author: Getaka|Social: XLinkedIn

Kitex Garments Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹470.88Undervalued by 201.85%vs CMP ₹156.00

P/E (78.6) × ROE (14.3%) × BV (₹52.20) × DY (0.32%)

₹149.63Fairly Valued by 4.08%vs CMP ₹156.00
MoS: -4.3% (Negative)Confidence: 56/100 (Moderate)Models: 1 Under, 6 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹380.1430%Under (+143.7%)
Graham NumberEarnings₹50.2522%Over (-67.8%)
Net Asset ValueAssets₹52.3510%Over (-66.4%)
EV/EBITDAEnterprise₹27.7312%Over (-82.2%)
Earnings YieldEarnings₹21.5010%Over (-86.2%)
ROCE CapitalReturns₹105.8710%Over (-32.1%)
Revenue MultipleRevenue₹49.397%Over (-68.3%)
Consensus (7 models)₹149.63100%Fairly Valued
Key Drivers: EPS CAGR -19.3% drags value — could be higher if earnings stabilize. | Wide model spread (₹22–₹380) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -19.3%

*Investments are subject to market risks

Investment Snapshot

41
Kitex Garments Ltd scores 41/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health63/100 · Moderate
ROCE 10.2% AverageROE 14.3% GoodD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money40/100 · Moderate
FII holding stable No changeDII holding down 0.71% MF sellingPromoter holding at 56.7% Stable
Earnings Quality40/100 · Moderate
OPM stable around 18% SteadyWorking capital: 137 days Capital intensive
Quarterly Momentum15/100 · Weak
Revenue (4Q): -6% YoY DecliningProfit (4Q): -78% YoY DecliningOPM: 5.0% (down 15.0% YoY) Margin pressure
Industry Rank35/100 · Weak
P/E 78.6 vs industry 33.4 Premium to peersROCE 10.2% vs industry 11.4% Average3Y sales CAGR: 8% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:13 am

Market Cap 3,105 Cr.
Current Price 156
Intrinsic Value₹149.63
High / Low 324/138
Stock P/E78.6
Book Value 52.2
Dividend Yield0.32 %
ROCE10.2 %
ROE14.3 %
Face Value 1.00
PEG Ratio-4.08

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

View Share Price Target for Kitex Garments Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Kitex Garments Ltd 3,105 Cr. 156 324/13878.6 52.20.32 %10.2 %14.3 % 1.00
Lux Industries Ltd 2,729 Cr. 907 1,646/80524.4 5910.22 %12.6 %9.92 % 2.00
SP Apparels Ltd (SPAL) 1,823 Cr. 725 990/58516.1 3580.28 %14.2 %11.7 % 10.0
Gokaldas Exports Ltd 4,533 Cr. 619 1,060/53138.7 2940.00 %10.6 %8.16 % 5.00
Monte Carlo Fashions Ltd 1,017 Cr. 490 865/46410.6 4024.08 %12.8 %9.78 % 10.0
Industry Average4,184.42 Cr1,215.8433.42143.320.29%11.36%15.66%7.21

All Competitor Stocks of Kitex Garments Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 6898146134164173190216276300197122182
Expenses 70104132115132139150161222249162138174
Operating Profit -2-6141933354055545134-168
OPM % -2%-7%10%14%20%20%21%25%20%17%17%-13%5%
Other Income 317262333851305
Interest 20122323454813
Depreciation 55555554433813
Profit before tax -55101928303650554828-2-12
Tax % -19%45%24%29%47%34%27%27%27%33%32%171%37%
Net Profit -4381315202737413219-6-17
EPS in Rs -0.200.170.390.670.761.011.371.872.061.661.04-0.08-0.47

Last Updated: March 4, 2026, 3:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 6:46 pm

MetricMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 511546546557607739455788557617983801
Expenses 340357376423468607355618496516782723
Operating Profit 1711891701341391321001716110120178
OPM % 34%35%31%24%23%18%22%22%11%16%20%10%
Other Income 132032223942744141940
Interest 2116964734471429
Depreciation 212122232726232121211628
Profit before tax 14217114210713013879173798719061
Tax % 30%34%35%35%37%25%31%28%28%36%28%
Net Profit 9911083647110354125575613628
EPS in Rs 4.945.504.183.193.585.182.726.272.882.826.952.15
Dividend Payout % 6%6%9%16%14%10%18%8%17%18%7%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)11.11%-24.55%-22.89%10.94%45.07%-47.57%131.48%-54.40%-1.75%142.86%
Change in YoY Net Profit Growth (%)0.00%-35.66%1.65%33.83%34.13%-92.64%179.05%-185.88%52.65%144.61%

Kitex Garments Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2015-2016 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:7%
5 Years:6%
3 Years:8%
TTM:50%
Compounded Profit Growth
10 Years:3%
5 Years:6%
3 Years:4%
TTM:74%
Stock Price CAGR
10 Years:1%
5 Years:39%
3 Years:33%
1 Year:27%
Return on Equity
10 Years:13%
5 Years:11%
3 Years:9%
Last Year:14%

Last Updated: September 5, 2025, 9:10 am

Balance Sheet

Last Updated: December 4, 2025, 1:32 am

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 55577777772020
Reserves 2593604404925576356898068528981,0131,022
Borrowings 161110889096073256811,0821,184
Other Liabilities 110101102931049892108251339471516
Total Liabilities 5355765556007588357879941,1341,9252,5872,742
Fixed Assets 188173173172214234227243264244232635
CWIP 011634402120122928861,3911,283
Investments 021900000000
Other Assets 347400366385503581540739578795964824
Total Assets 5355765556007588357879941,1341,9252,5872,742

Reserves and Borrowings Chart

Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 1281354529951116-10295-3854
Cash from Investing Activity + -30-10-41-51-79-26-8-46-415-607-455
Cash from Financing Activity + 2-78-120-1572-25-996057650390
Net Cash Flow 10147-116-3810104-624-10
Free Cash Flow 9812917-9-6822107-37-121-655-451
CFO/OP 75%99%61%55%33%78%136%23%533%-13%52%

Free Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow10.0079.00162.00126.0049.0036.00100.0098.0036.00-580.00200.00

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 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 4564888199124142145133152126
Inventory Days 202276148191148252154161235165
Days Payable 3472857262547761587967
Cash Conversion Cycle 301579157228218317238237308224
Working Capital Days -58-2499138136137242177176207137
ROCE %42%33%24%23%21%11%22%9%7%10%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 56.66%56.66%56.66%56.66%56.66%56.66%56.66%56.66%56.66%56.66%56.66%56.66%
FIIs 0.69%0.68%0.66%0.84%0.97%0.82%0.74%1.10%0.90%0.93%1.16%0.90%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.40%0.87%0.90%0.34%0.16%
Public 42.65%42.67%42.68%42.50%42.38%42.52%42.61%41.85%41.58%41.51%41.84%42.28%
No. of Shareholders 57,23056,30554,75252,65754,36153,48755,86368,46579,05784,15998,21497,407

Shareholding Pattern Chart

No. of Shareholders

Kitex Garments 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 1.001.001.001.001.00
Basic EPS (Rs.) 6.958.478.5618.828.16
Diluted EPS (Rs.) 6.958.478.5618.828.16
Cash EPS (Rs.) 7.5911.5111.7522.0411.64
Book Value[Excl.RevalReserv]/Share (Rs.) 51.78136.03146.88122.13104.63
Book Value[Incl.RevalReserv]/Share (Rs.) 51.78136.03146.88122.13104.63
Revenue From Operations / Share (Rs.) 49.2692.7783.76118.5568.48
PBDIT / Share (Rs.) 10.9917.2615.7829.7215.73
PBIT / Share (Rs.) 10.2014.1412.5926.5012.25
PBT / Share (Rs.) 9.5013.0411.9225.9511.87
Net Profit / Share (Rs.) 6.808.408.5618.828.16
NP After MI And SOA / Share (Rs.) 6.958.478.6518.828.16
PBDIT Margin (%) 22.3118.6018.8325.0722.96
PBIT Margin (%) 20.7115.2415.0322.3517.89
PBT Margin (%) 19.2814.0514.2221.8917.33
Net Profit Margin (%) 13.819.0410.2115.8711.91
NP After MI And SOA Margin (%) 14.119.1310.3315.8711.91
Return on Networth / Equity (%) 13.436.226.7015.407.80
Return on Capital Employeed (%) 8.855.338.0321.2011.36
Return On Assets (%) 5.362.925.0712.596.89
Long Term Debt / Equity (X) 0.890.660.000.000.00
Total Debt / Equity (X) 1.050.750.020.080.00
Asset Turnover Ratio (%) 0.430.400.520.860.54
Current Ratio (X) 2.533.595.054.187.42
Quick Ratio (X) 1.862.583.773.235.52
Inventory Turnover Ratio (X) 5.544.391.772.591.48
Dividend Payout Ratio (NP) (%) 7.1917.7017.330.000.00
Dividend Payout Ratio (CP) (%) 6.4512.9412.660.000.00
Earning Retention Ratio (%) 92.8182.3082.670.000.00
Cash Earning Retention Ratio (%) 93.5587.0687.340.000.00
Interest Coverage Ratio (X) 15.6515.6523.4754.6240.92
Interest Coverage Ratio (Post Tax) (X) 10.688.6113.7335.5822.23
Enterprise Value (Cr.) 4777.591953.80951.991597.38506.62
EV / Net Operating Revenue (X) 4.863.171.712.031.11
EV / EBITDA (X) 21.7917.029.078.084.84
MarketCap / Net Operating Revenue (X) 3.651.971.632.101.44
Retention Ratios (%) 92.8082.2982.660.000.00
Price / BV (X) 3.471.341.062.040.94
Price / Net Operating Revenue (X) 3.651.971.632.101.44
EarningsYield 0.030.040.060.070.08

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Kitex Garments Ltd. is a Public Limited Listed company incorporated on 29/05/1992 and has its registered office in the State of Kerala, India. Company's Corporate Identification Number(CIN) is L18101KL1992PLC006528 and registration number is 006528. Currently Company is involved in the business activities of Manufacture of other knitted and crocheted fabrics. Company's Total Operating Revenue is Rs. 982.80 Cr. and Equity Capital is Rs. 19.95 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Textiles - Readymade ApparelsBuilding No VI/496, Ernakulam Kerala 683561Contact not found
Management
NamePosition Held
Mr. Sabu M JacobChairman & Managing Director
Mrs. Sindhu ChandrasekharExecutive Director
Mr. K L V NarayananNon Executive Director
Mrs. Sumi FrancisIndependent Director
Mr. A K MathewIndependent Director
Mr. C P PhiliposeIndependent Director

FAQ

What is the intrinsic value of Kitex Garments Ltd and is it undervalued?

As of 17 April 2026, Kitex Garments Ltd's intrinsic value is ₹149.63, which is 4.08% lower than the current market price of ₹156.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (14.3 %), book value (₹52.2), dividend yield (0.32 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Kitex Garments Ltd?

Kitex Garments Ltd is trading at ₹156.00 as of 17 April 2026, with a FY2026-2027 high of ₹324 and low of ₹138. The stock is currently near its 52-week low. Market cap stands at ₹3,105 Cr..

How does Kitex Garments Ltd's P/E ratio compare to its industry?

Kitex Garments Ltd has a P/E ratio of 78.6, which is above the industry average of 33.42. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is Kitex Garments Ltd financially healthy?

Key indicators for Kitex Garments Ltd: ROCE of 10.2 % is moderate. Dividend yield is 0.32 %.

Is Kitex Garments Ltd profitable and how is the profit trend?

Kitex Garments Ltd reported a net profit of ₹136 Cr in Mar 2025 on revenue of ₹983 Cr. Compared to ₹125 Cr in Mar 2022, the net profit shows an improving trend.

Does Kitex Garments Ltd pay dividends?

Kitex Garments Ltd has a dividend yield of 0.32 % at the current price of ₹156.00. The company pays dividends, though the yield is modest.

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 Kitex Garments 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
Explore Industry-wise Stock Analysis Reports