KDDL LIMITED
KDDL · General/Diversified · NSE
₹2,402
Current Market Price
Fair Value (DCF)
₹1,257
Margin of Safety
-47.7%
Updated 2d ago
YieldIQ Score
41/100
Piotroski F-Score
3/9
Economic Moat
Narrow
Confidence
28%
ROE
—
Debt/Equity
0.25
WACC
11.1%
Market Cap
₹2,954 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.5%
Return on capital employed
EV / EBITDA
15.6×
Enterprise multiple
Debt / EBITDA
2.1×
Leverage vs earnings
Interest Coverage
7.1×
EBIT covers interest
Current Ratio
4.16×
Short-term liquidity
Asset Turnover
0.78×
Revenue per ₹ of assets
Revenue CAGR (3Y)
26.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,402
Bear case
₹720.35
MoS -233.4%
Base case
₹1,256.7
MoS -91.1%
Bull case
₹1,632.24
MoS -47.2%
Ratio Trends
KDDL · last 9 annual periods
ROE
6.7%
ROCE
16.4%
Operating Margin
—
Debt / Equity
0.32×
PE
59.3×
EV / EBITDA
7.0×
Historical Financials
KDDL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹549 Cr | ₹816 Cr | ₹299 Cr | ₹348 Cr | ₹1629 Cr | +31.2% |
| EBITDA | — | ₹122 Cr | ₹181 Cr | ₹277 Cr | ₹307 Cr | +25.9% |
| EBIT | ₹39.5 Cr | ₹77.1 Cr | ₹36.1 Cr | ₹53.2 Cr | — | +7.7% |
| PAT | ₹9.1 Cr | ₹37.1 Cr | ₹21.3 Cr | ₹34.8 Cr | ₹94.6 Cr | +79.8% |
| EPS (diluted) | ₹6.70 | ₹25.26 | ₹12.71 | ₹20.40 | — | +32.1% |
| CFO | ₹90.2 Cr | ₹42.7 Cr | ₹45.9 Cr | ₹97.9 Cr | ₹-4.3 Cr | — |
| CapEx | — | — | — | — | ₹-140 Cr | — |
| FCF | — | — | — | — | ₹-144 Cr | — |
| Total Assets | — | ₹739 Cr | ₹1161 Cr | ₹1642 Cr | ₹2090 Cr | +29.7% |
| Total Debt | — | — | ₹54.2 Cr | ₹60.3 Cr | ₹453 Cr | +70.1% |
| Shareholders' Equity | — | — | ₹456 Cr | ₹734 Cr | ₹1410 Cr | +32.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KDDL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| DPABHUSHAN DPABHUSHAN | — | — | Pending | 27.9% | — |
| RAJESHEXPO RAJESH EXPORTS LTD | +15.0% | 34 | Fairly valued | 0.6% | — |
| VAIBHAVGBL VAIBHAV GLOBAL LIMITED | -6.8% | 57 | Fairly valued | 11.4% | — |
| SHRINGARMS SHRINGARMS | — | — | Pending | 30.4% | — |
| GOLDIAM GOLDIAM | — | — | Pending | 15.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KDDL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KDDL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KDDL →
Compare
Head-to-head with peers
Compare KDDL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KDDLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.