KEWAL KIRAN CLOTHING LTD
KKCL · General/Diversified · NSE
₹476
Current Market Price
Fair Value (DCF)
₹547
Margin of Safety
+14.9%
Updated just now
YieldIQ Score
70/100
Piotroski F-Score
3/9
Economic Moat
Wide
Confidence
59%
ROE
14.3%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹2,932 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.2%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
0.7×
Leverage vs earnings
Interest Coverage
22.2×
EBIT covers interest
Current Ratio
2.46×
Short-term liquidity
Asset Turnover
0.70×
Revenue per ₹ of assets
Revenue CAGR (3Y)
18.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹475.85
Bear case
₹295.8
MoS -60.9%
Base case
₹546.96
MoS +13.0%
Bull case
₹619.74
MoS +23.2%
Ratio Trends
KKCL · last 7 annual periods
ROE
14.6%
ROCE
20.7%
Operating Margin
—
Debt / Equity
0.17×
PE
21.6×
EV / EBITDA
14.5×
Historical Financials
KKCL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹303 Cr | ₹608 Cr | ₹199 Cr | ₹219 Cr | ₹998 Cr | +34.7% |
| EBITDA | — | ₹116 Cr | ₹170 Cr | ₹214 Cr | ₹239 Cr | +19.7% |
| EBIT | ₹29.0 Cr | ₹110 Cr | ₹44.1 Cr | ₹48.1 Cr | — | +13.5% |
| PAT | ₹19.8 Cr | ₹81.6 Cr | ₹31.5 Cr | ₹37.6 Cr | ₹144 Cr | +64.4% |
| EPS (diluted) | ₹16.07 | ₹13.25 | ₹5.11 | ₹6.10 | — | -21.5% |
| CFO | ₹96.7 Cr | ₹56.9 Cr | ₹75.1 Cr | ₹136 Cr | ₹13.7 Cr | -38.7% |
| CapEx | — | — | — | — | ₹-85.2 Cr | — |
| FCF | — | — | — | — | ₹-71.5 Cr | — |
| Total Assets | — | ₹743 Cr | ₹817 Cr | ₹838 Cr | ₹1426 Cr | +17.7% |
| Total Debt | — | — | ₹50.8 Cr | ₹2.5 Cr | ₹164 Cr | +34.0% |
| Shareholders' Equity | — | — | ₹547 Cr | ₹677 Cr | ₹991 Cr | +16.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KKCL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| KITEX KITEX | — | — | Pending | 11.5% | — |
| CANTABIL CANTABIL | — | — | Pending | 19.0% | — |
| LUXIND LUXIND | — | — | Pending | 9.6% | — |
| SPAL SPAL | — | — | Pending | 11.2% | — |
| RAYMONDLSL RAYMONDLSL | — | — | Pending | 0.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KKCL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KKCL.NS has a current price of 475.85 and a fair value of 546.96, with a margin of safety of 14.9% and ROCE of 19.2%. Its debt-to-equity ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KKCL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KKCL →
Compare
Head-to-head with peers
Compare KKCL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KKCLNow →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.