KEWAL KIRAN CLOTHING LTD
KKCL · General/Diversified · NSE
₹431
Current Market Price
Fair Value (DCF)
₹732
Discount to FV
+69.7%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
8/9
Economic Moat
Wide
Confidence
52%
ROE
15.1%
Debt/Equity
0.14
WACC
11.1%
Market Cap
₹2,659 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.5%
Return on capital employed
EV / EBITDA
9.6×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
22.2×
EBIT covers interest
Current Ratio
2.46×
Short-term liquidity
Asset Turnover
0.83×
Revenue per ₹ of assets
Revenue CAGR (3Y)
16.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹431.45
Bear case
Discount -8.3%
Base case
Discount +41.1%
Bull case
Discount +50.9%
Ratio Trends
KKCL · last 8 annual periods
ROE
15.1%
ROCE
24.5%
Operating Margin
—
Debt / Equity
0.14×
PE
18.1×
EV / EBITDA
9.6×
Historical Financials
KKCL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹605 Cr | ₹774 Cr | ₹855 Cr | ₹1003 Cr | ₹1213 Cr | +19.0% |
| EBITDA | ₹116 Cr | ₹170 Cr | ₹214 Cr | ₹240 Cr | ₹262 Cr | +22.4% |
| EBIT | ₹110 Cr | ₹163 Cr | ₹204 Cr | — | — | +16.7% |
| PAT | ₹81.6 Cr | ₹119 Cr | ₹154 Cr | ₹144 Cr | ₹142 Cr | +14.8% |
| EPS (diluted) | ₹13.25 | ₹19.31 | ₹25.07 | — | — | +17.3% |
| CFO | ₹56.9 Cr | ₹75.1 Cr | ₹136 Cr | ₹13.7 Cr | ₹183 Cr | +34.0% |
| CapEx | ₹-10.5 Cr | ₹-24.0 Cr | ₹-9.6 Cr | ₹-85.2 Cr | ₹-20.7 Cr | — |
| FCF | ₹46.4 Cr | ₹51.1 Cr | ₹126 Cr | ₹-71.5 Cr | ₹163 Cr | +36.8% |
| Total Assets | ₹743 Cr | ₹817 Cr | ₹837 Cr | ₹1426 Cr | ₹1497 Cr | +19.1% |
| Total Debt | ₹81.9 Cr | ₹66.0 Cr | ₹19.7 Cr | ₹164 Cr | ₹128 Cr | +11.8% |
| Shareholders' Equity | ₹478 Cr | ₹547 Cr | ₹676 Cr | ₹820 Cr | ₹938 Cr | +18.4% |
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 GARMENTS LTD | +90.2% | 37 | Data Limited | 13.4% | — |
 CANTABIL CANTABIL RETAIL LTD | +2.9% | 65 | Near Fair Value | 22.0% | — |
 LUXIND LUXIND | — | — | Pending | 5.7% | 23.9× |
SPAL SPAL | — | — | Pending | 11.2% | — |
 RAYMONDLSL RAYMONDLSL | — | — | Pending | 0.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
29 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹22.00/sh
Last payout
2026-02-16
₹2.00
Peak payout
₹5.00
Trailing yield
0.46%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KEWAL KIRAN CLOTHING LTD (KKCL.NS) trades at 431.45 vs a model fair value of 732.16, a gap of 69.7%. Piotroski F-score: 8/9. Moat label: ...
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.