KALYAN JEWELLERS INDIA LIMITED Financials Kalyan Jewellers India Limited
Equities
KALYANKJIL
INE303R01014
Apparel & Accessories Retailers
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 410.6 INR | +3.37% |
|
+1.10% | +15.94% |
| 05-10 | Transcript : Kalyan Jewellers India Limited, Q4 2024 Earnings Call, May 10, 2024 | |
| 05-10 | Kalyan Jewellers India Limited Recommends Final Dividend for the Financial Year Ended March, 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 70,147 | 60,516 | 108,516 | 423,118 | - | - |
| Enterprise Value (EV) 1 | 70,147 | 93,037 | 141,652 | 440,657 | 426,149 | 416,824 |
| P/E ratio | -973 x | 26.9 x | 25.1 x | 73.8 x | 50.7 x | 34 x |
| Yield | - | - | 0.47% | 0.22% | 0.3% | 0.51% |
| Capitalization / Revenue | 0.82 x | 0.56 x | 0.77 x | 2.38 x | 1.74 x | 1.4 x |
| EV / Revenue | 0.82 x | 0.86 x | 1.01 x | 2.38 x | 1.76 x | 1.38 x |
| EV / EBITDA | 11.8 x | 11.4 x | 12.7 x | 33.6 x | 25.3 x | 19.8 x |
| EV / FCF | 12.1 x | 60.5 x | 17.1 x | 89 x | 33.2 x | 21.3 x |
| FCF Yield | 8.28% | 1.65% | 5.83% | 1.12% | 3.02% | 4.7% |
| Price to Book | 2.48 x | 1.93 x | 2.99 x | 9.96 x | 8.63 x | 6.67 x |
| Nbr of stocks (in thousands) | 1,030,053 | 1,030,053 | 1,030,053 | 1,030,613 | - | - |
| Reference price 2 | 68.10 | 58.75 | 105.4 | 410.6 | 410.6 | 410.6 |
| Announcement Date | 21-05-27 | 22-05-11 | 23-05-15 | 24-05-10 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 101,009 | 85,733 | 108,179 | 140,714 | 185,483 | 242,784 | 302,677 |
| EBITDA 1 | - | 5,943 | 8,145 | 11,140 | 13,127 | 16,861 | 21,085 |
| EBIT 1 | - | - | 5,829 | 8,694 | 10,384 | 13,932 | 17,821 |
| Operating Margin | - | - | 5.39% | 6.18% | 5.6% | 5.74% | 5.89% |
| Earnings before Tax (EBT) 1 | - | 393.6 | 2,989 | 5,715 | 7,888 | 12,213 | 16,757 |
| Net income 1 | - | -63.04 | 2,242 | 4,331 | 5,973 | 9,263 | 12,707 |
| Net margin | - | -0.07% | 2.07% | 3.08% | 3.22% | 3.82% | 4.2% |
| EPS 2 | - | -0.0700 | 2.180 | 4.200 | 5.800 | 8.104 | 12.07 |
| Free Cash Flow 1 | - | 5,810 | 1,537 | 8,263 | 4,877 | 12,854 | 19,594 |
| FCF margin | - | 6.78% | 1.42% | 5.87% | 2.63% | 5.29% | 6.47% |
| FCF Conversion (EBITDA) | - | 97.77% | 18.87% | 74.17% | 36.46% | 76.23% | 92.93% |
| FCF Conversion (Net income) | - | - | 68.57% | 190.77% | 75.44% | 138.77% | 154.2% |
| Dividend per Share 2 | - | - | - | 0.5000 | 0.8942 | 1.216 | 2.108 |
| Announcement Date | 20-08-25 | 21-05-27 | 22-05-11 | 23-05-15 | 24-05-10 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 28,887 | 34,354 | 28,571 | 33,326 | 34,729 | 38,841 | 33,818 | 43,757 | 43,996 | 51,680 | 45,252 |
| EBITDA 1 | - | 2,281 | 2,992 | 2,184 | 2,642 | 2,661 | 3,270 | 2,567 | 3,229 | 3,146 | 3,807 | 3,142 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | 1,404 | - | - | - | 1,823 | 2,540 | 1,890 |
| Net income 1 | -513.3 | 687.3 | 1,345 | 723 | 1,079 | 1,064 | 1,487 | 700.9 | 1,439 | 1,398 | 1,928 | 1,420 |
| Net margin | - | 2.38% | 3.92% | 2.53% | 3.24% | 3.06% | 3.83% | 2.07% | 3.29% | 3.18% | 3.73% | 3.14% |
| EPS | -0.5000 | - | - | - | - | 1.030 | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 21-08-10 | 21-11-10 | 22-02-03 | 22-05-11 | 22-08-04 | 22-11-10 | 23-02-07 | 23-05-15 | 23-08-09 | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 32,521 | 33,136 | 10,881 | 3,031 | - |
| Net Cash position 1 | - | - | - | - | - | - | 6,294 |
| Leverage (Debt/EBITDA) | - | - | 3.993 x | 2.974 x | 0.8135 x | 0.1798 x | - |
| Free Cash Flow 1 | - | 5,810 | 1,537 | 8,263 | 4,877 | 12,854 | 19,595 |
| ROE (net income / shareholders' equity) | - | -0.25% | 7.52% | 12.8% | 15.5% | 18.8% | 21.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 27.40 | 30.50 | 35.30 | 41.20 | 47.60 | 61.60 |
| Cash Flow per Share 2 | - | - | - | 9.840 | 10.90 | 18.00 | 17.10 |
| Capex 1 | - | - | 913 | 1,871 | 2,259 | 2,189 | 1,807 |
| Capex / Sales | - | - | 0.84% | 1.33% | 1.22% | 0.9% | 0.6% |
| Announcement Date | 20-08-25 | 21-05-27 | 22-05-11 | 23-05-15 | 24-05-10 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
410.6
INR
Average target price
462.8
INR
Spread / Average Target
+12.73%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +15.94% | 5.06B | |
| -9.65% | 4.31B | |
| -3.70% | 3.22B | |
| +29.83% | 2.3B | |
| -8.64% | 1.44B | |
| -52.86% | 1B | |
| -4.22% | 763M | |
| +8.68% | 665M | |
| -16.23% | 468M | |
| -14.93% | 436M |
- Stock Market
- Equities
- KALYANKJIL Stock
- Financials Kalyan Jewellers India Limited