KDDL
OVERVALUEDKDDL Limited
Others · NSE
↓ 119.4% vs fair value
52W Low
₹1,990
+41.7% from low
52W High
₹3,080
-8.4% from high
Valuation Gauge
Current Price
₹2,820
Fair Value
₹1,286
Fair Value Analysis
₹1,286
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies | ROCE improving (latest 19.7%) — capital allocation becoming more efficient. | Growth capped at 14.6% (ROE 12.7%×1.15) — historical CAGR exceeds sustainable rate or COVID period unverifiable. | COVID-resilient: PAT dropped from ₹25Cr (FY2019) to ₹-2Cr (FY2020) during COVID but has fully recovered.
Cash Flow Analysis
33% weight
Balance Sheet Value
33% weight
Growth Valuation
33% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Healthy
Profitability
ROE of 12.7% is acceptable for Others sector (benchmark: 15%)
Debt & Leverage
D/E ratio of 0.3x is well within the Others sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 33.3x is slightly below the Others sector median of 40x — reasonably valued
Cash Flow
Negative FCF of ₹-144 Cr — company is consuming more cash than it generates
Earnings Growth
5yr EPS CAGR of 43.6% is well above the Others sector average of 12.0% — strong growth
Dividend
Dividend yield of 0.9% provides moderate shareholder returns
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
2.3%
Free cash flow / market cap
Revenue Growth (YoY)
+26.5%
Year-on-year revenue change
Profit Growth (YoY)
-19.1%
Year-on-year PAT change
Operating Cash Flow
₹-4 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹67.6
P/E Ratio
33.3x
P/B Ratio
4.4x
ROE
12.7%
ROCE
12.5%
Debt / Equity
0.25x
Beta
0.36
Div Yield
0.7%
FCF (Cr)
₹-144 Cr
Revenue (Cr)
₹1,629 Cr
EPS Growth 5Y
43.6%
Mkt Cap (Cr)
₹2,764 Cr
52W High
₹3,079.8
52W Low
₹1,990
Book Value/Share
₹514.5
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹2.0K Cr | ₹288 Cr | 14.0% | ₹132 Cr | ₹67.57 |
| 2025-03-31 | ₹1.6K Cr | ₹269 Cr | 16.0% | ₹142 Cr | ₹76.92 |
| 2024-03-31 | ₹1.4K Cr | ₹255 Cr | 18.0% | ₹137 Cr | ₹81.90 |
| 2023-03-31 | ₹1.1K Cr | ₹168 Cr | 15.0% | ₹77 Cr | ₹42.75 |
| 2022-03-31 | ₹816 Cr | ₹113 Cr | 14.0% | ₹37 Cr | ₹25.08 |
| 2021-03-31 | ₹549 Cr | ₹68 Cr | 12.0% | ₹7 Cr | ₹4.45 |
| 2020-03-31 | ₹652 Cr | ₹80 Cr | 12.0% | ₹-2 Cr | ₹-0.46 |
| 2019-03-31 | ₹625 Cr | ₹69 Cr | 11.0% | ₹25 Cr | ₹17.43 |
| 2018-03-31 | ₹502 Cr | ₹47 Cr | 9.0% | ₹18 Cr | ₹14.27 |
| 2017-03-31 | ₹453 Cr | ₹28 Cr | 6.0% | ₹2 Cr | ₹1.76 |
| 2016-03-31 | ₹450 Cr | ₹33 Cr | 7.0% | ₹4 Cr | ₹4.83 |
| 2015-03-31 | ₹412 Cr | ₹42 Cr | 10.0% | ₹9 Cr | ₹8.74 |
| 2014-03-31 | ₹335 Cr | ₹32 Cr | 9.0% | ₹9 Cr | ₹8.61 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Others| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
AVRO INDIA LIMITED | ₹10.3 | ₹75.8 | +86.5% | 38.2 | — | UNDERVALUED |
Magnum Ventures Limited | ₹19.8 | ₹119.4 | +83.4% | — | -1.6% | UNDERVALUED |
DCM Shriram Industries Limited | ₹41.7 | ₹196.1 | +78.7% | 3 | 12.6% | UNDERVALUED |
Star Paper Mills Limited | ₹141.5 | ₹657.4 | +78.5% | 5.6 | 44.2% | UNDERVALUED |
HB Stockholdings Limited | ₹60.5 | ₹281.1 | +78.5% | 3.8 | 13.1% | UNDERVALUED |
Balkrishna Paper Mills Limited | ₹18.7 | ₹80.6 | +76.8% | 3.1 | 26.1% | UNDERVALUED |
Heads UP Ventures Limited | ₹7.1 | ₹28.8 | +75.3% | 3.9 | — | UNDERVALUED |
Credo Brands Marketing Limited | ₹88.5 | ₹305.8 | +71.1% | 10.9 | 16.4% | UNDERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant