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 | ||
| 505.2 INR | +0.40% |
|
+2.01% | +42.69% |
| Jul. 05 | Heavy Losses in HDFC Bank Drags Indian Equities to End Marginally Lower on Friday | MT |
| Jul. 05 | Kalyan Jewellers India Books 27% Increase in Fiscal Q1 Revenue | MT |
Valuation
| Fiscal Period: März | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 70,147 | 60,516 | 108,516 | 520,717 | - | - |
| Enterprise Value (EV) 1 | 70,147 | 93,037 | 141,652 | 475,769 | 523,482 | 515,393 |
| P/E ratio | -973 x | 26.9 x | 25.1 x | 73.8 x | 58.3 x | 41.9 x |
| Yield | - | - | 0.47% | 0.28% | 0.38% | 0.54% |
| Capitalization / Revenue | 0.82 x | 0.56 x | 0.77 x | 2.38 x | 2.14 x | 1.66 x |
| EV / Revenue | 0.82 x | 0.86 x | 1.01 x | 2.57 x | 2.15 x | 1.65 x |
| EV / EBITDA | 11.8 x | 11.4 x | 12.7 x | 36.2 x | 31.3 x | 24.5 x |
| EV / FCF | 12.1 x | 60.5 x | 17.1 x | 50 x | 41.3 x | 29.5 x |
| FCF Yield | 8.28% | 1.65% | 5.83% | 2% | 2.42% | 3.39% |
| Price to Book | 2.48 x | 1.93 x | 2.99 x | 10.5 x | 10.5 x | 8.6 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 | 505.2 | 505.2 | 505.2 |
| Announcement Date | 5/27/21 | 5/11/22 | 5/15/23 | 5/10/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 101,009 | 85,733 | 108,179 | 140,714 | 185,483 | 243,356 | 312,783 |
| EBITDA 1 | - | 5,943 | 8,145 | 11,140 | 13,127 | 16,745 | 21,005 |
| EBIT 1 | - | - | 5,829 | 8,694 | 10,384 | 13,438 | 17,542 |
| Operating Margin | - | - | 5.39% | 6.18% | 5.6% | 5.52% | 5.61% |
| Earnings before Tax (EBT) 1 | - | 393.6 | 2,989 | 5,715 | 7,888 | 12,033 | 16,786 |
| Net income 1 | - | -63.04 | 2,242 | 4,331 | 5,973 | 9,007 | 12,510 |
| Net margin | - | -0.07% | 2.07% | 3.08% | 3.22% | 3.7% | 4% |
| EPS 2 | - | -0.0700 | 2.180 | 4.200 | 5.800 | 8.667 | 12.05 |
| Free Cash Flow 1 | - | 5,810 | 1,537 | 8,263 | 9,513 | 12,661 | 17,486 |
| FCF margin | - | 6.78% | 1.42% | 5.87% | 5.13% | 5.2% | 5.59% |
| FCF Conversion (EBITDA) | - | 97.77% | 18.87% | 74.17% | 72.47% | 75.61% | 83.25% |
| FCF Conversion (Net income) | - | - | 68.57% | 190.77% | 159.26% | 140.56% | 139.78% |
| Dividend per Share 2 | - | - | - | 0.5000 | 1.200 | 1.929 | 2.706 |
| Announcement Date | 8/25/20 | 5/27/21 | 5/11/22 | 5/15/23 | 5/10/24 | - | - |
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 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 55,273 |
| EBITDA 1 | - | 2,281 | 2,992 | 2,184 | 2,642 | 2,661 | 3,270 | 2,567 | 3,229 | 3,146 | 3,807 | 3,142 | 3,766 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | 1,404 | - | - | - | 1,823 | 2,540 | 1,890 | 2,483 |
| 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 | 1,843 |
| Net margin | - | 2.38% | 3.92% | 2.53% | 3.24% | 3.06% | 3.83% | 2.07% | 3.29% | 3.18% | 3.73% | 3.14% | 3.33% |
| EPS | -0.5000 | - | - | - | - | 1.030 | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/10/21 | 11/10/21 | 2/3/22 | 5/11/22 | 8/4/22 | 11/10/22 | 2/7/23 | 5/15/23 | 8/9/23 | - | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 32,521 | 33,136 | 35,113 | 2,764 | - |
| Net Cash position 1 | - | - | - | - | - | - | 5,325 |
| Leverage (Debt/EBITDA) | - | - | 3.993 x | 2.974 x | 2.675 x | 0.1651 x | - |
| Free Cash Flow 1 | - | 5,810 | 1,537 | 8,263 | 9,513 | 12,661 | 17,487 |
| ROE (net income / shareholders' equity) | - | -0.25% | 7.52% | 12.8% | 15.3% | 19.4% | 22.5% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 27.40 | 30.50 | 35.30 | 40.60 | 48.30 | 58.80 |
| Cash Flow per Share 2 | - | - | - | 9.840 | 12.80 | 17.90 | 15.00 |
| Capex 1 | - | - | 913 | 1,871 | 3,714 | 2,222 | 1,554 |
| Capex / Sales | - | - | 0.84% | 1.33% | 2% | 0.91% | 0.5% |
| Announcement Date | 8/25/20 | 5/27/21 | 5/11/22 | 5/15/23 | 5/10/24 | - | - |
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
7
Last Close Price
505.2
INR
Average target price
538
INR
Spread / Average Target
+6.48%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +42.69% | 6.24B | |
| -14.17% | 2.86B | |
| +36.58% | 2.49B | |
| -42.61% | 1.27B | |
| -23.72% | 1.2B | |
| +41.36% | 866M | |
| -2.41% | 784M | |
| -13.32% | 764M | |
| +18.52% | 581M | |
| -9.09% | 517M |
- Stock Market
- Equities
- KALYANKJIL Stock
- Financials Kalyan Jewellers India Limited
