Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

KDDL Ltd Investor Presentation 2026

May 19, 2026

60919_rns_2026-05-19_e6b0c6a4-64d3-4d5b-bf99-4bd801f8c809.pdf

Investor Presentation

Open in viewer

Opens in your device viewer

KDDL Limited

Corporate Office : SCO 88 - 89, Sector 8 - C, Chandigarh - 160 009, India.

+91 172 2548223/24, 2544378/79 www.kddl.com

KDDL

Ref: KDDL/CS/2026-27/06

Date: 19th May, 2026

National Stock Exchange of India Limited
Exchange Plaza, C-1, Block G,
Bandra Kurla Complex, Bandra,
Mumbai - 400 051

BSE Limited,
Phiroze Jeejeebhoy Towers,
Dalal Street, Mumbai - 400001

Trading Symbol : KDDL

Scrip Code : 532054

Subject: Investor Presentation

Dear Sir/ Madam,

Please find enclosed Investor Presentation for Q4 & FY26.

Kindly take the same on record.

Thanking you,

Yours truly

For KDDL Limited

Brahm Prakash
Kumar

Digitally signed by Brahm Prakash Kumar
Date: 2026.05.19 23:40:26
+91 172

Brahm Prakash Kumar
Company Secretary

CIN-L33302HP1981PLC008123

Registered Office: Plot 3, Sector III, Parwanoo - 173 220 (H.P) INDIA.


img-0.jpeg

KDDL Limited

Investor Presentation

Q4 & FY26


Safe Harbor

This presentation and the accompanying slides (the "Presentation"), which have been prepared by KDDL Limited (the "Company"), have been prepared solely for information purposes and do not constitute any offer, recommendation or invitation to purchase or subscribe for any securities, and shall not form the basis or be relied on in connection with any contract or binding commitment whatsoever. No offering of securities of the Company will be made except by means of a statutory offering document containing detailed information about the Company.

This Presentation has been prepared by the Company based on information and data which the Company considers reliable, but the Company makes no representation or warranty, express or implied, whatsoever, and no reliance shall be placed on, the truth, accuracy, completeness, fairness and reasonableness of the contents of this Presentation. This Presentation may not be all inclusive and may not contain all of the information that you may consider material. Any liability in respect of the contents of, or any omission from, this Presentation is expressly excluded.

This Presentation contains certain forward looking statements concerning the Company's future business prospects and business profitability, which are subject to a number of risks and uncertainties and the actual results could materially differ from those in such forward looking statements. The risks and uncertainties relating to these statements include, but are not limited to, risks and uncertainties regarding fluctuations in earnings, our ability to manage growth, competition (both domestic and international), economic growth in India and abroad, ability to attract and retain highly skilled professionals, time and cost over runs on contracts, our ability to manage our international operations, government policies and actions regulations, interest and other fiscal costs generally prevailing in the economy. The Company does not undertake to make any announcement in case any of these forward looking statements become materially incorrect in future or update any forward looking statements made from time to time by or on behalf of the Company.

2


Q4 and FY26 Performance

Rs in Cr

img-1.jpeg
Standalone

img-2.jpeg
Consolidated

img-3.jpeg
EBITDA

img-4.jpeg
EBITDA

img-5.jpeg
PBT

img-6.jpeg
PBT

*Includes Other Income, "impact on PBT on consolidated level owing to Statutory impact of Labor Codes of Rs. 2.45 Cr


4

Standalone Profit & Loss Statement

Profit & Loss (Rs. Cr.) Q4FY26 Q4FY25 YoY% Q3FY26 QoQ% FY26 FY25 YoY%
Revenue 147.5 98.9 49.1% 115.6 27.6% 495.8 369.6 34.2%
Other Income -2.2 3.4 3.6 10.2 14.1
Total Income 145.3 102.3 42.0% 119.1 21.9% 506.0 383.6 31.9%
Cost of Goods Sold 38.2 28.6 26.7 127.1 94.5
Gross Profit 107.1 73.7 45.3% 92.5 15.8% 378.9 289.2 31.0%
Gross Profit Margin (%) 73.7% 72.1% 77.6% 74.9% 75.4%
Employee Expenses 32.9 26.2 30.1 120.2 98.1
Other Expenses 37.7 28.1 36.3 141.8 102.7
EBITDA 36.4 19.4 87.6% 26.2 39.2% 116.9 88.5 32.2%
EBITDA Margin (%) 25.1% 19.0% 21.9% 23.1% 23.1%
Depreciation 6.1 5.5 6.0 24.2 18.8
EBIT 30.3 14.0 117.0% 20.1 50.4% 92.7 69.7 33.0%
EBIT Margin (%) 20.8% 13.6% 16.9% 18.3% 18.2%
Interest 3.7 2.8 3.6 14.3 10.9
PBT (before exceptional items) 26.6 11.2 138.3% 16.5 61.3% 78.4 58.8 33.4%
PBT Margin (%) (before exceptional items) 18.3% 10.9% 13.8% 15.5% 15.3%
Other Income- Dividend# - - 18.0 18.0 -
PBT (After exceptional items) 26.6 11.2 138.3% 34.5 -22.9% 96.5 58.8 64.1%
PBT Margin (%) (after exceptional items) 18.3% 10.9% 29.0% 19.1% 15.3%
Tax 6.8 2.9 4.1 19.9 9.6
PAT 19.8 8.2 140.2% 30.4 -34.9% 76.6 49.2 55.6%
PAT Margin (%) 13.6% 8.1% 25.5% 15.1% 12.8%
EPS (Rs.) 16.09 6.64 24.76 62.28 39.68

Dividend Income received from Mahen Distribution Ltd


5

Standalone Balance Sheet

Assets (Rs. Cr.) Mar'26 Mar'25 Liabilities (Rs. Cr.) Mar'26 Mar'25
Non-current assets 391.5 377.3 Equity 383.9 331.4
Property, plant and equipment 148.7 133.5
Capital work-in-progress 3.9 12.3 Equity share capital 12.4 12.4
Right-of-use asset 31.3 37.1 Other equity 371.5 319.0
Investment Property 1.6 1.8
Intangible assets 0.8 0.5 Non-current liabilities 86.8 93.1
Intangible assets under development 0.2 -
Financial assets Financial Liabilities
(i) Investments 186.6 164.8 (i) Borrowings 62.0 62.6
(ii) Loans 2.1 15.8 (ii) Lease Liabilities 22.8 27.9
(iii) Other Financial assets 3.3 2.0 (iii) Other financial liabilities 2.0 2.4
Income Tax Asset 4.0 4.0 Deferred tax liability (net) - 0.1
Deferred tax assets (net) 0.2 -
Other Non Current Assets 8.7 5.5
Current assets 233.5 166.6 Current liabilities 154.3 119.5
Inventories 77.2 56.5 Financial Liabilities
Financial assets (i) Borrowings 48.0 33.3
(i) Trade receivables 103.3 67.6 (ii) Lease Liabilities 7.8 7.1
(ii) Cash and cash equivalents 13.8 2.5 (iii) Trade payables 41.9 25.7
(iii) Other bank balances 1.1 8.7 (iv) Other financial liabilities 26.8 22.0
(iv) Loans 0.9 0.5 Other current liabilities 17.2 18.3
(v) Other financial assets 19.0 11.3 Provisions 7.6 8.3
Other current assets 18.2 19.6 Current tax liabilities(net) 5.1 4.9
Total Assets 625.0 544.0 Total Liabilities 625.0 544.0

Consolidated Profit & Loss Statement

Profit & Loss (Rs. Cr.) Q4FY26 Q4FY25 YoY% Q3FY26 QoQ% FY26 FY25 YoY%
Revenue 575.0 419.6 37.0% 596.7 -3.6% 2,153.4 1,647.9 30.7%
Other Income 9.7 11.5 18.5 54.3 46.7
Total Income 584.7 431.1 35.6% 615.2 -5.0% 2,207.8 1,694.6 30.3%
Cost of Goods Sold 334.1 243.3 360.1 1,276.3 975.4
Gross Profit 250.6 187.8 33.5% 255.2 -1.8% 931.4 719.1 29.5%
Gross Profit Margin (%) 42.9% 43.6% 41.5% 42.2% 42.4%
Employee Expenses 74.4 52.4 72.0 271.0 202.7
Other Expenses 81.1 59.4 81.8 297.3 209.5
EBITDA 95.0 75.9 25.2% 101.4 -6.2% 363.2 307.0 18.3%
EBITDA Margin (%) 16.3% 17.6% 16.5% 16.4% 18.1%
Depreciation 33.0 23.9 33.3 122.4 86.1
EBIT 62.1 52.1 19.2% 68.1 -8.8% 240.7 220.9 9.0%
EBIT Margin (%) 10.6% 12.1% 11.1% 10.9% 13.0%
Interest 11.5 8.1 11.3 42.4 31.4
Share of Profit / (Loss) of equity accounted investees -0.1 0.0 0.0 -0.2 0.1
Exceptional Expense# 0.0 - 2.5 2.4 -
PBT 50.4 44.0 14.7% 54.4 -7.3% 195.7 189.5 3.2%
PBT Margin (%) 8.6% 10.2% 8.8% 8.9% 11.2%
Tax 15.9 12.4 16.1 60.5 47.2
PAT 34.5 31.6 9.4% 38.3 -9.8% 135.2 142.3 -5.0%
PAT Margin (%) 5.9% 7.3% 6.2% 6.1% 8.4%
OCI / (Expense) 3.3 2.2 1.8 14.2 2.6
Total Comprehensive Income 37.8 33.8 11.9% 40.1 -5.7% 149.4 144.9 3.1%
Minority Interest 9.2 11.3 15.4 47.1 47.7
PAT After Minority Interest 28.6 22.5 26.9% 24.7 15.8% 102.3 97.2 5.3%
EPS (Rs.) 20.58 16.37 18.69 71.63 76.26

Statutory impact of Labor Codes of Rs. 2.45 Cr


7

Consolidated Balance Sheet

Assets (Rs. Cr.) Mar'26 Mar'25 Liabilities (Rs. Cr.) Mar'26 Mar'25
Non-current assets 949.5 732.0 Equity 1,917.9 1,410.5
Property, plant and equipment 374.8 269.8
Capital work-in-progress 21.9 46.8 Equity share capital 12.4 12.4
Right-of-use asset 314.7 301.3 Other equity 1,067.8 902.6
Intangible assets 33.9 30.2 Non Controlling Interest 837.6 495.5
Intangible assets under development 4.6 1.3
Investment Property 1.6 1.8 Non-current liabilities 368.0 353.1
Equity accounted investees 3.6 3.9
Financial assets Financial Liabilities
(i) Investments 2.7 2.5 (i) Borrowings 73.9 72.9
(ii) Loans 2.2 2.4 (ii) Lease Liabilities 286.9 274.8
(iii) Other financial assets 143.0 29.7 (iii) Other financial liabilities 2.0 2.4
Income Tax Asset 8.4 5.8 Provisions 5.2 2.9
Deferred tax assets (net) 20.8 18.6 Deferred tax liability (net) - 0.1
Other Non Current Assets 17.2 18.0
Current assets 1,805.3 1,358.1 Current liabilities 469.0 326.5
Inventories 792.8 657.9 Financial Liabilities
Financial assets (i) Borrowings 82.6 56.0
(i) Trade receivables 117.0 88.2 (ii) Lease Liabilities 68.4 49.7
(ii) Cash and cash equivalents 208.5 194.7 (iii) Trade payables 191.9 114.8
(iii) Other bank balances 526.5 322.2 (iv) Other financial liabilities 56.7 48.5
(iv) Loans 1.0 0.6 Other current liabilities 50.1 38.5
(v) Other financial assets 44.5 22.6 Provisions 14.0 13.1
Other current assets 115.1 72.0 Current tax liabilities(net) 5.3 6.1
Total Assets 2,754.8 2,090.1 Total Liabilities 2,754.8 2,090.1

8

Segment wise – Mid-to-Long Term Outlook

Business Segment Key Market Focus Growth Drivers / Opportunities Estimated Growth / Potential (5 -7 Years)
Dials & Hands Swiss, Indian, and Japanese brands Rising demand from Japanese brands; growth in handcrafted & enamel work ~10–12% CAGR
Bracelets Swiss mid-to-high-end segment Growing Swiss demand; focus away from Indian market; cost-effective production ~20–25% CAGR
Cases & Related Parts Swiss mid-end market (China+1 opportunity) Strong Swiss growth; localization and cost competitiveness ₹50–75 Cr opportunity
EIGEN US & European Markets High Precision, complex parts for various segments ~ 20-25% CAGR
Ornapac (Packaging) Domestic (watches, jewelry) & Exports High export potential with Swiss watch & global jewelry brands; sustainability trend ₹80–100 Cr opportunity
Swiss Manufacturing Swiss high-end & mid-end brands High-value niche product Premium niche growth potential

Our Business


FOUNDATION OF EXCELLENCE
KDDL STANDALONE

img-7.jpeg

Legacy & Leadership

  • Over 40 years of excellence in watch components and precision manufacturing
  • Among the largest independent dial and hand manufacturers serving global luxury brands

img-8.jpeg

Global Presence

  • Operations across India and Switzerland, serving top International brands
  • Exports contribute significantly to revenue, supported by long-standing OEM partnerships

img-9.jpeg

Diversified Business Portfolio

  • Watch Components: Dials, Hands, Indexes and Bracelets
  • Ornamental Packaging (Ornapac): Luxury boxes for watches & jewellery
  • Precision Engineering (Eigen): High-precision components for auto, aerospace, Industrials and Alternate Energy

img-10.jpeg

Innovation & Craftsmanship

  • Focus on artisanal, high-value products – stone dials, enamel work, gold hands
  • Continuous investment in automation, design, and sustainability.

img-11.jpeg

Strategic Strength

  • Steady growth with expanding export footprint and operating leverage
  • Strong synergies across divisions enabling integrated value creation.

11

Charting a Progressive Journey

  • 1996: Started manufacturing watch hands in Bengaluru
  • 1998: Brand name TARATEC adopted for export
  • 2003: Ventured into Luxury watch retail through Ethos (Subsidiary)

  • 2019: Acquired Estima AG., a Swiss watch hand manufacturing company in Grenchen

  • 2020: Added a new unit for watch indexes and appliqués in Bengaluru

1983 - 1995

  • 1983: Began producing watch dials at Parwanoo for the domestic market
  • 1990: Established a 2nd manufacturing facility in Bengaluru
  • 1995: Entered the global market, with the start of export of dials to Switzerland

1996 - 2006

  • 2006: Established EIGEN precision stamping division in Bengaluru, India
  • 2012: Set up new watch hands manufacturing unit in Bengaluru
  • 2018: Shifted EIGEN to a new facility in Bengaluru's

2012 - 2018

  • 2018 - 2020

  • 2022: Listed Ethos on BSE and NSE through a successful IPO

  • 2023: Acquired the iconic Swiss brand, Favre-Leuba, with plans for a global relaunch
  • 2024: Commenced commercial production of steel bracelets at Dobbaspet, Karnataka

12

The Art of Watchmaking: Taratec

img-12.jpeg

Dials

  • One of the largest independent manufacturers of high-quality watch dials in India and Switzerland
  • Serves top Swiss and global luxury watch brands
  • Expertise in multiple surface finishes, patterns, and material combinations
  • Strong design-to-delivery capabilities, supported by in-house tooling and electroplating units
  • Recent investments in automation and digital design tools to enhance precision and throughput

img-13.jpeg

Hands

  • Manufacturing high-precision watch hands, known for their intricate designs and fine finishing
  • Products cater to both mechanical and quartz watches
  • Increasing adoption of lightweight and sustainable materials
  • Advanced micro-manufacturing and polishing processes ensure superior aesthetic standards

img-14.jpeg

Indexes

  • Specialized in applied markers used on watch dials, adding depth and luxury appeal
  • Expertise in precise micromachining and electroplating
  • Supports custom designs for leading Swiss and European watchmakers
  • Often integrated with KDDL’s dial manufacturing operations for synergy

img-15.jpeg

Bracelets

  • Recent diversification into metal and composite watch bracelets
  • Backed by in-house prototyping and small-batch manufacturing for luxury watch brands
  • Focused on stainless steel, and hybrid materials
  • Collaborations with Swiss partners for design and precision engineering

13

The Art of Precision: Eigen

Eigen

img-16.jpeg

  • Certified leader in precision metal stamping and tool & die manufacturing
  • Supplies to aerospace, automotive, electronics, and industrial sectors
  • Expertise in close-tolerance, high-complexity metal and plastic components
  • End-to-end capabilities — design, progressive die tooling, molding, plating, and assembly
  • Recognized for reliability, innovation, and consistent quality

Integrated Manufacturing Edge

  • Certified to IATF 16949, ISO 9001, and AS 9100D — preferred global supplier
  • Diversified industry exposure across high-margin, export-driven markets
  • Operational leverage from tool design, engineering, and automation capabilities
  • Positioned for scalable growth through precision, reliability, and OEM partnerships

img-17.jpeg

img-18.jpeg


14

The Art of Presentation: Ornapac

Ornapac

img-19.jpeg

  • Leading manufacturer of premium watch, jewelry, and gifting boxes
  • Serves top global luxury and lifestyle brands
  • Expertise in material innovation — wood, leather, metal, PU, and sustainable materials
  • Fully integrated design-to-delivery model with in-house prototyping, printing, and finishing
  • Continuous investments in automation, digital printing, and eco-friendly manufacturing

Integrated Manufacturing Edge

  • Diversified luxury client base in watches and jewelry segments
  • Rising demand for sustainable and premium packaging
  • Strong synergy with KDDL's dial & bracelet businesses in luxury value chain

img-20.jpeg

img-21.jpeg

img-22.jpeg


KDDL – Subsidiaries

15

Ethos Limited

Retails premium and luxury watches

50.11% Together with our WOS

Mahen Distribution Limited

Distributes luxury lifestyle products and provides manpower services

100% WOS

Pylania SA

Trading and manufacturing watch components

100% WOS

Estima AG

Specialises in watch hands and dials

100% WOS

Kamla Int. Holdings SA

Functions as a special purpose vehicle (SPV), and holding company

100% WOS

Silvercity Brands AG

Business of premium luxury watches under the brand ‘Favre Leuba’

93.08% Directly and Indirectly through Subsidiaries

Artisan Watch Products Pvt. Ltd.

Manufacturing of Artisanal Dials

80% Holding through KDDL Ltd.

WOS – Wholly Owned Subsidiary


Historical Financial Performance


17

Standalone Profit & Loss Statement

Particulars (in Rs. Crs) FY26 FY25 FY24 FY23 FY22
Revenue from Operations 495.8 369.6 350.6 304.8 218.0
Other Income 10.2 14.1 9.3 9.1 5.5
Total Income 506.0 383.6 359.9 313.9 223.5
Raw Material 127.1 94.5 81.7 76 57.2
Gross Profit 378.9 289.2 278.2 237.9 166.3
Gross Profit Margin 74.9% 75.4% 77.3% 75.8% 74.4%
Employee Cost 120.2 98.1 91.6 101.6 64.9
Other Expenses 141.8 102.7 84.1 56.6 55.6
EBITDA 116.9 88.5 102.5 79.8 45.8
EBITDA Margin 23.1% 23.1% 28.5% 25.4% 20.5%
Depreciation 24.2 18.8 13.9 12.7 11.7
EBIT 92.7 69.7 88.6 67.1 34.1
EBIT Margin (%) 18.3% 18.2% 24.6% 21.4% 15.3%
Finance Cost 14.3 10.9 8.9 8.5 7.6
PBT (Before Exceptional Items) 78.4 58.8 79.7 58.6 26.5
PBT (Before Exceptional Items) Margins 15.5% 15.3% 22.1% 18.7% 11.9%
Other Income 18.0** 0.0 193.8* 49.7^ 0.0
Exceptional Expense 0.0 0.0 19.6@ 19.0# 0.0
PBT (After Exceptional Items) 96.5 58.8 254.0 89.2 26.5
Tax 19.9 9.6 34.0 20 5.9
PAT 76.6 49.2 220.0 69.2 20.6
Basic & Diluted EPS (Rs.) 62.28 39.68 175.52 54.49 16.31

*Stake sale in Ethos in the open market worth Rs 121.7 cr and Rs 72.1 cr interim dividend received from Mahen Distribution Limited
@ The company has recognised impairment allowance in the value of investment which is accounted for in other expenses
^Exceptional income – OFS/Brand Sale

One-time value creation award to Mr. Yashovardhan Saboo (Chairman & MD)

**Dividend Income received from Mahen Distribution Ltd


Standalone Balance Sheet

Assets (Rs. Crs.) Mar'26 Mar'25 Mar'24 Mar'23 Mar'22
Non-current assets 391.5 377.3 308.8 290.3 248.1
Property, plant and equipment 148.7 133.5 101.8 102.9 92.6
Capital work-in-progress 3.9 12.3 34.3 9.4 2.3
Right-of-use asset 31.3 37.1 9.8 7.8 9.4
Investment Property 1.6 1.8 0.1 - 0.1
Intangible assets 0.8 0.5 0.2 0.2 0.1
Intangible assets under development 0.2 - 0.0 - 0.0
Financial assets
(i) Investments 186.6 164.8 137.6 146.1 137.8
(ii) Loans Receivables 2.1 15.8 14.0 13.2 0.8
(iii) Other Financial Assets 3.3 2.0 4.7 3.3 0.9
Income Tax Asset 4.0 4.0 2.9 3.4 2.8
Deferred tax assets (net) 0.2 - - - -
Other Non Current Assets 8.7 5.5 3.3 3.9 1.2
Current assets 233.5 166.6 257.0 123.1 102.9
Inventories 77.2 56.5 45.7 39.1 27.9
Financial assets
(i) Trade receivables 103.3 67.6 51.5 60.0 45.1
(ii) Cash and cash equivalents 13.8 2.5 136.1 5.1 13.3
(iii) Other bank balances 1.1 8.7 5.9 7.1 2.9
(iv) Loans 0.9 0.5 1.0 0.6 0.7
(v) Other financial assets 19.0 11.3 8.2 3.3 3.3
Other current assets 18.2 19.6 8.6 8.0 9.7
Total Assets 625.0 544.0 565.7 413.4 351.1
Liabilities (Rs. Crs.) Mar'26 Mar'25 Mar'24 Mar'23 Mar'22
--- --- --- --- --- ---
Equity 383.9 331.4 397.1 253.2 215.9
Equity share capital 12.4 12.4 12.6 12.6 12.8
Other equity 371.5 319.0 384.5 240.6 203.1
Non-current liabilities 86.8 93.1 41.6 47.0 47.5
Financial Liabilities
(i) Borrowings 62.0 62.6 32.1 39.6 39.0
(ii) Lease Liabilities 22.8 27.9 2.9 1.3 2.5
(iii) Other financial liabilities 2.0 2.4 1.5 1.6 1.0
Deferred tax liability (net) - 0.1 5.1 4.5 4.9
Current liabilities 154.3 119.5 127.0 113.2 87.7
Financial Liabilities
(i) Borrowings 48.0 33.3 35.6 40.2 29.4
(ii) Lease Liabilities 7.8 7.1 1.5 1.8 2.4
(iii) Trade payables 41.9 25.7 23.2 26.9 20.7
(iv) Other financial liabilities 26.8 22.0 23.5 18.7 14.4
Other current liabilities 17.2 18.3 31.4 17.8 16.7
Provisions 7.6 8.3 6.2 6.8 3.7
Current tax liabilities(net) 5.1 4.9 5.7 1.2 0.4
Total Liabilities 625.0 544.0 565.7 413.4 351.1

18


+

Consolidated Profit & Loss Statement

Particulars (in Rs. Crs) FY26 FY25 FY24 FY23 FY22
Revenue from Operations 2,153.4 1,647.9 1,391.0 1,119.5 816.2
Other Income 54.3 46.7 28.7 19.3 15.3
Total Income 2,207.8 1,694.6 1,419.8 1,138.8 831.5
Cost of Goods Sold 1,276.3 975.4 793.6 628.8 471.8
Gross Profit 931.4 719.1 626.2 510.0 359.7
Gross Profit Margin 42.2% 42.4% 44.1% 44.8% 43.3%
Employee Cost 271.0 202.7 185.7 174 120.4
Other Expenses 297.3 209.5 163.8 155.5 116.9
EBITDA 363.2 307.0 276.6 180.6 122.4
EBITDA Margin 16.4% 18.1% 19.5% 15.9% 14.7%
Depreciation 122.4 86.1 64.9 49.4 45.4
EBIT 240.7 220.9 211.7 131.2 77.0
EBIT Margin 10.9% 13.0% 14.9% 11.5% 9.3%
Finance Cost 42.4 31.4 26.2 24 24.8
Share in Profit/(loss) in JV and Associates -0.2 0.1 0.7 0.5 0.0
Exceptional Expense 2.4# - - - -
PBT 195.7 189.5 186.2 107.6 52.3
PBT Margin 8.9% 11.2% 13.1% 9.4% 6.3%
Tax 60.5 47.2 48.8 30.6 15.1
PAT 135.2 142.3 137.4 77.0 37.2
PAT Margin 6.1% 8.4% 9.7% 6.8% 4.5%
Other Comprehensive Income/Expenses 14.2 2.6 -1.4 0.5 -0.7
Minority Interest 47.1 47.7 34.6 23.4 5.3
PAT after JV, Associates and Minority Interest 102.3 97.2 101.4 54.1 31.2
Basic & Diluted EPS (Rs.) 71.63 76.26 81.9 42.18 25.3

Statutory impact of Labor Codes of Rs. 2.45 Cr


20

Consolidated Balance Sheet

Assets (Rs. Crs.) Mar'26 Mar'25 Mar'24 Mar'23 Mar'22
Non-current assets 949.5 732.0 467.0 387.9 300.8
Property, plant and equipment 374.8 269.8 196.6 187.4 159.9
Capital work-in-progress 21.9 46.8 41.6 13.4 2.3
Right-of-use asset 314.7 301.3 139.1 115.0 104.9
Investment Property 1.6 1.8 0.1 2.1 1.4
Intangible assets 33.9 30.2 14.1 0.6 0.6
Intangible assets under development 4.6 1.3 5.1 - -
Equity accounted investees 3.6 3.9 3.8 2.1 1.6
Financial assets
(i) Investments 2.7 2.5 2.1 0.5 0.5
(ii) Loans Receivables 2.2 2.4 1.3 0.8 0.8
(iii) Other Financial Assets 143.0 29.7 32.9 27.8 12.0
Income Tax Asset 8.4 5.8 5.0 5.8 4.7
Deferred tax assets (net) 20.8 18.6 18.2 17.8 9.1
Other Non Current Assets 17.2 18.0 6.9 14.5 3.0
Current assets 1,805.3 1,358.1 1,174.5 772.6 437.7
Inventories 792.8 657.9 489.8 381.0 279.5
Financial assets
(i) Trade Receivables 117.0 88.2 70.6 62.4 45.4
(ii) Cash and Cash Equivalents 208.5 194.7 239.0 58.4 52.0
(iii) Bank Balances 526.5 322.2 290.8 207.9 5.1
(iv) Loans 1.0 0.6 1.3 1.0 1.0
(v) Other Financial Assets 44.5 22.6 28.4 17.4 9.3
Other current assets 115.1 72.0 54.6 44.6 45.4
Total Assets 2,754.8 2,090.1 1,641.5 1,160.5 738.5
Liabilities (Rs. Crs.) Mar'26 Mar'25 Mar'24 Mar'23 Mar'22
--- --- --- --- --- ---
Equity 1,917.9 1,410.5 1,144.3 702.1 309.6
Equity share capital 12.4 12.4 12.6 12.6 12.8
Other equity 1,067.8 902.6 721.3 443.7 238.8
Non Controlling Interest 837.6 495.5 410.3 245.9 58.0
Non-current liabilities 368.0 353.1 170.1 175.1 170.4
Financial Liabilities
(i) Borrowings 73.9 72.9 44.3 73.3 77.2
(ii) Lease Liabilities 286.9 274.8 116.4 93.3 84.8
(iii) Other Financial Liabilities 2.0 2.4 1.8 2.1 1.7
Provisions 5.2 2.9 2.5 1.9 1.4
Deferred tax liability (net) - 0.1 5.1 4.5 5.2
Current liabilities 469.0 326.5 327.2 283.3 258.5
Financial Liabilities
(i) Borrowings 82.6 56.0 60.3 54.2 77.7
(ii) Lease Liabilities 68.4 49.7 29.3 25.6 25.3
(iii) Trade Payables 191.9 114.8 124.0 128.1 105.6
(iv) Other Financial Liabilities 56.7 48.5 49.0 29.5 24.1
Other current liabilities 50.1 38.5 46.4 33.1 17.4
Provisions 14.0 13.1 10.8 10.7 7.8
Current tax liabilities(net) 5.3 6.1 7.3 2.2 0.6
Total Liabilities 2,754.8 2,090.1 1,641.5 1,160.5 738.5

img-23.jpeg

KDDL Limited
CIN: L33302HP1981PLC008123

Sanjeev Masown, CFO – KDDL
[email protected]

www.kddl.com

Strategic Growth Advisors Limited
CIN: U74140MH2010PTC204285

Mandar Chavan / Shogun Jain
+91 96993 82195 / +91 77383 77756
[email protected] /[email protected]

www.sgapl.net