EN DE

KDDL Limited (KDDL) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹40.4B

KL KDDL Limited KDDL · NSE
Price₹4,085
Fair Value₹1,576
Upside-61.4%
Quality49/100
Watch KDDL Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 4.1% net margin
Low debt · generates free cash flow
0.70% dividend yield
Trails peers (3/14)
Narrow moat 36/100
Evidence: Medium Range ₹1,182 – ₹1,970 Share as image

Fair value as of: Aug 13, 2026

From 25 valuation models · updated 4 days ago

Share price +28.2% over the past month.

Below-average quality, and screening another 61% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹1,970). The favourable scenario is already priced in.
  • Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹4,085 ₹273.81 Fair Value ₹1,576 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹273.81 – ₹4,085 · fair‑value band ₹1,182 – ₹1,970 · the ₹4,085 price screens above the ₹1,576 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

KDDL Limited (KDDL) currently trades at ₹4,085, while our model-based Fair Value estimate is ₹1,576, implying the stock looks roughly 61.4% overvalued today. The Quality Score stands at 49/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, KDDL Limited generated revenue of ₹21.5B at a net margin of 4.1%. Revenue grew 37.0% year over year. It earns a return on equity of 8.1%. The balance sheet holds a net cash position of ₹2.2B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹1,182 (bear case) to ₹1,970 (bull case); at ₹4,085, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 105% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -6% fair-value upside, at -61%, KDDL screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹695.15 ₹842.79 ₹1,128 80
Residual Income ₹734.42 ₹789.71 ₹932.61 76
ROIC Compounder ₹1,743 ₹2,261 ₹2,971 72
All 25 models by family
DCF Models
FCF DCF ₹703.35 ₹812.08 ₹1,131 38
Owner Earnings ₹1,338 ₹2,359 ₹4,504 31
5Y Revenue Exit ₹1,635 ₹2,850 ₹5,281 39
5Y EBITDA Exit ₹2,192 ₹4,045 ₹7,498 41
5Y P/E Exit ₹1,425 ₹2,617 ₹4,193 38
10Y Revenue Exit ₹1,305 ₹2,676 ₹4,360 36
10Y EBITDA Exit ₹1,756 ₹3,748 ₹7,631 37
10Y P/E Exit ₹1,214 ₹2,271 ₹4,188 35
Earnings-Based
Graham-Dodd ₹487.09 ₹3,397 ₹4,767 54
Lynch FV ₹1,041 ₹1,488 ₹1,934 50
PEG = 1.0 ₹1,041 ₹1,488 ₹1,934 46
EPV ₹1,513 ₹1,675 ₹1,817 59
Dividend Discount
Gordon GGM ₹183.65 ₹381.84 ₹605.75 70
DDM Multi-Stage ₹183.65 ₹321.98 ₹400.75 61
Multiples
P/E Multiple ₹1,182 ₹1,576 ₹1,970 63
P/S Multiple ₹913.29 ₹1,218 ₹1,522 58
P/B Multiple ₹913.29 ₹1,218 ₹1,522 55
EV/EBIT ₹2,584 ₹3,266 ₹3,947 53
EV/EBITDA ₹2,797 ₹3,550 ₹4,304 54
EV/Revenue ₹1,917 ₹2,508 ₹3,099 43
Asset-Based
NCAV (Graham) ₹439.14 ₹588.45 ₹878.29 50
Growth DCF
Growth DCF ₹695.15 ₹842.79 ₹1,128 80
Economic Profit
Residual Income ₹734.42 ₹789.71 ₹932.61 76
ROIC Compounder ₹1,743 ₹2,261 ₹2,971 72
Growth Earnings
Growth-Adj P/E ₹1,437 ₹2,053 ₹2,668 68

Widest divergence: DCF Models (₹2,617) versus Dividend Discount (₹321.98). Highest evidence: Growth DCF (80).

Notify me when KDDL reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹21.5B
Revenue growth (YoY) +37.0%
Net margin 4.1%
Return on equity 8.1%
Free cash flow ₹128M FY2026
P/E ratio 57.0
More key figures
Operating margin 9.1%
EPS (TTM) ₹71.70
Dividend yield 0.7%
EPS growth (YoY) +25.7%
Net cash ₹2.2B FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 51 · Market factors (momentum, volatility) 87

Profitability 37
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 36
Earnings quality: real cash, not paper profit
Fin. Strength 75
Balance sheet, leverage, solvency risk
Investment 24
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 91
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 92
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

KDDL Limited, together with its subsidiaries, engages in the manufacturing and sale of watch dials and hands, precision engineering components, and press tools. It operates through Precision and Watch Components; Watch, Accessories and Other Luxury Items and Related Services; and Other segments.

Full company description

KDDL Limited, together with its subsidiaries, engages in the manufacturing and sale of watch dials and hands, precision engineering components, and press tools. It operates through Precision and Watch Components; Watch, Accessories and Other Luxury Items and Related Services; and Other segments. The company operates retail stores of watches; retails and trades in luxury watches and accessories, and other luxury items, as well as provides related after-sales services; manufactures and distributes packaging boxes, bracelets, indexes, appliques, watch and precision-stamped components, and progressive tools. It serves electrical and electronics, automotive, consumer durables, industrial engineering, aerospace and defence, and alternate and renewable energy industries. It operates in India, Switzerland, Germany, the United Kingdom, the United States, France, Portugal, the Czech Republic, China, and internationally. KDDL Limited was incorporated in 1981 and is headquartered in Chandigarh, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

KDDL Limited reported revenue of ₹21.5B in FY2026 versus ₹8.1B in FY2022, a compound +27.8%/yr. Reported net income was ₹881M in FY2026, compounding +28.9%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹21.5B
Latest YoY
+30.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+24.8%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+31.8%
Avg. growth/yr (25Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+18.0%
Revenue +27.8%/yr
FY22 ₹8.1B
FY23 ₹11.1B
FY24 ₹13.9B
FY25 ₹16.5B
FY26 ₹21.5B
Net income +28.9%/yr
FY22 ₹320M
FY23 ₹536M
FY24 ₹1.0B
FY25 ₹946M
FY26 ₹881M
Character of growth · EPS growth decomposed (2015-2026) +34.2 % p.a.
Revenue per share +13.6 pp

of which total revenue +16.5 pp · buybacks/dilution −3.0 pp

EBIT margin +17.7 pp
Tax rate +0.7 pp
Residual (interest, one-offs) +2.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

KDDL screens 61% overvalued. Compare with Compagnie Financière Richemont SA →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "KDDL Limited Fair Value". https://www.fairvalue-calculator.com/stock/KDDL

Peer Group

Luxury Goods · 137 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 49 · Below median
Fair Value upside −61% · Bottom 25%
Return on equity (TTM) 8% · Below median
Return on assets 5% · Above median
Net margin (TTM) 4% · Below median
Operating margin (TTM) 9% · Above median
Revenue growth 37% · Top 25%
Dividend yield (TTM) 0.7% · Bottom 25%
Debt / equity 0.07× · Higher than median

Valuation Multiples vs Luxury Goods median · lower = cheaper

P/E (TTM) 57.0× · Pricier than 75% of peers
P/B 3.74× · Pricier than 75% of peers
P/S (TTM) 1.87× · Pricier than 75% of peers
P/FCF 3.3× · Pricier than median
EV/EBITDA 10.9× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 16
FUTURE 100 · sector 35
PAST 32 · sector 40
HEALTH 97 · sector 99
DIVIDEND 14 · sector 44

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Luxury Goods stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Compagnie Financière Richemont SA CFR CHF 193.70 CHF 119.08 -39%
Christian Dior SE DIO €423.60 €1,095 +159%
Kering SA KER €270.60 €56.23 -79%
Tapestry, Inc TPR $153.74 $19.95 -87%
Chow Tai Fook Jewellery Group 1929 HK$12.31 HK$11.51 -6%
The Swatch Group UHRN CHF 37.90 CHF 21.48 -43%
Prada S.p.A 1913 HK$42.22 HK$64.07 +52%
Pandora A/S PNDORA kr 771.40 kr 1,424 +85%
Laopu Gold Co 6181 HK$359.20 HK$544.05 +51%
Kalyan Jewellers India Limited KALYANKJIL ₹596.70 ₹238.57 -60%

Compare KDDL Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is KDDL Limited (KDDL) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹1,576 versus a price of ₹4,085, about −61% (overvalued).
What is the fair value of KDDL?
Our model-based fair value for KDDL Limited is ₹1,576 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹4,085.
What is the quality score of KDDL?
KDDL Limited has a Quality Score of 49/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of KDDL Limited (KDDL)?
KDDL Limited reported trailing-twelve-month revenue of about ₹21.5B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of KDDL?
The net profit margin of KDDL Limited is about 4.1%, meaning it keeps roughly 4.1% of revenue as net income. Based on the latest reported figures.
Does KDDL Limited pay a dividend?
KDDL Limited currently shows a dividend yield of about 0.70% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track KDDL Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.