Kewal Kiran Clothing Ltd
Investor Update - Q4FY19 and FY19
Kewal Kiran Clothing Ltd Investor Update - Q4FY19 and FY19 INDEX - - PowerPoint PPT Presentation
Kewal Kiran Clothing Ltd Investor Update - Q4FY19 and FY19 INDEX Contents Page No Operational Performance: Q4 3 Trend in Revenue & Operating profit 4-5 Trend in Net Profit 6 Balance Sheet 7-8 Ratios and Cash Flow Analysis 9 Brand
Investor Update - Q4FY19 and FY19
3 Q4 FY 2019 % of Q4 FY 2018 % of FY 2019 % of FY 2018 % of Rs crs sales Rs crs sales Variation Rs crs sales Rs crs sales Variation Net Sales 131.31 118.64 496.16 455.33 Other operating income 1.80 1.38 6.24 4.95 Total Revenue 133.11 100.00% 120.02 100.00% 502.40 100.00% 460.28 100.00% Cost of goods sold 50.76 38.14% 52.88 44.06%
192.17 38.25% 193.49 42.04%
Personnel cost 18.62 13.99% 15.95 13.29% 0.70% 75.12 14.95% 65.07 14.14% 0.82% Manufacturing and operating expenses 12.44 9.35% 11.61 9.68%
49.04 9.76% 45.35 9.85%
Administrative and other expenses 9.04 6.79% 7.14 5.95% 0.84% 32.83 6.53% 30.68 6.67%
Selling and distribution expenses 14.75 11.08% 6.15 5.13% 5.95% 40.90 8.14% 27.47 5.97% 2.17% Operational expenditure 105.61 79.34% 93.75 78.11% 1.23% 390.06 77.64% 362.06 78.66%
EBITDA 27.50 20.66% 26.27 21.89%
112.34 22.36% 98.22 21.34% 1.02% Finance expenses 2.04 1.53% 1.18 0.98% 0.55% 6.89 1.37% 4.99 1.08% 0.29% Depreciation/ Ammotisation 2.36 1.77% 1.54 1.28% 0.49% 8.06 1.60% 5.77 1.25% 0.35% Other income 6.88 5.17% 5.85 4.87% 0.29% 21.98 4.38% 21.09 4.58%
Profit before tax (PBT) 29.98 22.52% 29.40 24.50%
119.37 23.76% 108.55 23.58% 0.18% Income Tax 9.84 7.39% 9.91 8.26% 39.05 7.77% 35.31 7.67% 0.10% Profit after tax (PAT) 20.14 15.13% 19.49 16.24%
80.32 15.99% 73.24 15.91% 0.08%
4
Q4 FY2018-19
unit FY2018-19
unit
120.02 133.11 12.50 13.81 0.00 50.00 100.00 150.00 200.00 250.00 300.00 Q4 FY 2018 Q4 FY 2019
Total Revenue (Rs crs) Sales Quantity (units in lakhs) 460.28 502.40 46.21 50.83 0.00 100.00 200.00 300.00 400.00 500.00 600.00 FY 2018 FY 2019
Total Revenue (Rs crs) Sales Quantity (units in lakhs)
5
FY2018-19
crores Q4 FY2018-19
crores
98.22 112.34 21.3% 22.4% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 0.00 20.00 40.00 60.00 80.00 100.00 120.00 FY 2018 FY 2019
EBITDA (Rs crs) EBITDA margin (%)
26.27 27.50 21.9% 20.7% 0% 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% 22% 24% 26% 28% 30% 32% 34% 5 10 15 20 25 30 35 40 45 50 Q4 FY 2018 Q4 FY 2019
EBITDA (Rs crs) EBITDA margin (%)
6
Q4 FY2018-19
FY2018-19
19.49 20.14 16.2% 15.1% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 30.0% 0.00 5.00 10.00 15.00 20.00 25.00 30.00 35.00 40.00 45.00 50.00 Q4 FY 2018 Q4 FY 2019
PAT (Rs crs) PAT margin (%) 73.24 80.31 15.9% 16.0% 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 0.00 10.00 20.00 30.00 40.00 50.00 60.00 70.00 80.00 FY 2018 FY 2019
PAT (Rs crs) PAT margin (%)
7
(Rs crores) As at 31-03-2019 (Audited) As at 31-03-2018 (Audited) Non-Current Assets Property, Plant and Equipment 76.94 67.56 Capital Work in Progress 2.24 9.08 Investment Property 1.43 1.52 Other Intangible Assets 1.94 0.50 Intangible Assets under Development
Financial Assets Investments 144.91 137.13 Other Financial Assets 3.11 2.51 Other Non-Current Assets 3.12 2.32 Total Non-Current Assets 233.69 220.77 Current Assets Inventories 83.10 52.85 Financial Assets Investments 90.81 93.30 Trade Receivables 177.67 120.73 Cash & Cash Equivalents 53.21 61.54 Bank balances 0.08 0.95 Other Financial Assets 1.43 1.44 Other Current Assets 5.73 5.29 Total Current Assets 412.02 336.10 Total Assets 645.71 556.87
8
(Rs crores) As at 31-03-2019 (Audited) As at 31-03-2018 (Audited) Equity Equity Share Capital 12.33 12.33 Other Equity 418.17 387.32 Total Equity 430.50 399.65 Non-Current Liabilities Provisions 0.07 0.07 Deferred Tax Liability 5.47 4.60 Other non-current liabilities 1.35 1.59 Total Non-Current Liabilities 6.89 6.26 Current Liabilities Financial Liabilities Borrowings 93.46 48.30 Trade Payables Due to Micro and Small Enterprises 1.76 0.26 Due to Others 42.97 43.25 Other financial liabilities 6.90 7.18 Other Current Liabilities 32.51 28.93 Provisions 30.73 22.33 Current Tax Liabilities (Net)
Total Current Liabilities 208.32 150.96 Total Equity and Liabilities 645.71 556.87
9
healthy cash reserves
Cash Flows (in Rs crores) FY2019 I. Cash Flow from Operating Activity (0.54) *Operating Profit before Working Capital Changes 115.78 *Adjustment for Working Capital (78.30) *Direct Taxes Paid (38.02)
2.78 *Purchase of Fixed Assets (11.58) *(Purchase) / Redemption of Investments in mutual funds & Bank deposits 13.80 *Dividend / Interest Income 0.56
(10.58) *Secured Loans - Bank Overdraft (Net) 45.16 *Interest Paid (6.16) *Dividend Paid (49.58) Cash and Cash Equivalents - Closing 53.21
Ratios Q4 FY2019 Q4 FY2018 Debt Equity ratio 0.22 0.12 Current Ratio 1.98 2.11 Debtors turnover (days) 105 84 Creditors turnover (days) 50 46 Inventory turnover (days) 49 41 RONW 19.42% 19.00% ROCE in operations 52.43% 61.00% ROCE 21.46% 21.42%
brand with 59% revenue share
with 19% share
Brand wise sales break up Q4 FY 2019
10
Sales (Rs crs) Q4 2019 Q4 2018 % Change Killer 77.32 62.60 24% Lawman 14.03 21.53
Integriti 24.34 22.67 7% Easies 9.80 7.10 38% Other Brand 5.82 4.74 23% Total 131.31 118.64 11%
59% 53%
11% 18% 19% 19% 7% 6% 4% 4%
Q4 2019 Q4 2018
Killer Lawman Integriti Easies Other Brand
continues to be the dominant brand with 57% revenue share
with 20% share
Brand wise sales break up FY 2019
11
Sales (Rs crs) FY 2019 FY 2018 % Change Killer 282.33 242.75 16% Lawman 62.81 75.89
Integriti 100.28 95.10 5% Easies 25.60 20.18 27% Other Brand 25.14 21.41 17% Total 496.16 455.33 9%
57% 53%
13% 17% 20% 21% 5% 4% 5% 5%
FY 2019 FY 2018
Killer Lawman Integriti Easies Other Brand
and contributed 62% to revenues
12
Product wise sales break up Q4 FY 2019
Sales (Rs crs) Q4 2019 Q4 2018 % Change Jeans 81.94 77.25 6% Shirts 22.34 21.52 4% Trousers 11.36 6.32 80% T-Shirts 9.13 7.49 22% Others 6.54 6.06 8% Total 131.31 118.64 11%
62% 65%
17% 18% 9% 6% 7% 6% 5% 5%
Q4 2019 Q4 2018
Jeans Shirts Trousers T-Shirts Others
dominant product and contributed 61% to revenues
47.89 crores
13
Product wise sales break up FY 2019 Sales (Rs crs) FY 2019 FY 2018 % Change Jeans 303.13 297.23 2% Shirts 82.58 77.82 6% Trousers 47.89 27.08 77% T-Shirts 24.21 20.84 16% Others 38.35 32.36 19% Total 496.16 455.33 9%
61% 65%
16% 17% 10% 6% 5% 5% 8% 7%
FY 2019 FY 2018
Jeans Shirts Trousers T-Shirts Others
Channel wise sales break up Q4 FY 2019
14
with 37% revenue share
& had a 23% revenue share
Sales (Rs crs) Q4 2019 Q4 2018 % Change MBO 48.88 57.78
Retail 31.83 24.69 29% National Chain Stores 30.65 12.94 137% Factory Outlet 9.00 12.55
e-Commerce 8.54 3.97 115% Overseas 2.41 6.71
Total 131.31 118.64 11%
37% 49%
24% 21% 23% 11% 7% 11% 7% 3% 2% 5%
Q4 2019 Q4 2018
MBO Retail National Chain Stores Factory Outlet e-Commerce Overseas
Channel wise sales break up FY 2019
15
channel with 42% revenue share
72% and had a 21% revenue share
42% 51%
20% 21% 21% 13% 6% 7% 8% 3% 3% 5%
FY 2019 FY 2018
MBO Retail National Chain Stores Factory Outlet e-Commerce Overseas
Sales (Rs crs) FY 2019 FY 2018 % Change MBO 207.04 230.80
Retail 100.14 95.79 5% National Chain Stores 105.12 61.00 72% Factory Outlet 30.08 31.28
e-Commerce 39.52 13.75 187% Overseas 14.25 22.71
Total 496.16 455.33 9%
continues to be the dominant region with a 36% revenue share
had a 23% revenue share
16
Region wise sales break up Q4 FY 2019
Sales (Rs crs) Q4 2019 Q4 2018 % Change East 45.60 39.03 17% West 30.06 23.10 30% South 28.34 23.64 20% North 19.40 18.75 3% Central 5.50 7.41
Domestic Sales 128.90 111.93 15% Overseas 2.41 6.71
Total 131.31 118.64 11%
26% 36% 35% 15% 23% 21%
21% 22% 21% 30% 15% 17% 8% 4% 6%
*Population Distribution Q4 2019 Q4 2018
East West South North Central
17
Region wise sales break up FY 2019
Sales (Rs crs) FY 2019 FY 2018 % Change East 179.40 174.21 3% West 109.63 88.04 25% South 104.46 73.51 42% North 66.20 68.08
Central 22.22 28.78
Domestic Sales 481.91 432.62 11% Overseas 14.25 22.71
Total 496.16 455.33 9%
26% 37% 40% 15% 23% 20%
21% 22% 17% 30% 14% 16% 8% 4% 7%
*Population Distribution FY 2019 FY 2018
East West South North Central
dominant region with a 37% revenue share
had a 22% revenue share
18
Particulars COCO COMFO FOFO Total K-Lounge
2 9 192 203
EBO
118 118
Factoy Outlet
1
Total
2 10 310 322 COCO - Company Owned Company Operated COMFO - Company Owned Management Franchisee Operated FOFO - Franchisee Owned Franchisee Operated
Retail Stores (YTD) 31.03.19 31.03.18 Existing
318 331
New opened
44 39
Converted Relocated/closed
40 52
Work-in process
19 25
Total Retail Stores
341 343
womenswear brand, Kewal Kiran Clot hing has ventured in to womenswear after 26 years of presence in Menswear
women’s casual fashion wear
to go well among modern woman as it is designed to fit different personalities
was unveiled during the recent Goa event (with P AN India dealers and distributers). The collection was themed around fusion wear for women.
19
mega event in Goa
LawmanPg3, Easies and Desi Belle spread across 17,000 sq.ft.
was done online through QR code scanning at the site
20
21
Disclaimer: Certain statements in this document or explanation thereof during discussions may be forward looking statements. Such forward looking statements are subject to certain risks and uncertainties like government actions, direct and indirect tax structures , local, political or economic developments, weather conditions deferring season, technological risks, overall market scenario and many other factors that could cause our actual results to differ materially from those contemplated by the relevant forward looking statements. Kewal Kiran Clothing Limited(“KKCL”) will not be in anyway responsible for any action taken based on such statements and undertake s no obligation to publicly update these forward looking statement to reflect subsequent events or circumstances.