SlideShare a Scribd company logo
1 of 14
Download to read offline
AKillerPuzzle

Taking a page from the popular US TV serial Breaking Bad, Kewal Kiran
Clothing, a low-profile Indian listed company with a high-profile Killer Jeans
brand (and a few other ones as well), announced on its Facebook page a
week ago: I am not in danger, I AM THE DANGER.
Sounds like an empty threat no?

But hey look what this company’s balance sheet look like.

1
AKillerPuzzle

A Killer Balance Sheet With Loads of Ammo

What a sexy balance sheet! No net debt. And net operating assets
(invested capital less treasury assets) of only Rs 89 cr. at the end of FY 13 and
Rs 112 cr. at the end of FY 12. So, average net operating assets employed was
only Rs 101 cr. Why “only Rs 101 cr.?”
That’s because that such a low amount in relation to what the company
earns.

2
AKillerPuzzle

Killer Return on Net Operating Assets
See P&L below.

In FY 13, the company earned a profit before taxes and other (mostly
treasury) income of Rs 65 cr. Why did I reduce other income? Because I
want to compare what the company earned from the business with the average
net assets employed by that business which we earlier estimated at “only Rs 101
cr.”
If this was a mediocre business earning only a pretax 10% return a year on
net operating assets, the quantum of those assets needed by the business to
deliver earnings of Rs 65 cr. would have been Rs 650 cr., right?
But this company’s killer balance sheet shows that the company employed
net operating assets only Rs 101 cr.!
That translates into a pre-tax return on net operating assets of 65/101 or
64%, which when compared to AAA bond yields of 11% or so, looks

3
AKillerPuzzle

stunningly good, no?
But, are these earnings real or just an illusion?

4
AKillerPuzzle

Killer Cash Flow Statement
Let’s find out by checking out the cash flow statement.

Earlier, we had estimated average pre-tax operating earrings of Rs 65 cr.
Over FY12 and FY13. Now, the above cash flow statement confirms that
those earnings were real.
Let’s do another check.

5
AKillerPuzzle

Killer Dividends
Since the company went public in 2006, it has paid its shareholders
dividends totalling to Rs 92 cr. See table below for the company’s dividend
paying track record:

Where did the money to pay dividends come from?
1.

2.
3.

Did it come from assets sales? No, because since the company went
public it has spent Rs 70 cr. on net capex (asset purchases less asset
sales).
Did it come from debt issuance? No, because we know the company
has no net debt, and indeed hasn’t had net debt since it went public.
Did it come from issuance of new shares for cash? Yes, the company
did raise Rs 49 cr. in FY06 in its IPO but cash on the balance sheet has
only accumulated over the years, so IPO proceeds were not the source
of dividends.

That means the only possible source left for financing those dividends was
operating cash flow.

But, we need more assurance, so let’s do our thing by creating a
reconciliation statement.

6
AKillerPuzzle

Killer Reconciliation Between Reported Earnings and
Cash Flows

Here is a reconciliation of aggregate P&L account and Cash Flow
Statement from FY06 to FY13

The reported earnings and cash flows get along quite well.
Earnings Quality Control

7
AKillerPuzzle

Killing Them Softly
Step into a mall and you see jeans all over. There are foreign brands like
Levis, Wrangler, Pepe, Diesel etc.
Then there are local brands like Flying Machine and Spykar.

Spykar, says this in its Ads: Bring it On.
Spykar is privately held and backed by private equity. In June 2010,
CARE Ratings had this to say about Spykar

High gearing levels in Spykar? Kewal Kiran is actually debt free. Just
saying…

8
AKillerPuzzle

And then in Feb 2011, when it came to debt levels of Spykar, and its
quality, CARE stopped caring.

Bring on what, Spykar?

In its 2010 annual report, Levi Strauss & Co announced the launch of a
brand called denizenTM meant to take on Killer Jeans (and other similar
brands in emerging markets). Here is what the annual report said:
“Introduced in 2010 and headquartered in asia, denizen is the company’s first
brand launched out- side of the united states. The denizen collection is
designed with the standards of construction and craftsmanship that have
made Levi Strauss & Co. famous around the world. It’s outfitting a new
generation of upwardly mobile youth with great fitting, quality jeanswear
and other fashion essentials at affordable prices.” (Emphasis mine)
The logic of launching denizen was to sell lower priced jeans than the ones
Levi Strauss was selling under its original brands. The company explained:
“The biggest challenge for any business today is how to tap into the
phenomenal growth in china and india, as well as emerging markets
worldwide. Instead of thinking “product” first, we began by thinking
about the customer.”

9
AKillerPuzzle

By 2012, Levi Strauss had a change of heart and killed the Denizen brand.
In its annual report for that year, the company wrote:
“In Asia, revenues declined due to stiff economic headwinds in the key
markets of China and India, and the exit of the Denizen® brand.”
Hmmmmm…

10
AKillerPuzzle

Killer Margins
While it’s competitors were, let’s say, struggling, Kewal Kiran, since its
IPO has delivered killer margins. See table below.

Now, compare Kewal Kiran’s Killer PAT margins with those of other
Indian listed apparel retail companies.

When it comes to PAT Margins, even the most profitable company in the
above list— the highly recognised Page Industries— is less profitable than
Kewal Kiran.

11
AKillerPuzzle

Killer Value Creation
Since the FY07, Kewal Kiran has created more than Rs 4 in incremental
market value for every rupee it has earned and retained (i.e. not paid out as
dividend).

Kewal Kiran’s stock price has also beaten Sensex by a wide margin since the
company’s IPO. See chart below, keeping in mind that the stock price
performance ignores substantial dividends paid by the company over the last
seven years.

12
AKillerPuzzle

The Killer Puzzle
Now that I have hopefully aroused your curiosity, I will pose a few questions.
1.

Why is Kewal Kiran so profitable as compared to any other listed
apparel company in India? Is it branding? Is it low cost advantage? Is
there something else? Substantiate your answer.
2. What’s the growth potential of the business of Kewal Kiran over the
next decade or two? How scalable is this business?
3. Who does Kewal Kiran compete with?
4. Has Kewal Kiran been moving up the value chain? Substantiate your
answer with evidence.
5. What is Kewal Kiran’s competitive strategy?
6. What are the entry barriers, if any, in Kewal Kiran’s business, which
will protect its margins and profitability over the next decade or two?
7. As an investor, what’s there to like about the denim jeans business?
What’s there to dislike about the denim jeans business?
8. Compare Kewal Kiran’s balance sheet with that of Relaxo. Which one
do you like more, and why?
9. Compare Kewal Kiran’s business model with that of Relaxo’s business
model. What are the similarities? What are the differences?
10. How would you value the shares of Kewal Kiran?
Disclosure: I own shares in Kewal Kiran Clothing Limited so you should
know I may be biased here.

A Few Links:
1.
2.
3.
4.
5.
6.
7.
8.
9.

http://www.youtube.com/watch?v=6b72tCPcRcs (Pepe Jeans was
started by three brothers from Indian origin)
Private Equity and Indian Retail: https://db.tt/9XAAo8dd
Emergence of an Indian Levi’s or Gap: https://db.tt/i6dCAt5L
The Smart Way: https://db.tt/vdMxgx9p
http://www.youtube.com/watch?v=IKgtxh1mqew (Kewal Kiran
Production Process)
http://www.youtube.com/watch?v=1ibfEAudfkE (Kewal Kiran’s Sales
Training Film)
http://www.youtube.com/watch?v=4hvJ7obXrZE
http://www.youtube.com/watch?v=Ch7x0cVVljM
http://www.youtube.com/watch?v=x0znf-aOMz4

13
AKillerPuzzle

10. http://www.youtube.com/watch?v=Y4sJQpMUJh4
11. http://www.youtube.com/watch?v=17EN-EAJqb4
12. http://www.youtube.com/watch?v=XvMoXcFnE2Y

ENDS

Ends

14

More Related Content

What's hot

Bonus shares vs stock splits
Bonus shares vs stock splitsBonus shares vs stock splits
Bonus shares vs stock splits
Tata Mutual Fund
 
Offline PMS (TMP - The Millionaire Portfolio) - Latest Sample Report
Offline PMS (TMP - The Millionaire Portfolio) - Latest Sample ReportOffline PMS (TMP - The Millionaire Portfolio) - Latest Sample Report
Offline PMS (TMP - The Millionaire Portfolio) - Latest Sample Report
HBJ Capital Services Pvt. Ltd
 
Invest like-warren-buffett
Invest like-warren-buffettInvest like-warren-buffett
Invest like-warren-buffett
Wajid Raza
 
Cardinal Update May 2012
Cardinal Update May 2012Cardinal Update May 2012
Cardinal Update May 2012
KimGibson
 
Tamohara investment newsletter May 2015
Tamohara investment newsletter   May 2015Tamohara investment newsletter   May 2015
Tamohara investment newsletter May 2015
tamohara
 
Warren Edward Buffet (2)
Warren Edward Buffet (2)Warren Edward Buffet (2)
Warren Edward Buffet (2)
guestbb7b1f
 

What's hot (20)

Value Investing
Value InvestingValue Investing
Value Investing
 
WEALTH-BUILDER
WEALTH-BUILDERWEALTH-BUILDER
WEALTH-BUILDER
 
Bonus shares vs. stock split
Bonus shares vs. stock splitBonus shares vs. stock split
Bonus shares vs. stock split
 
Ratio ppt
Ratio pptRatio ppt
Ratio ppt
 
Bonus shares vs stock splits
Bonus shares vs stock splitsBonus shares vs stock splits
Bonus shares vs stock splits
 
Stock split
Stock splitStock split
Stock split
 
StockTakers ABCs to Zs of TaxCharityTM-22may2014
StockTakers ABCs to Zs of TaxCharityTM-22may2014StockTakers ABCs to Zs of TaxCharityTM-22may2014
StockTakers ABCs to Zs of TaxCharityTM-22may2014
 
Intro To Value Investing
Intro To Value InvestingIntro To Value Investing
Intro To Value Investing
 
Offline PMS (TMP - The Millionaire Portfolio) - Latest Sample Report
Offline PMS (TMP - The Millionaire Portfolio) - Latest Sample ReportOffline PMS (TMP - The Millionaire Portfolio) - Latest Sample Report
Offline PMS (TMP - The Millionaire Portfolio) - Latest Sample Report
 
DSP Equal Nifty 50 Fund - Old
DSP Equal Nifty 50 Fund - OldDSP Equal Nifty 50 Fund - Old
DSP Equal Nifty 50 Fund - Old
 
Invest like-warren-buffett
Invest like-warren-buffettInvest like-warren-buffett
Invest like-warren-buffett
 
StockTakers ABCs to Zs of TaxCharityTM-22mar2014
StockTakers ABCs to Zs of TaxCharityTM-22mar2014StockTakers ABCs to Zs of TaxCharityTM-22mar2014
StockTakers ABCs to Zs of TaxCharityTM-22mar2014
 
Cardinal Update May 2012
Cardinal Update May 2012Cardinal Update May 2012
Cardinal Update May 2012
 
Tamohara investment newsletter May 2015
Tamohara investment newsletter   May 2015Tamohara investment newsletter   May 2015
Tamohara investment newsletter May 2015
 
Capitalisation
CapitalisationCapitalisation
Capitalisation
 
Special Situations Investing - MDI 2020
Special Situations Investing - MDI 2020Special Situations Investing - MDI 2020
Special Situations Investing - MDI 2020
 
Katalyst wealth a guide to grow your wealth by 190 times
Katalyst wealth   a guide to grow your wealth by 190 timesKatalyst wealth   a guide to grow your wealth by 190 times
Katalyst wealth a guide to grow your wealth by 190 times
 
Different models of dividend policy
Different models of dividend policyDifferent models of dividend policy
Different models of dividend policy
 
Warren Edward Buffet (2)
Warren Edward Buffet (2)Warren Edward Buffet (2)
Warren Edward Buffet (2)
 
DSP Equal Nifty 50 Fund
DSP Equal Nifty 50 FundDSP Equal Nifty 50 Fund
DSP Equal Nifty 50 Fund
 

Viewers also liked

Adventures of a risk arbitrageur ii
Adventures of a risk arbitrageur iiAdventures of a risk arbitrageur ii
Adventures of a risk arbitrageur ii
Sanjay Bakshi
 
The psychology of human misjudgment vi
The psychology of human misjudgment  viThe psychology of human misjudgment  vi
The psychology of human misjudgment vi
Sanjay Bakshi
 

Viewers also liked (11)

Adventures of a risk arbitrageur ii
Adventures of a risk arbitrageur iiAdventures of a risk arbitrageur ii
Adventures of a risk arbitrageur ii
 
The psychology of human misjudgment vi
The psychology of human misjudgment  viThe psychology of human misjudgment  vi
The psychology of human misjudgment vi
 
48 Laws Of Powerful Consulting (Part 1)
48 Laws Of Powerful Consulting  (Part 1)48 Laws Of Powerful Consulting  (Part 1)
48 Laws Of Powerful Consulting (Part 1)
 
48 Laws of Power
48 Laws of Power48 Laws of Power
48 Laws of Power
 
8 Strategies for the Ideal Apprenticeship
8 Strategies for the Ideal Apprenticeship8 Strategies for the Ideal Apprenticeship
8 Strategies for the Ideal Apprenticeship
 
20 Quotes for Achieving Mastery
20 Quotes for Achieving Mastery20 Quotes for Achieving Mastery
20 Quotes for Achieving Mastery
 
The 100 Best Business Books Of All Time
The 100 Best Business Books Of All TimeThe 100 Best Business Books Of All Time
The 100 Best Business Books Of All Time
 
48 laws of power cheat sheet
48 laws of power cheat sheet48 laws of power cheat sheet
48 laws of power cheat sheet
 
24 Books You've Never Heard Of - But Will Change Your Life
24 Books You've Never Heard Of - But Will Change Your Life24 Books You've Never Heard Of - But Will Change Your Life
24 Books You've Never Heard Of - But Will Change Your Life
 
Achieving Apatheia — 7 Steps To Controlling Your Perceptions Like A Stoic
Achieving Apatheia — 7 Steps To Controlling Your Perceptions Like A StoicAchieving Apatheia — 7 Steps To Controlling Your Perceptions Like A Stoic
Achieving Apatheia — 7 Steps To Controlling Your Perceptions Like A Stoic
 
why standard valuation matrix is not the best way to value great businesses
why standard valuation matrix is not the best way to value great businesseswhy standard valuation matrix is not the best way to value great businesses
why standard valuation matrix is not the best way to value great businesses
 

Similar to A Killer Puzzle

Crocs caseanalysisak cheerla
Crocs caseanalysisak cheerlaCrocs caseanalysisak cheerla
Crocs caseanalysisak cheerla
slidesshare2012
 
nke valuation pdf
nke valuation pdfnke valuation pdf
nke valuation pdf
Tyler Toft
 
Skechers Financial Statement Analysis
Skechers Financial Statement AnalysisSkechers Financial Statement Analysis
Skechers Financial Statement Analysis
Alexander Appugliese
 
Running head FINANCIAL ANALYSIS OF LOWE’S COMPANY .docx
Running head FINANCIAL ANALYSIS OF LOWE’S COMPANY                .docxRunning head FINANCIAL ANALYSIS OF LOWE’S COMPANY                .docx
Running head FINANCIAL ANALYSIS OF LOWE’S COMPANY .docx
wlynn1
 

Similar to A Killer Puzzle (20)

Top 100 stocks .pdf
Top 100 stocks .pdfTop 100 stocks .pdf
Top 100 stocks .pdf
 
Acc
AccAcc
Acc
 
Acc
Acc Acc
Acc
 
Account report
Account reportAccount report
Account report
 
British land company presentation
British land company presentationBritish land company presentation
British land company presentation
 
Dividend Payout Ratio Secrets
Dividend Payout Ratio SecretsDividend Payout Ratio Secrets
Dividend Payout Ratio Secrets
 
Crocs caseanalysisak cheerla
Crocs caseanalysisak cheerlaCrocs caseanalysisak cheerla
Crocs caseanalysisak cheerla
 
Reasons why EBITDA can be a fallacy
Reasons why EBITDA can be a fallacyReasons why EBITDA can be a fallacy
Reasons why EBITDA can be a fallacy
 
Ratio Analysis Sanfoni Aventis
Ratio Analysis Sanfoni AventisRatio Analysis Sanfoni Aventis
Ratio Analysis Sanfoni Aventis
 
Recievables Chapter Practice Exercise.pdf
Recievables Chapter Practice Exercise.pdfRecievables Chapter Practice Exercise.pdf
Recievables Chapter Practice Exercise.pdf
 
Financial Accounting
Financial AccountingFinancial Accounting
Financial Accounting
 
nke valuation pdf
nke valuation pdfnke valuation pdf
nke valuation pdf
 
Working Capital Report of Dabur India
Working Capital Report of Dabur IndiaWorking Capital Report of Dabur India
Working Capital Report of Dabur India
 
Skechers Financial Statement Analysis
Skechers Financial Statement AnalysisSkechers Financial Statement Analysis
Skechers Financial Statement Analysis
 
Cocacola ratio analysis
Cocacola ratio analysisCocacola ratio analysis
Cocacola ratio analysis
 
Kewal Kiran Clothing Ltd (KKCL) - Multibagger Stock Pick
Kewal Kiran Clothing Ltd (KKCL) - Multibagger Stock PickKewal Kiran Clothing Ltd (KKCL) - Multibagger Stock Pick
Kewal Kiran Clothing Ltd (KKCL) - Multibagger Stock Pick
 
Running head FINANCIAL ANALYSIS OF LOWE’S COMPANY .docx
Running head FINANCIAL ANALYSIS OF LOWE’S COMPANY                .docxRunning head FINANCIAL ANALYSIS OF LOWE’S COMPANY                .docx
Running head FINANCIAL ANALYSIS OF LOWE’S COMPANY .docx
 
Kohl's2
Kohl's2Kohl's2
Kohl's2
 
Noble Group
Noble GroupNoble Group
Noble Group
 
Chapter 5 on Valuation and Reporting in Organization
Chapter 5 on Valuation and Reporting in OrganizationChapter 5 on Valuation and Reporting in Organization
Chapter 5 on Valuation and Reporting in Organization
 

More from Sanjay Bakshi

The psychology of human misjudgment iv
The psychology of human misjudgment  ivThe psychology of human misjudgment  iv
The psychology of human misjudgment iv
Sanjay Bakshi
 
The psychology of human misjudgment iii
The psychology of human misjudgment  iiiThe psychology of human misjudgment  iii
The psychology of human misjudgment iii
Sanjay Bakshi
 
The psychology of human misjudgment ii
The psychology of human misjudgment  iiThe psychology of human misjudgment  ii
The psychology of human misjudgment ii
Sanjay Bakshi
 
The psychology of human misjudgment
The psychology of human misjudgmentThe psychology of human misjudgment
The psychology of human misjudgment
Sanjay Bakshi
 
Sense and nonsense in modern corporate f inance
Sense and nonsense in modern corporate f inanceSense and nonsense in modern corporate f inance
Sense and nonsense in modern corporate f inance
Sanjay Bakshi
 
Deep value or value trap
Deep value or value trapDeep value or value trap
Deep value or value trap
Sanjay Bakshi
 
The psychology of human misjudgment v
The psychology of human misjudgment  vThe psychology of human misjudgment  v
The psychology of human misjudgment v
Sanjay Bakshi
 
Adventures of a risk arbitrageur
Adventures of a risk arbitrageurAdventures of a risk arbitrageur
Adventures of a risk arbitrageur
Sanjay Bakshi
 

More from Sanjay Bakshi (11)

The psychology of human misjudgment iv
The psychology of human misjudgment  ivThe psychology of human misjudgment  iv
The psychology of human misjudgment iv
 
The psychology of human misjudgment iii
The psychology of human misjudgment  iiiThe psychology of human misjudgment  iii
The psychology of human misjudgment iii
 
The psychology of human misjudgment ii
The psychology of human misjudgment  iiThe psychology of human misjudgment  ii
The psychology of human misjudgment ii
 
The psychology of human misjudgment
The psychology of human misjudgmentThe psychology of human misjudgment
The psychology of human misjudgment
 
Sense and nonsense in modern corporate f inance
Sense and nonsense in modern corporate f inanceSense and nonsense in modern corporate f inance
Sense and nonsense in modern corporate f inance
 
Deep value or value trap
Deep value or value trapDeep value or value trap
Deep value or value trap
 
Debt capacity
Debt capacityDebt capacity
Debt capacity
 
The psychology of human misjudgment v
The psychology of human misjudgment  vThe psychology of human misjudgment  v
The psychology of human misjudgment v
 
Adventures of a risk arbitrageur
Adventures of a risk arbitrageurAdventures of a risk arbitrageur
Adventures of a risk arbitrageur
 
What are the odds
What are the oddsWhat are the odds
What are the odds
 
Floats and moats
Floats and moatsFloats and moats
Floats and moats
 

Recently uploaded

Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pillsMifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Abortion pills in Kuwait Cytotec pills in Kuwait
 
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
lizamodels9
 
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
amitlee9823
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
Abortion pills in Kuwait Cytotec pills in Kuwait
 
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
lizamodels9
 

Recently uploaded (20)

Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pillsMifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
 
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
 
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League City
 
HONOR Veterans Event Keynote by Michael Hawkins
HONOR Veterans Event Keynote by Michael HawkinsHONOR Veterans Event Keynote by Michael Hawkins
HONOR Veterans Event Keynote by Michael Hawkins
 
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
 
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
 
Forklift Operations: Safety through Cartoons
Forklift Operations: Safety through CartoonsForklift Operations: Safety through Cartoons
Forklift Operations: Safety through Cartoons
 
Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptx
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
 
Grateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfGrateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdf
 
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
 
Value Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsValue Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and pains
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
 
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
 
Organizational Transformation Lead with Culture
Organizational Transformation Lead with CultureOrganizational Transformation Lead with Culture
Organizational Transformation Lead with Culture
 

A Killer Puzzle

  • 1. AKillerPuzzle Taking a page from the popular US TV serial Breaking Bad, Kewal Kiran Clothing, a low-profile Indian listed company with a high-profile Killer Jeans brand (and a few other ones as well), announced on its Facebook page a week ago: I am not in danger, I AM THE DANGER. Sounds like an empty threat no? But hey look what this company’s balance sheet look like. 1
  • 2. AKillerPuzzle A Killer Balance Sheet With Loads of Ammo What a sexy balance sheet! No net debt. And net operating assets (invested capital less treasury assets) of only Rs 89 cr. at the end of FY 13 and Rs 112 cr. at the end of FY 12. So, average net operating assets employed was only Rs 101 cr. Why “only Rs 101 cr.?” That’s because that such a low amount in relation to what the company earns. 2
  • 3. AKillerPuzzle Killer Return on Net Operating Assets See P&L below. In FY 13, the company earned a profit before taxes and other (mostly treasury) income of Rs 65 cr. Why did I reduce other income? Because I want to compare what the company earned from the business with the average net assets employed by that business which we earlier estimated at “only Rs 101 cr.” If this was a mediocre business earning only a pretax 10% return a year on net operating assets, the quantum of those assets needed by the business to deliver earnings of Rs 65 cr. would have been Rs 650 cr., right? But this company’s killer balance sheet shows that the company employed net operating assets only Rs 101 cr.! That translates into a pre-tax return on net operating assets of 65/101 or 64%, which when compared to AAA bond yields of 11% or so, looks 3
  • 4. AKillerPuzzle stunningly good, no? But, are these earnings real or just an illusion? 4
  • 5. AKillerPuzzle Killer Cash Flow Statement Let’s find out by checking out the cash flow statement. Earlier, we had estimated average pre-tax operating earrings of Rs 65 cr. Over FY12 and FY13. Now, the above cash flow statement confirms that those earnings were real. Let’s do another check. 5
  • 6. AKillerPuzzle Killer Dividends Since the company went public in 2006, it has paid its shareholders dividends totalling to Rs 92 cr. See table below for the company’s dividend paying track record: Where did the money to pay dividends come from? 1. 2. 3. Did it come from assets sales? No, because since the company went public it has spent Rs 70 cr. on net capex (asset purchases less asset sales). Did it come from debt issuance? No, because we know the company has no net debt, and indeed hasn’t had net debt since it went public. Did it come from issuance of new shares for cash? Yes, the company did raise Rs 49 cr. in FY06 in its IPO but cash on the balance sheet has only accumulated over the years, so IPO proceeds were not the source of dividends. That means the only possible source left for financing those dividends was operating cash flow. But, we need more assurance, so let’s do our thing by creating a reconciliation statement. 6
  • 7. AKillerPuzzle Killer Reconciliation Between Reported Earnings and Cash Flows Here is a reconciliation of aggregate P&L account and Cash Flow Statement from FY06 to FY13 The reported earnings and cash flows get along quite well. Earnings Quality Control 7
  • 8. AKillerPuzzle Killing Them Softly Step into a mall and you see jeans all over. There are foreign brands like Levis, Wrangler, Pepe, Diesel etc. Then there are local brands like Flying Machine and Spykar. Spykar, says this in its Ads: Bring it On. Spykar is privately held and backed by private equity. In June 2010, CARE Ratings had this to say about Spykar High gearing levels in Spykar? Kewal Kiran is actually debt free. Just saying… 8
  • 9. AKillerPuzzle And then in Feb 2011, when it came to debt levels of Spykar, and its quality, CARE stopped caring. Bring on what, Spykar? In its 2010 annual report, Levi Strauss & Co announced the launch of a brand called denizenTM meant to take on Killer Jeans (and other similar brands in emerging markets). Here is what the annual report said: “Introduced in 2010 and headquartered in asia, denizen is the company’s first brand launched out- side of the united states. The denizen collection is designed with the standards of construction and craftsmanship that have made Levi Strauss & Co. famous around the world. It’s outfitting a new generation of upwardly mobile youth with great fitting, quality jeanswear and other fashion essentials at affordable prices.” (Emphasis mine) The logic of launching denizen was to sell lower priced jeans than the ones Levi Strauss was selling under its original brands. The company explained: “The biggest challenge for any business today is how to tap into the phenomenal growth in china and india, as well as emerging markets worldwide. Instead of thinking “product” first, we began by thinking about the customer.” 9
  • 10. AKillerPuzzle By 2012, Levi Strauss had a change of heart and killed the Denizen brand. In its annual report for that year, the company wrote: “In Asia, revenues declined due to stiff economic headwinds in the key markets of China and India, and the exit of the Denizen® brand.” Hmmmmm… 10
  • 11. AKillerPuzzle Killer Margins While it’s competitors were, let’s say, struggling, Kewal Kiran, since its IPO has delivered killer margins. See table below. Now, compare Kewal Kiran’s Killer PAT margins with those of other Indian listed apparel retail companies. When it comes to PAT Margins, even the most profitable company in the above list— the highly recognised Page Industries— is less profitable than Kewal Kiran. 11
  • 12. AKillerPuzzle Killer Value Creation Since the FY07, Kewal Kiran has created more than Rs 4 in incremental market value for every rupee it has earned and retained (i.e. not paid out as dividend). Kewal Kiran’s stock price has also beaten Sensex by a wide margin since the company’s IPO. See chart below, keeping in mind that the stock price performance ignores substantial dividends paid by the company over the last seven years. 12
  • 13. AKillerPuzzle The Killer Puzzle Now that I have hopefully aroused your curiosity, I will pose a few questions. 1. Why is Kewal Kiran so profitable as compared to any other listed apparel company in India? Is it branding? Is it low cost advantage? Is there something else? Substantiate your answer. 2. What’s the growth potential of the business of Kewal Kiran over the next decade or two? How scalable is this business? 3. Who does Kewal Kiran compete with? 4. Has Kewal Kiran been moving up the value chain? Substantiate your answer with evidence. 5. What is Kewal Kiran’s competitive strategy? 6. What are the entry barriers, if any, in Kewal Kiran’s business, which will protect its margins and profitability over the next decade or two? 7. As an investor, what’s there to like about the denim jeans business? What’s there to dislike about the denim jeans business? 8. Compare Kewal Kiran’s balance sheet with that of Relaxo. Which one do you like more, and why? 9. Compare Kewal Kiran’s business model with that of Relaxo’s business model. What are the similarities? What are the differences? 10. How would you value the shares of Kewal Kiran? Disclosure: I own shares in Kewal Kiran Clothing Limited so you should know I may be biased here. A Few Links: 1. 2. 3. 4. 5. 6. 7. 8. 9. http://www.youtube.com/watch?v=6b72tCPcRcs (Pepe Jeans was started by three brothers from Indian origin) Private Equity and Indian Retail: https://db.tt/9XAAo8dd Emergence of an Indian Levi’s or Gap: https://db.tt/i6dCAt5L The Smart Way: https://db.tt/vdMxgx9p http://www.youtube.com/watch?v=IKgtxh1mqew (Kewal Kiran Production Process) http://www.youtube.com/watch?v=1ibfEAudfkE (Kewal Kiran’s Sales Training Film) http://www.youtube.com/watch?v=4hvJ7obXrZE http://www.youtube.com/watch?v=Ch7x0cVVljM http://www.youtube.com/watch?v=x0znf-aOMz4 13