Subscribe

KMD Brands Limited (KMD.NZ)

NZD1.67 +0.00 (+0.00%)
NZ NZE Consumer Cyclical Apparel - Manufacturers
Address 223 Tuam Street 8011
Christchurch, CA, NZ
CEO Brent Scrimshaw
IPO 2009-08-10
ISIN NZKMDE0001S3

Explore sections of this company profile

Also trades on Australian Securities Exchange · KMD.AX (AUD) New Zealand Exchange · KMD.NZ (NZD)
Description

KMD Brands Ltd. engages in the design, marketing, retail, and wholesale of apparel, footwear, and equipment for surfing and the outdoors. It operates through the following segments: Rip Curl, Kathmandu, Oboz, and Corporate. The Rip Curl segment includes surfing equipment and apparel. The Oboz segment refers to outdoor footwear. The Corporate segment represents groups other business activities. The company was founded in 1987 and is headquartered in Christchurch, New Zealand.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
NZD1.67 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
82.0K
Beta
-0.03
Float Shares
598.31M
Free Float %
84.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+13.70% +31.75% +33.87% -66.12% -69.26% -70.88% -72.79% -92.39% -94.81% -91.70% -94.20%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1.67
DCF (Unlevered) 9.19 +451.7%
DCF (Levered) 10.23 +514.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 25% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.56
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Manufacturers: +3.9%
    +1.9% Q1'26: +7.9% (vs Q1'24)
  • EPS growth Apparel - Manufacturers: +10.5%
    -86.0% Q1'26: +19.2% (vs Q1'24)
  • FCF margin FCF growth · Apparel - Manufacturers: +37.5%
    -5.0% Q1'26: +3.4% (vs Q1'24)
  • EBIT margin Apparel - Manufacturers: +8.0%
    -3.9% Q1'26: -0.8% (vs Q1'24)
  • ROIC Apparel - Manufacturers: +6.0%
    -3.7% Q1'26: -1.3% (vs Q1'24)
  • Share dilution Apparel - Manufacturers: +0.0%
    +0.0% Q1'26: +66.0% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Manufacturers: 0.02×
    -33.18× Q1'26: 1.68× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.06) × ERP
WACC = 14% × Ke + 86% × Kd (6.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 9.19 Current price: 1.67
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jul 2015
actual
Jul 2016
actual
Jul 2017
actual
Jul 2018
actual
Jul 2019
actual
Jul 2020
actual
Jul 2021
actual
Jul 2022
actual
Jul 2023
actual
Jul 2024
actual
Jul 2025
actual
Jul 2026
4 Rev. Ana.
2 EPS Ana.
Jul 2027
4 Rev. Ana.
3 EPS Ana.
Jul 2028
4 Rev. Ana.
2 EPS Ana.
Jul 2029
3 Rev. Ana.
1 EPS Ana.
Jul 2030
3 Rev. Ana.
1 EPS Ana.
Revenue
409.37M
est: 410.76M (-0.3%)
425.59M
est: 432.36M (-1.6%)
445.35M
est: 445.36M (0.0%)
497.44M
est: 492.94M (+0.9%)
545.62M
est: 547.11M (-0.3%)
797.41M
est: 736.03M (+8.3%)
915.57M
est: 934.20M (-2.0%)
969.16M
est: 965.57M (+0.4%)
1.09B
est: 1.11B (-1.8%)
971.06M
est: 976.99M (-0.6%)
989.02M
est: 977.79M (+1.1%)
1.04B
1.03B – 1.05B
+6.8% YoY
1.08B
1.06B – 1.09B
+3.1% YoY
1.12B
1.11B – 1.12B
+3.6% YoY
1.28B
1.27B – 1.30B
+14.9% YoY
1.31B
1.30B – 1.33B
+2.4% YoY
EBITDA
47.11M
est: 55.71M (-15.4%)
64.82M
est: 58.64M (+10.5%)
71.05M
est: 60.41M (+17.6%)
88.75M
est: 66.86M (+32.7%)
99.41M
est: 74.21M (+34.0%)
148.99M
est: 99.83M (+49.2%)
204.39M
est: 126.71M (+61.3%)
179.48M
est: 130.96M (+37.0%)
198.56M
est: 150.68M (+31.8%)
96.34M
est: 132.51M (-27.3%)
-11.30M
est: 132.62M (-108.5%)
141.63M
140.31M – 142.85M
+6.8% YoY
145.97M
143.82M – 147.95M
+3.1% YoY
151.26M
151.14M – 151.38M
+3.6% YoY
173.77M
171.67M – 175.71M
+14.9% YoY
177.90M
175.75M – 179.89M
+2.4% YoY
EBIT
34.63M
est: 13.45M (+157.5%)
50.91M
est: 14.15M (+259.7%)
57.03M
est: 14.58M (+291.2%)
73.80M
est: 16.14M (+357.3%)
84.33M
est: 17.91M (+370.9%)
45.40M
est: 24.09M (+88.4%)
93.02M
est: 30.58M (+204.2%)
67.81M
est: 31.61M (+114.6%)
66.22M
est: 36.37M (+82.1%)
-31.96M
est: 31.98M (-199.9%)
-38.34M
est: 32.01M (-219.8%)
34.18M
33.86M – 34.48M
+6.8% YoY
35.23M
34.71M – 35.71M
+3.1% YoY
36.51M
36.48M – 36.53M
+3.6% YoY
41.94M
41.43M – 42.41M
+14.9% YoY
42.93M
42.41M – 43.41M
+2.4% YoY
Net Income
20.42M
est: 52.00M (-60.7%)
33.52M
est: 78.53M (-57.3%)
38.04M
est: 89.34M (-57.4%)
50.53M
est: 118.59M (-57.4%)
57.63M
est: 120.35M (-52.1%)
8.15M
est: 44.40M (-81.7%)
63.07M
est: 60.62M (+4.0%)
35.95M
est: 39.92M (-9.9%)
35.14M
est: 44.55M (-21.1%)
-49.76M
est: -335.6K (-14,729.3%)
-95.06M
est: -11.86M (-701.5%)
-2.57M
-3.75M – -2.16M
+78.3% YoY
4.06M
2.54M – 5.57M
+257.6% YoY
9.51M
9.27M – 9.75M
+134.5% YoY
59.35M
58.42M – 60.21M
+524.2% YoY
60.68M
59.73M – 61.56M
+2.2% YoY
SGA
204.86M
est: 176.45M (+16.1%)
201.56M
est: 185.73M (+8.5%)
205.35M
est: 191.31M (+7.3%)
225.72M
est: 211.75M (+6.6%)
234.06M
est: 235.02M (-0.4%)
345.51M
est: 316.18M (+9.3%)
362.76M
est: 401.31M (-9.6%)
406.66M
est: 414.78M (-2.0%)
453.72M
est: 477.23M (-4.9%)
431.73M
est: 419.69M (+2.9%)
466.52M
est: 420.03M (+11.1%)
448.56M
444.37M – 452.44M
+6.8% YoY
462.32M
455.49M – 468.59M
+3.1% YoY
479.07M
478.67M – 479.46M
+3.6% YoY
550.35M
543.69M – 556.49M
+14.9% YoY
563.44M
556.62M – 569.73M
+2.4% YoY
EPS
0.07
est: 0.07 (-6.7%)
0.11
est: 0.11 (-0.3%)
0.13
est: 0.13 (+3.6%)
0.16
est: 0.17 (-4.0%)
0.11
est: 0.17 (-35.0%)
0.02
est: 0.06 (-73.6%)
0.09
est: 0.09 (+1.0%)
0.05
est: 0.06 (-9.6%)
0.05
est: 0.06 (-21.1%)
-0.07
est: 0.00 (-7,312.5%)
-0.13
est: -0.02 (-634.5%)
0.00
-0.01 – 0.00
+75.8% YoY
0.01
0.00 – 0.01
+240.2% YoY
0.01
0.01 – 0.01
+122.7% YoY
0.08
0.08 – 0.08
+524.5% YoY
0.09
0.08 – 0.09
+2.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-28 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-27 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-26 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-25 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-22 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-21 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-20 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-19 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-18 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-15 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-14 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-13 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-12 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-11 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-08 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-07 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-06 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-05 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-04 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-01 B- 2/5 5/5 1/5 1/5 1/5 1/5 5/5
2026-04-30 B- 2/5 5/5 1/5 1/5 1/5 1/5 5/5
2026-04-29 B- 2/5 5/5 1/5 1/5 1/5 1/5 5/5
2026-04-28 B- 2/5 5/5 1/5 1/5 1/5 1/5 5/5
2026-04-24 B- 2/5 5/5 1/5 1/5 1/5 1/5 5/5
2026-04-23 B- 2/5 5/5 1/5 1/5 1/5 1/5 5/5
2026-04-22 B- 2/5 5/5 1/5 1/5 1/5 1/5 5/5
2026-04-20 B- 2/5 5/5 1/5 1/5 1/5 1/5 5/5
2026-04-17 B- 2/5 5/5 1/5 1/5 1/5 1/5 5/5
2026-04-16 B- 2/5 5/5 1/5 1/5 1/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
175.69M
OE per share TTM
0.23
Owner's Yield
179.23%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
33.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 8 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis International Small Cap Equity ETF AVDS 0.00% 6.0K 0.30%
2 Dimensional - International Small Cap Value ETF DISV 0.00% 43.8K 0.42%
3 Dimensional - International Small Cap ETF DFIS 0.00% 16.8K 0.39%
4 Dimensional - International Core Equity 2 ETF DFIC 0.00% 37.3K 0.22%
5 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 30.1K 0.28%
6 Avantis Responsible International Equity ETF AVSD 0.00% 537.83 0.23%
7 Avantis International Small Cap Value ETF AVDV 0.00% 16.9K 0.36%
8 Avantis International Equity ETF AVDE 0.00% 3.7K 0.23%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-20.0K
Shares Outstanding
711.76M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Brent Scrimshaw Group Chief Executive Officer, MD & Director 1M male
Carla Webb-Sear Group Chief Financial Officer 263.4K female
Frances Blundell Chief Legal & ESG Officer and Company Secretary female
John Connelly Founder, President & Chief Executive Officer of Oboz Footwear male
Jonas Golze Group Chief Operating Officer male
Lachlan Farran Chief Commercial Officer male
Megan Welch Chief Executive Officer of Kathmandu female
Amy Beck President of Oboz & KMD Brands North America female
Michael Ross Chief Information Officer male
Ashley Reade Chief Executive Officer of Rip Curl male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits