Nifty
Sensex
:
:
11910.15
40412.57
53.35 (0.45%)
172.69 (0.43%)

Diamond & Jewellery

Rating :
79/99  (View)

BSE: 526729 | NSE: GOLDIAM

139.85
-1.30 (-0.92%)
11-Dec-2019 | 3:48PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  143.00
  •  144.15
  •  138.80
  •  141.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23477
  •  32.83
  •  151.95
  •  70.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 322.33
  • 6.26
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 284.78
  • 1.43%
  • 0.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.81%
  • 5.43%
  • 27.13%
  • FII
  • DII
  • Others
  • 0.13%
  • 0.01%
  • 4.49%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.59
  • 6.78
  • 12.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.76
  • 20.78
  • 14.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.41
  • 18.54
  • 34.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.53
  • 5.54
  • 6.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.43
  • 0.52
  • 0.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.51
  • 4.47
  • 4.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
113.83
99.20
14.75%
80.95
96.31
-15.95%
80.35
88.20
-8.90%
170.52
102.45
66.44%
Expenses
104.74
94.32
11.05%
68.25
91.24
-25.20%
70.76
82.71
-14.45%
134.73
93.06
44.78%
EBITDA
9.09
4.87
86.65%
12.70
5.08
150.00%
9.59
5.49
74.68%
35.79
9.40
280.74%
EBIDTM
7.99%
4.91%
15.68%
5.27%
11.94%
6.23%
20.99%
9.17%
Other Income
5.12
9.62
-46.78%
2.61
9.53
-72.61%
3.71
7.56
-50.93%
-5.06
0.30
-
Interest
0.42
0.97
-56.70%
0.53
1.24
-57.26%
0.50
0.56
-10.71%
-0.39
0.39
-
Depreciation
0.68
0.71
-4.23%
0.56
0.60
-6.67%
0.70
0.67
4.48%
0.68
0.67
1.49%
PBT
13.11
12.82
2.26%
14.22
12.76
11.44%
12.11
11.82
2.45%
30.44
8.63
252.72%
Tax
2.82
3.00
-6.00%
4.48
4.03
11.17%
6.15
4.47
37.58%
8.35
1.77
371.75%
PAT
10.29
9.82
4.79%
9.74
8.72
11.70%
5.96
7.35
-18.91%
22.08
6.86
221.87%
PATM
9.04%
9.90%
12.04%
9.06%
7.42%
8.33%
12.95%
6.70%
EPS
4.48
4.00
12.00%
4.79
3.76
27.39%
3.15
3.02
4.30%
9.34
2.78
235.97%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
445.65
446.38
318.61
314.96
330.03
321.56
313.84
265.67
245.26
239.09
178.72
Net Sales Growth
15.41%
40.10%
1.16%
-4.57%
2.63%
2.46%
18.13%
8.32%
2.58%
33.78%
 
Cost Of Goods Sold
326.09
328.35
243.63
238.67
251.87
259.64
254.68
213.01
201.33
195.60
137.53
Gross Profit
119.56
118.04
74.98
76.28
78.16
61.92
59.16
52.66
43.94
43.48
41.19
GP Margin
26.83%
26.44%
23.53%
24.22%
23.68%
19.26%
18.85%
19.82%
17.92%
18.19%
23.05%
Total Expenditure
378.48
390.50
293.05
286.97
298.41
299.82
289.12
243.07
225.75
217.84
174.59
Power & Fuel Cost
-
1.39
1.47
1.40
1.52
1.36
1.35
1.14
1.04
1.07
1.23
% Of Sales
-
0.31%
0.46%
0.44%
0.46%
0.42%
0.43%
0.43%
0.42%
0.45%
0.69%
Employee Cost
-
13.68
12.20
11.56
6.67
5.91
5.34
4.00
4.15
3.51
10.51
% Of Sales
-
3.06%
3.83%
3.67%
2.02%
1.84%
1.70%
1.51%
1.69%
1.47%
5.88%
Manufacturing Exp.
-
14.94
12.01
11.18
11.14
11.03
10.41
10.71
3.90
4.21
3.68
% Of Sales
-
3.35%
3.77%
3.55%
3.38%
3.43%
3.32%
4.03%
1.59%
1.76%
2.06%
General & Admin Exp.
-
17.73
11.11
11.16
14.07
11.57
9.52
8.97
11.05
10.50
7.65
% Of Sales
-
3.97%
3.49%
3.54%
4.26%
3.60%
3.03%
3.38%
4.51%
4.39%
4.28%
Selling & Distn. Exp.
-
13.62
9.56
10.97
9.31
9.06
7.69
4.87
4.21
2.43
1.87
% Of Sales
-
3.05%
3.00%
3.48%
2.82%
2.82%
2.45%
1.83%
1.72%
1.02%
1.05%
Miscellaneous Exp.
-
0.81
3.07
2.03
3.84
1.24
0.12
0.36
0.07
0.51
1.87
% Of Sales
-
0.18%
0.96%
0.64%
1.16%
0.39%
0.04%
0.14%
0.03%
0.21%
6.78%
EBITDA
67.17
55.88
25.56
27.99
31.62
21.74
24.72
22.60
19.51
21.25
4.13
EBITDA Margin
15.07%
12.52%
8.02%
8.89%
9.58%
6.76%
7.88%
8.51%
7.95%
8.89%
2.31%
Other Income
6.38
17.80
11.77
8.33
15.25
12.41
5.91
5.20
7.99
5.13
7.54
Interest
1.06
2.86
2.06
2.56
2.38
3.02
4.20
4.06
4.19
3.73
3.62
Depreciation
2.62
2.69
2.54
2.56
2.67
3.39
2.43
2.05
2.10
2.30
2.45
PBT
69.88
68.12
32.73
31.19
41.82
27.74
24.01
21.69
21.21
20.34
5.61
Tax
21.80
21.53
12.52
10.51
8.81
6.65
6.50
6.90
4.71
2.04
-0.39
Tax Rate
31.20%
31.61%
38.25%
33.70%
21.07%
23.33%
27.07%
26.51%
23.00%
10.09%
-6.95%
PAT
48.07
49.74
20.36
20.36
32.50
21.25
17.07
18.66
15.23
18.59
7.15
PAT before Minority Interest
51.78
46.59
20.21
20.67
33.01
21.85
17.51
19.13
15.77
18.18
6.00
Minority Interest
3.71
3.15
0.15
-0.31
-0.51
-0.60
-0.44
-0.47
-0.54
0.41
1.15
PAT Margin
10.79%
11.14%
6.39%
6.46%
9.85%
6.61%
5.44%
7.02%
6.21%
7.78%
4.00%
PAT Growth
46.78%
144.30%
0%
-37.35%
52.94%
24.49%
-8.52%
22.52%
-18.07%
160.0%
 
Unadjusted EPS
21.76
19.12
8.15
8.08
13.03
8.52
6.84
7.48
6.11
7.48
2.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
384.06
356.20
330.20
280.69
256.04
237.76
223.73
209.16
197.11
181.28
Share Capital
22.97
24.95
24.95
24.95
24.95
24.95
24.95
24.95
24.95
24.95
Total Reserves
361.10
331.26
305.25
255.74
231.10
212.81
198.79
184.22
172.16
156.33
Non-Current Liabilities
-2.22
-1.87
-1.49
0.77
0.89
0.90
0.88
-0.86
4.76
29.83
Secured Loans
0.00
0.00
0.01
0.06
0.00
0.00
0.00
0.00
0.00
24.55
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
6.86
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
84.86
115.63
105.03
126.48
162.48
164.03
171.54
128.59
88.95
50.41
Trade Payables
47.41
71.98
68.58
70.61
71.07
75.77
63.85
55.00
42.36
46.74
Other Current Liabilities
3.22
2.08
3.21
3.24
2.41
5.14
5.09
2.27
2.59
0.23
Short Term Borrowings
26.05
36.74
30.90
47.65
82.49
77.52
99.63
69.44
43.67
0.00
Short Term Provisions
8.18
4.84
2.34
4.99
6.52
5.60
2.97
1.89
0.34
3.43
Total Liabilities
475.17
481.59
446.70
421.56
432.85
416.63
409.92
350.65
305.83
276.54
Net Block
20.72
20.92
22.00
22.62
22.65
26.33
26.48
16.79
18.65
19.53
Gross Block
47.51
46.11
45.50
43.87
42.56
50.96
49.15
39.65
40.21
39.61
Accumulated Depreciation
26.79
25.19
23.50
21.25
19.91
24.63
22.67
22.85
21.56
20.09
Non Current Assets
71.89
48.71
65.90
62.11
62.12
44.44
47.05
36.46
33.57
28.64
Capital Work in Progress
0.01
0.01
1.84
1.65
1.50
0.33
0.15
0.00
0.00
0.00
Non Current Investment
49.80
25.71
40.87
37.47
37.40
16.59
19.34
18.63
14.22
9.11
Long Term Loans & Adv.
1.36
2.07
1.19
0.37
0.56
1.19
1.08
1.04
0.70
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
403.29
432.89
380.80
359.45
370.74
372.18
362.84
314.15
272.21
247.69
Current Investments
119.06
121.87
122.57
77.42
77.74
92.30
100.25
78.21
59.17
67.89
Inventories
106.01
138.75
133.57
102.18
113.92
136.18
110.04
97.43
97.23
86.19
Sundry Debtors
84.61
109.82
95.22
116.38
136.75
123.09
124.72
104.30
100.35
76.59
Cash & Bank
63.60
29.32
13.47
43.23
20.87
7.21
18.92
24.84
6.36
9.29
Other Current Assets
30.01
0.72
0.55
4.93
21.46
13.41
8.92
9.37
9.10
7.73
Short Term Loans & Adv.
29.82
32.41
15.42
15.31
16.82
9.32
6.34
7.19
6.18
7.73
Net Current Assets
318.43
317.26
275.76
232.96
208.26
208.16
191.31
185.56
183.26
197.28
Total Assets
475.18
481.60
446.70
421.56
432.86
416.62
409.92
350.65
305.83
276.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
85.76
-14.78
13.33
58.93
15.12
1.30
-1.67
21.68
-21.75
27.39
PBT
71.13
33.01
30.88
41.82
28.50
24.01
26.03
20.48
20.22
5.61
Adjustment
-5.22
-1.93
7.99
-7.45
0.09
0.65
-2.59
-2.49
0.85
3.93
Changes in Working Capital
37.57
-35.01
-14.08
33.40
-5.76
-17.49
-20.57
7.76
-37.58
24.06
Cash after chg. in Working capital
103.48
-3.92
24.78
67.77
22.82
7.17
2.87
25.75
-16.52
33.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.72
-10.86
-11.45
-8.85
-7.70
-5.86
-4.54
-4.07
-2.57
-0.55
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-10.65
26.66
-16.48
8.73
-1.05
13.70
-26.82
-17.15
5.52
-21.12
Net Fixed Assets
-1.46
2.30
-1.56
-0.65
7.29
-1.70
-9.49
-0.82
-0.85
0.41
Net Investments
-2.21
15.93
-33.99
-1.82
-8.21
9.48
-13.46
-8.18
3.61
-28.07
Others
-6.98
8.43
19.07
11.20
-0.13
5.92
-3.87
-8.15
2.76
6.54
Cash from Financing Activity
-40.83
3.97
-26.59
-45.30
-0.32
-26.75
22.79
13.69
13.27
-13.00
Net Cash Inflow / Outflow
34.28
15.85
-29.73
22.36
13.76
-11.74
-5.70
18.22
-2.96
-6.73
Opening Cash & Equivalents
29.32
13.47
43.20
20.87
7.11
18.85
24.55
6.33
9.29
16.01
Closing Cash & Equivalent
63.60
29.32
13.47
43.23
20.87
7.11
18.85
24.55
6.33
9.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
167.23
142.79
132.36
112.52
102.64
95.31
89.67
83.83
78.99
72.58
ROA
9.74%
4.35%
4.76%
7.73%
5.14%
4.24%
5.03%
4.81%
6.24%
2.10%
ROE
12.59%
5.89%
6.77%
12.30%
8.85%
7.59%
8.84%
7.77%
9.62%
3.37%
ROCE
17.68%
9.23%
9.79%
13.26%
9.64%
8.83%
10.00%
9.40%
10.43%
4.30%
Fixed Asset Turnover
9.54
6.96
7.05
7.64
6.88
6.27
5.98
6.14
5.99
4.25
Receivable days
79.49
117.45
122.61
139.98
147.47
144.10
157.33
152.28
135.06
197.24
Inventory Days
100.07
155.98
136.60
119.50
141.94
143.18
142.52
144.84
140.01
166.13
Payable days
59.81
88.74
81.01
92.42
77.64
82.79
89.18
82.30
72.40
111.65
Cash Conversion Cycle
119.76
184.69
178.20
167.06
211.78
204.49
210.67
214.82
202.67
251.72
Total Debt/Equity
0.07
0.10
0.09
0.17
0.32
0.33
0.45
0.33
0.25
0.17
Interest Cover
24.78
16.90
13.16
18.54
10.44
6.72
7.41
5.88
6.42
2.55

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.