Uday Jewellery Industries Live BSE/NSE | Uday Jewellery Industries Fundamenta data | Uday Jewellery Industries Balance sheet | Uday Jewellery Industries Quarterly Results | Uday Jewellery Industries Profit & Loss | Uday Jewellery Industries Financial Ratios

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

151.36
52.67
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

156.25
N/A
4.25

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
28.62
31.29

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
29.02
20.21

PAT CAGR (%)

10 Years
5 Years
3 Years

-
25.65
10.79

P:E (Median)

8 Years
5 Years
3 Years

-
-
21.00

P:BV (Average)

8 Years
5 Years
3 Years

-
-
2.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
18.14

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 18 Sep 17 Var% Jun 18 Jun 17 Var% Mar 18 Mar 17 Var% Dec 17 Dec 16 Var%
Net Sales 18.91 15.92 18.78% 21.50 18.82 14.24% 16.91 6.92 144.36% 20.13 13.86 45.24%
Expenses 17.75 14.80 19.93% 19.89 18.12 9.77% 16.03 6.92 131.65% 19.24 13.81 39.32%
EBITDA 1.16 1.12 3.57% 1.60 0.70 128.57% 0.88 0.00 0.00 0.89 0.05 1,680.00%
EBIDTM 6.13% 7.03% 7.46% 3.70% 5.21% 0.06% 4.41% 0.31%
Other Income 0.07 0.07 0.00% 0.06 0.24 -75.00% -0.08 0.48 - 0.00 0.00 0.00
Interest 0.18 0.12 50.00% 0.22 0.17 29.41% 0.15 0.13 15.38% 0.19 0.12 58.33%
Depreciation 0.05 0.04 25.00% 0.05 0.04 25.00% 0.04 0.02 100.00% 0.04 0.02 100.00%
PBT 1.00 1.02 -1.96% 1.40 0.73 91.78% 0.61 0.34 79.41% 0.65 -0.10 -
Tax 0.23 0.21 9.52% 0.28 0.15 86.67% 0.14 0.18 -22.22% 0.13 0.00 0.00
PAT 0.78 0.81 -3.70% 1.11 0.58 91.38% 0.47 0.16 193.75% 0.52 -0.10 -
PATM 4.10% 5.11% 5.16% 3.07% 2.79% 2.31% 2.57% -0.69%
EPS 0.46 0.70 -34.29% 0.66 0.49 34.69% 0.28 0.14 100.00% 0.44 -0.08 -

Description Sep 18 Sep 17 Var% Jun 18 Jun 17 Var% Mar 18 Mar 17 Var% Dec 17 Dec 16 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 77.45 71.55 45.17 31.62 24.65 20.33 18.58 12.43 0.00 Net Sales Growth 39.50% 58.40% 42.85% 28.28% 21.25% 9.42% 49.48% 0 Cost Of Goods Sold 70.89 65.29 40.90 28.99 22.16 18.66 16.61 9.48 0.00 Gross Profit 6.56 6.25 4.26 2.62 2.49 1.67 1.97 2.94 0.00 GP Margin 8.47% 8.74% 9.43% 8.29% 10.10% 8.21% 10.60% 23.65% 0 Total Expenditure 72.91 68.01 43.61 30.21 23.53 19.34 17.02 9.55 0.07 Power & Fuel Cost - 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.01% 0.02% 0.03% 0% 0% 0% 0% 0 Employee Cost - 0.49 0.45 0.36 0.07 0.03 0.04 0.02 0.00 % Of Sales - 0.68% 1.00% 1.14% 0.28% 0.15% 0.22% 0.16% 0 Manufacturing Exp. - 1.84 1.73 0.48 1.00 0.52 0.00 0.00 0.00 % Of Sales - 2.57% 3.83% 1.52% 4.06% 2.56% 0% 0% 0 General & Admin Exp. - 0.32 0.30 0.35 0.17 0.11 0.08 0.03 0.01 % Of Sales - 0.45% 0.66% 1.11% 0.69% 0.54% 0.43% 0.24% 0 Selling & Distn. Exp. - 0.02 0.15 0.01 0.11 0.01 0.01 0.01 0.00 % Of Sales - 0.03% 0.33% 0.03% 0.45% 0.05% 0.05% 0.08% 0 Miscellaneous Exp. - 0.04 0.07 0.00 0.01 0.00 0.28 0.00 0.06 % Of Sales - 0.06% 0.15% 0% 0.04% 0% 1.51% 0% 0 EBITDA 4.53 3.54 1.56 1.41 1.12 0.99 1.56 2.88 -0.07 EBITDA Margin 5.85% 4.95% 3.45% 4.46% 4.54% 4.87% 8.40% 23.17% 0 Other Income 0.05 0.28 0.70 0.98 0.40 0.03 0.01 0.00 0.00 Interest 0.74 0.64 0.51 0.16 0.00 0.00 0.00 0.00 0.00 Depreciation 0.18 0.17 0.08 0.08 0.06 0.09 0.00 0.00 0.00 PBT 3.66 3.01 1.66 2.16 1.46 0.93 1.57 2.88 -0.07 Tax 0.78 0.63 0.45 0.40 0.27 0.17 0.31 0.00 0.00 Tax Rate 21.31% 20.93% 27.11% 18.52% 18.49% 18.28% 19.75% 0.00% 0.00% PAT 2.88 2.38 1.22 1.75 1.19 0.76 1.26 2.88 -0.07 PAT before Minority Interest 2.88 2.38 1.22 1.75 1.19 0.76 1.26 2.88 -0.07 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.72% 3.33% 2.70% 5.53% 4.83% 3.74% 6.78% 23.17% 0 PAT Growth 98.62% 95.08% -30.29% 47.06% 56.58% -39.68% -56.25% 4214.29% Unadjusted EPS 1.84 1.66 1.04 1.50 1.02 0.82 1.36 0.31 -0.05

Description

TTM

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Net Sales

77.45

71.55

45.17

31.62

24.65

20.33

18.58

12.43

0.00

Net Sales Growth

39.50%

58.40%

42.85%

28.28%

21.25%

9.42%

49.48%

Cost Of Goods Sold

70.89

65.29

40.90

28.99

22.16

18.66

16.61

9.48

0.00

Gross Profit

6.56

6.25

4.26

2.62

2.49

1.67

1.97

2.94

0.00

GP Margin

8.47%

8.74%

9.43%

8.29%

10.10%

8.21%

10.60%

23.65%

Total Expenditure

72.91

68.01

43.61

30.21

23.53

19.34

17.02

9.55

0.07

Power & Fuel Cost

0.01

0.00

% Of Sales

0.01%

0.02%

0.03%

Employee Cost

0.49

0.45

0.36

0.07

0.03

0.04

0.02

0.00

% Of Sales

0.68%

1.00%

1.14%

0.28%

0.15%

0.22%

0.16%

Manufacturing Exp.

1.84

1.73

0.48

1.00

0.52

0.00

% Of Sales

2.57%

3.83%

1.52%

4.06%

2.56%

General & Admin Exp.

0.32

0.30

0.35

0.17

0.11

0.08

0.03

0.01

% Of Sales

0.45%

0.66%

1.11%

0.69%

0.54%

0.43%

0.24%

Selling & Distn. Exp.

0.02

0.15

0.01

0.11

0.01

0.00

% Of Sales

0.03%

0.33%

0.03%

0.45%

0.05%

0.08%

Miscellaneous Exp.

0.04

0.07

0.00

0.01

0.00

0.28

0.00

0.06

% Of Sales

0.06%

0.15%

0.04%

1.51%

EBITDA

4.53

3.54

1.56

1.41

1.12

0.99

1.56

2.88

-0.07

EBITDA Margin

5.85%

4.95%

3.45%

4.46%

4.54%

4.87%

8.40%

23.17%

Other Income

0.05

0.28

0.70

0.98

0.40

0.03

0.01

0.00

Interest

0.74

0.64

0.51

0.16

0.00

Depreciation

0.18

0.17

0.08

0.06

0.09

0.00

PBT

3.66

3.01

1.66

2.16

1.46

0.93

1.57

2.88

-0.07

Tax

0.78

0.63

0.45

0.40

0.27

0.17

0.31

0.00

Tax Rate

21.31%

20.93%

27.11%

18.52%

18.49%

18.28%

19.75%

0.00%

PAT

2.88

2.38

1.22

1.75

1.19

0.76

1.26

2.88

-0.07

PAT before Minority Interest

2.88

2.38

1.22

1.75

1.19

0.76

1.26

2.88

-0.07

Minority Interest

0.00

PAT Margin

3.72%

3.33%

2.70%

5.53%

4.83%

3.74%

6.78%

23.17%

PAT Growth

98.62%

95.08%

-30.29%

47.06%

56.58%

-39.68%

-56.25%

4214.29%

Unadjusted EPS

1.84

1.66

1.04

1.50

1.02

0.82

1.36

0.31

-0.05

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 29.64 14.99 14.06 12.31 4.87 4.11 2.86 -0.02 Share Capital 17.65 12.48 12.48 12.48 10.66 10.66 10.66 9.19 Total Reserves 9.53 2.51 1.58 -0.17 -5.79 -6.55 -7.80 -9.21 Non-Current Liabilities 0.26 0.38 -0.07 -0.03 -0.01 0.00 0.03 0.02 Secured Loans 0.27 0.41 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.02 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 7.46 9.59 4.53 0.26 0.37 0.40 2.20 0.00 Trade Payables 0.69 0.09 0.00 0.10 0.30 0.07 2.19 0.00 Other Current Liabilities 0.08 0.15 0.03 0.05 0.04 0.33 0.01 0.00 Short Term Borrowings 6.70 9.35 4.31 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.19 0.11 0.03 0.00 0.00 0.00 Total Liabilities 37.36 24.96 18.52 12.54 5.23 4.51 5.09 0.00 Net Block 1.16 1.07 0.46 0.48 0.31 0.01 0.00 0.00 Gross Block 1.41 1.15 0.69 0.63 0.41 0.02 0.00 0.00 Accumulated Depreciation 0.25 0.08 0.23 0.15 0.09 0.00 0.00 0.00 Non Current Assets 3.96 4.05 3.18 3.32 3.04 0.32 1.02 0.00 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.32 0.15 0.31 0.45 0.31 0.42 0.00 Long Term Loans & Adv. 2.71 2.66 2.57 2.52 2.27 0.00 0.60 0.00 Other Non Current Assets 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 33.40 20.91 15.33 9.22 2.19 4.19 4.07 0.00 Current Investments 0.00 0.00 0.03 0.13 0.00 0.14 0.00 0.00 Inventories 12.03 10.39 6.48 5.76 0.87 1.91 1.76 0.00 Sundry Debtors 18.83 8.65 7.79 2.91 1.29 2.13 2.17 0.00 Cash & Bank 2.08 0.03 0.06 0.13 0.02 0.01 0.14 0.00 Other Current Assets 0.46 1.85 0.47 0.30 0.01 0.00 0.00 0.00 Short Term Loans & Adv. 0.02 0.00 0.50 0.00 0.00 0.00 0.00 0.00 Net Current Assets 25.93 11.32 10.81 8.96 1.83 3.79 1.87 0.00 Total Assets 37.36 24.96 18.51 12.54 5.23 4.51 5.09 0.00

Description

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Shareholder's Funds

29.64

14.99

14.06

12.31

4.87

4.11

2.86

-0.02

Share Capital

17.65

12.48

10.66

9.19

Total Reserves

9.53

2.51

1.58

-0.17

-5.79

-6.55

-7.80

-9.21

Non-Current Liabilities

0.26

0.38

-0.07

-0.03

-0.01

0.00

0.03

0.02

Secured Loans

0.27

0.41

0.00

Unsecured Loans

0.00

0.03

0.02

Long Term Provisions

0.00

Current Liabilities

7.46

9.59

4.53

0.26

0.37

0.40

2.20

0.00

Trade Payables

0.69

0.09

0.00

0.10

0.30

0.07

2.19

0.00

Other Current Liabilities

0.08

0.15

0.03

0.05

0.04

0.33

0.01

0.00

Short Term Borrowings

6.70

9.35

4.31

0.00

Short Term Provisions

0.00

0.19

0.11

0.03

0.00

Total Liabilities

37.36

24.96

18.52

12.54

5.23

4.51

5.09

0.00

Net Block

1.16

1.07

0.46

0.48

0.31

0.01

0.00

Gross Block

1.41

1.15

0.69

0.63

0.41

0.02

0.00

Accumulated Depreciation

0.25

0.08

0.23

0.15

0.09

0.00

Non Current Assets

3.96

4.05

3.18

3.32

3.04

0.32

1.02

0.00

Capital Work in Progress

0.00

Non Current Investment

0.00

0.32

0.15

0.31

0.45

0.31

0.42

0.00

Long Term Loans & Adv.

2.71

2.66

2.57

2.52

2.27

0.00

0.60

0.00

Other Non Current Assets

0.09

0.00

Current Assets

33.40

20.91

15.33

9.22

2.19

4.19

4.07

0.00

Current Investments

0.00

0.03

0.13

0.00

0.14

0.00

Inventories

12.03

10.39

6.48

5.76

0.87

1.91

1.76

0.00

Sundry Debtors

18.83

8.65

7.79

2.91

1.29

2.13

2.17

0.00

Cash & Bank

2.08

0.03

0.06

0.13

0.02

0.01

0.14

0.00

Other Current Assets

0.46

1.85

0.47

0.30

0.01

0.00

Short Term Loans & Adv.

0.02

0.00

0.50

0.00

Net Current Assets

25.93

11.32

10.81

8.96

1.83

3.79

1.87

0.00

Total Assets

37.36

24.96

18.51

12.54

5.23

4.51

5.09

0.00

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 11
Cash From Operating Activity -6.80 -4.64 -1.16 -6.30 0.42 -0.02 PBT 3.01 1.66 2.16 1.46 0.93 -0.07 Adjustment 0.54 -0.10 -0.69 -0.33 0.09 0.00 Changes in Working Capital -9.71 -5.60 -2.06 -7.43 -0.60 0.06 Cash after chg. in Working capital -6.17 -4.04 -0.60 -6.30 0.42 -0.02 Interest Paid 0.00 0.00 -0.16 0.00 0.00 0.00 Tax Paid -0.64 -0.61 -0.40 0.00 0.00 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity 0.01 -0.33 1.09 0.15 -0.41 0.00 Net Fixed Assets -0.26 -0.46 -0.06 -0.22 -0.41 Net Investments 0.32 -0.14 0.26 0.01 -0.45 Others -0.05 0.27 0.89 0.36 0.45 Cash from Financing Activity 8.85 4.94 0.00 6.25 0.00 -0.01 Net Cash Inflow / Outflow 2.05 -0.03 -0.07 0.10 0.01 -0.02 Opening Cash & Equivalents 0.03 0.06 0.13 0.02 0.01 0.02 Closing Cash & Equivalent 2.08 0.03 0.06 0.13 0.02 0.00

Description

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 11

Cash From Operating Activity

-6.80

-4.64

-1.16

-6.30

0.42

-0.02

PBT

3.01

1.66

2.16

1.46

0.93

-0.07

Adjustment

0.54

-0.10

-0.69

-0.33

0.09

0.00

Changes in Working Capital

-9.71

-5.60

-2.06

-7.43

-0.60

0.06

Cash after chg. in Working capital

-6.17

-4.04

-0.60

-6.30

0.42

-0.02

Interest Paid

0.00

-0.16

0.00

Tax Paid

-0.64

-0.61

-0.40

0.00

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

0.01

-0.33

1.09

0.15

-0.41

0.00

Net Fixed Assets

-0.26

-0.46

-0.06

-0.22

-0.41

Net Investments

0.32

-0.14

0.26

0.01

-0.45

Others

-0.05

0.27

0.89

0.36

0.45

Cash from Financing Activity

8.85

4.94

0.00

6.25

0.00

-0.01

Net Cash Inflow / Outflow

2.05

-0.03

-0.07

0.10

0.01

-0.02

Opening Cash & Equivalents

0.03

0.06

0.13

0.02

0.01

0.02

Closing Cash & Equivalent

2.08

0.03

0.06

0.13

0.02

0.00

Financial Ratios

Standalone

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 15.65 12.15 11.35 9.85 3.70 2.88 1.51 1.36 ROA 7.64% 5.59% 11.29% 13.37% 15.56% 26.14% 113.10% -5111.26% ROE 11.72% 8.85% 14.14% 15.92% 25.09% 62.31% 202.95% -5.09% ROCE 11.88% 10.08% 15.11% 17.02% 20.74% 44.73% 199.56% 0.00% Fixed Asset Turnover 56.12 49.71 47.90 47.44 96.41 1169.07 0.00 0.00 Receivable days 69.92 65.79 61.76 31.08 30.70 42.21 31.83 0.00 Inventory Days 57.03 67.53 70.64 49.04 24.92 36.02 51.70 0.00 Payable days 2.03 0.38 0.60 2.58 3.66 24.47 35.51 940.47 Cash Conversion Cycle 124.92 132.95 131.79 77.55 51.96 53.77 48.02 -940.47 Total Debt/Equity 0.26 0.65 0.31 0.00 0.00 0.00 0.01 -0.84 Interest Cover 5.71 4.27 14.25 913.69 1219.87 6104.55 0.00 -31.98

Description

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Book Value (Rs.)

15.65

12.15

11.35

9.85

3.70

2.88

1.51

1.36

ROA

7.64%

5.59%

11.29%

13.37%

15.56%

26.14%

113.10%

-5111.26%

ROE

11.72%

8.85%

14.14%

15.92%

25.09%

62.31%

202.95%

-5.09%

ROCE

11.88%

10.08%

15.11%

17.02%

20.74%

44.73%

199.56%

0.00%

Fixed Asset Turnover

56.12

49.71

47.90

47.44

96.41

1169.07

0.00

Receivable days

69.92

65.79

61.76

31.08

30.70

42.21

31.83

0.00

Inventory Days

57.03

67.53

70.64

49.04

24.92

36.02

51.70

0.00

Payable days

2.03

0.38

0.60

2.58

3.66

24.47

35.51

940.47

Cash Conversion Cycle

124.92

132.95

131.79

77.55

51.96

53.77

48.02

-940.47

Total Debt/Equity

0.26

0.65

0.31

0.00

0.01

-0.84

Interest Cover

5.71

4.27

14.25

913.69

1219.87

6104.55

0.00

-31.98

Uday Jewellery Industries Ltd.

Diamond & Jewellery

BSE: 539518 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

Uday Jewellery Industries Ltd.

Diamond & Jewellery

BSE: 539518 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update