Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Swarnsarita Jewels India Ltd.

Diamond & Jewellery

Rating :
58/99

BSE: 526365 | NSE: Not Listed

NSE BSE
30.79
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  31.00
  •  31.22
  •  30.12
  •  31.96
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  133
  •  7.61
  •  42.39
  •  17.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 64.28
  • 8.02
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 147.83
  • N/A
  • 0.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.03%
  • 3.10%
  • 39.59%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.28%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.30
  • 8.88
  • 13.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.15
  • 16.02
  • 4.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.70
  • 5.60
  • 4.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.95
  • 6.36
  • 6.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.38
  • 0.34
  • 0.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.61
  • 7.87
  • 7.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
203.68
211.23
-3.57%
200.46
269.38
-25.58%
194.31
207.46
-6.34%
151.83
199.12
-23.75%
Expenses
201.08
213.66
-5.89%
200.13
263.54
-24.06%
184.87
203.71
-9.25%
145.65
197.46
-26.24%
EBITDA
2.59
-2.42
-
0.33
5.84
-94.35%
9.44
3.75
151.73%
6.18
1.66
272.29%
EBIDTM
1.27%
-1.15%
0.16%
2.17%
4.86%
1.81%
4.07%
0.83%
Other Income
0.29
0.12
141.67%
0.70
0.86
-18.60%
0.13
1.98
-93.43%
0.19
2.79
-93.19%
Interest
2.54
1.07
137.38%
2.36
2.65
-10.94%
2.07
2.11
-1.90%
1.97
1.94
1.55%
Depreciation
0.08
0.07
14.29%
0.07
0.06
16.67%
0.07
0.06
16.67%
0.09
0.06
50.00%
PBT
0.26
-3.44
-
-1.40
4.00
-
7.43
3.56
108.71%
4.30
2.45
75.51%
Tax
0.07
-0.64
-
-0.35
1.17
-
1.86
0.89
108.99%
0.70
0.83
-15.66%
PAT
0.20
-2.80
-
-1.05
2.83
-
5.58
2.67
108.99%
3.60
1.61
123.60%
PATM
0.10%
-1.33%
-0.53%
1.05%
2.87%
1.29%
2.37%
0.81%
EPS
0.09
-1.34
-
-0.51
1.36
-
2.68
1.28
109.38%
1.73
0.77
124.68%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
750.28
839.90
841.63
575.67
559.14
548.84
486.34
286.61
321.52
240.09
170.28
Net Sales Growth
-15.43%
-0.21%
46.20%
2.96%
1.88%
12.85%
69.69%
-10.86%
33.92%
41.00%
 
Cost Of Goods Sold
720.56
816.65
822.54
557.36
541.53
530.80
471.88
274.63
311.36
233.15
166.73
Gross Profit
29.72
23.25
19.10
18.30
17.61
18.05
14.46
11.99
10.16
6.94
3.56
GP Margin
3.96%
2.77%
2.27%
3.18%
3.15%
3.29%
2.97%
4.18%
3.16%
2.89%
2.09%
Total Expenditure
731.73
826.55
831.60
565.05
552.78
542.49
479.84
281.30
317.00
235.62
168.32
Power & Fuel Cost
-
0.04
0.03
0.02
0.00
0.00
0.12
0.13
0.13
0.03
0.02
% Of Sales
-
0.00%
0.00%
0.00%
0%
0%
0.02%
0.05%
0.04%
0.01%
0.01%
Employee Cost
-
2.75
3.47
2.47
5.38
4.82
4.55
3.83
2.93
0.80
0.57
% Of Sales
-
0.33%
0.41%
0.43%
0.96%
0.88%
0.94%
1.34%
0.91%
0.33%
0.33%
Manufacturing Exp.
-
0.03
0.02
0.02
0.14
0.80
0.29
0.33
0.31
0.35
0.24
% Of Sales
-
0.00%
0.00%
0.00%
0.03%
0.15%
0.06%
0.12%
0.10%
0.15%
0.14%
General & Admin Exp.
-
4.43
2.98
2.72
3.58
4.68
1.81
1.54
1.26
0.70
0.65
% Of Sales
-
0.53%
0.35%
0.47%
0.64%
0.85%
0.37%
0.54%
0.39%
0.29%
0.38%
Selling & Distn. Exp.
-
2.49
1.96
0.61
1.29
1.41
0.98
0.67
0.97
0.43
0.11
% Of Sales
-
0.30%
0.23%
0.11%
0.23%
0.26%
0.20%
0.23%
0.30%
0.18%
0.06%
Miscellaneous Exp.
-
0.15
0.61
1.84
0.86
0.00
0.23
0.16
0.03
0.16
0.11
% Of Sales
-
0.02%
0.07%
0.32%
0.15%
0%
0.05%
0.06%
0.01%
0.07%
0%
EBITDA
18.54
13.35
10.03
10.62
6.36
6.35
6.50
5.31
4.52
4.47
1.96
EBITDA Margin
2.47%
1.59%
1.19%
1.84%
1.14%
1.16%
1.34%
1.85%
1.41%
1.86%
1.15%
Other Income
1.31
3.16
7.53
4.12
6.84
6.10
4.34
3.57
4.97
3.78
2.05
Interest
8.94
7.82
6.98
6.40
5.42
5.04
4.16
4.44
5.44
3.41
1.33
Depreciation
0.31
0.28
0.28
0.42
0.88
0.21
0.20
0.22
0.16
0.13
0.08
PBT
10.59
8.41
10.31
7.92
6.90
7.20
6.46
4.22
3.89
4.71
2.60
Tax
2.28
2.12
2.81
2.44
2.37
2.41
2.13
1.33
1.19
1.50
0.52
Tax Rate
21.53%
25.21%
27.26%
30.81%
34.35%
33.47%
32.97%
31.52%
30.59%
31.85%
20.00%
PAT
8.33
6.29
7.50
5.48
4.53
4.79
4.34
2.89
2.70
3.21
2.08
PAT before Minority Interest
8.33
6.29
7.50
5.48
4.53
4.79
4.34
2.89
2.70
3.21
2.08
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.11%
0.75%
0.89%
0.95%
0.81%
0.87%
0.89%
1.01%
0.84%
1.34%
1.22%
PAT Growth
93.27%
-16.13%
36.86%
20.97%
-5.43%
10.37%
50.17%
7.04%
-15.89%
54.33%
 
EPS
3.99
3.01
3.59
2.62
2.17
2.29
2.08
1.38
1.29
1.54
1.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
117.78
111.55
103.94
98.14
93.62
88.82
84.49
81.60
78.79
75.60
Share Capital
20.84
20.84
20.84
20.84
20.84
20.84
20.84
20.84
20.84
20.84
Total Reserves
96.94
90.71
83.10
77.31
72.78
67.99
63.65
60.76
57.96
54.76
Non-Current Liabilities
19.26
19.99
0.61
1.87
0.16
0.17
0.18
0.15
-0.03
-0.02
Secured Loans
18.54
19.39
0.00
0.00
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
0.00
0.00
0.00
0.00
Long Term Provisions
0.32
0.28
0.28
0.37
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
112.33
112.49
121.25
108.32
139.98
116.20
86.59
86.98
56.51
45.34
Trade Payables
7.80
2.47
1.50
2.22
3.96
2.55
3.46
9.54
5.41
29.55
Other Current Liabilities
2.02
6.65
2.57
4.63
4.61
6.04
2.37
1.20
1.25
0.22
Short Term Borrowings
102.28
103.21
116.77
101.17
130.94
105.48
79.38
74.87
48.35
15.04
Short Term Provisions
0.22
0.17
0.42
0.29
0.47
2.13
1.38
1.36
1.49
0.53
Total Liabilities
249.37
244.03
225.80
208.33
233.76
205.19
171.26
168.73
135.27
120.92
Net Block
4.90
4.91
5.24
3.06
1.62
1.57
1.65
1.72
0.44
0.31
Gross Block
6.41
6.14
6.56
4.86
2.90
2.65
2.52
2.39
0.96
0.71
Accumulated Depreciation
1.51
1.23
1.33
1.80
1.28
1.07
0.87
0.67
0.52
0.40
Non Current Assets
37.66
14.55
14.72
14.82
13.13
8.74
4.72
9.91
0.35
0.31
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.02
5.07
-0.10
0.00
Long Term Loans & Adv.
10.01
9.60
9.49
11.73
11.51
7.17
3.05
3.12
0.00
0.00
Other Non Current Assets
22.76
0.03
0.00
0.02
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
211.70
229.48
211.08
193.51
220.62
196.45
166.53
158.79
134.93
120.60
Current Investments
0.00
0.00
0.13
0.10
0.10
0.05
3.19
0.83
0.75
0.75
Inventories
110.71
95.90
86.94
102.68
112.57
87.93
86.98
67.07
54.94
43.62
Sundry Debtors
75.77
86.03
89.16
68.69
63.80
52.66
44.15
47.48
37.48
44.70
Cash & Bank
18.18
43.72
31.90
19.21
40.60
45.01
20.19
32.12
13.96
4.22
Other Current Assets
7.04
0.13
0.12
0.04
3.54
10.79
12.03
11.30
27.80
27.31
Short Term Loans & Adv.
6.89
3.69
2.83
2.80
3.52
10.76
11.94
11.04
26.83
26.74
Net Current Assets
99.38
116.99
89.83
85.20
80.64
80.25
79.95
71.82
78.41
75.26
Total Assets
249.36
244.03
225.80
208.33
233.75
205.19
171.25
168.72
135.28
120.91

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
8.75
7.73
6.38
13.08
-26.37
-2.01
-17.04
0.59
-29.34
-13.12
PBT
8.41
10.31
7.92
6.90
7.20
6.46
4.22
3.89
4.71
2.63
Adjustment
6.36
5.60
5.75
3.26
3.40
2.50
2.18
2.54
-5.90
-2.28
Changes in Working Capital
-2.54
-5.18
-4.74
5.46
-34.57
-8.85
-22.15
-4.56
-26.62
-12.95
Cash after chg. in Working capital
12.24
10.72
8.92
15.62
-23.96
0.12
-15.75
1.87
-27.82
-12.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.49
-3.00
-2.54
-2.53
-2.41
-2.13
-1.29
-1.28
-1.52
-0.53
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
1.40
1.84
-0.76
0.67
1.52
4.90
5.04
-3.51
2.48
0.78
Net Fixed Assets
-0.24
0.42
-1.70
-1.96
-0.26
-0.12
-0.13
-1.29
-0.25
-0.01
Net Investments
0.00
0.13
-0.03
0.00
-0.05
3.16
2.69
-5.25
0.10
-0.75
Others
1.64
1.29
0.97
2.63
1.83
1.86
2.48
3.03
2.63
1.54
Cash from Financing Activity
-12.94
2.25
7.06
-35.14
20.44
21.94
0.07
21.08
36.59
15.71
Net Cash Inflow / Outflow
-2.78
11.82
12.68
-21.38
-4.42
24.82
-11.93
18.16
9.74
3.37
Opening Cash & Equivalents
43.72
31.90
19.21
40.60
45.01
20.19
32.12
13.96
4.22
0.86
Closing Cash & Equivalent
40.94
43.72
31.90
19.21
40.60
45.01
20.19
32.12
13.96
4.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
56.52
53.53
49.88
47.10
44.93
42.63
40.55
39.15
37.81
36.28
ROA
2.55%
3.19%
2.52%
2.05%
2.18%
2.30%
1.70%
1.78%
2.50%
2.02%
ROE
5.49%
6.96%
5.42%
4.72%
5.25%
5.00%
3.48%
3.37%
4.15%
2.79%
ROCE
6.82%
7.55%
6.82%
5.82%
5.85%
5.93%
5.41%
6.58%
7.45%
4.79%
Fixed Asset Turnover
133.81
132.48
100.77
144.06
197.92
188.15
116.69
192.13
287.70
241.63
Receivable days
35.16
37.99
50.04
43.24
38.73
36.33
58.35
48.22
62.47
63.50
Inventory Days
44.89
39.65
60.11
70.26
66.67
65.64
98.09
69.26
74.92
90.51
Payable days
2.29
0.88
1.22
2.08
2.20
2.24
8.29
8.63
26.28
40.34
Cash Conversion Cycle
77.76
76.76
108.94
111.42
103.19
99.72
148.15
108.85
111.11
113.67
Total Debt/Equity
1.03
1.13
1.12
1.03
1.40
1.19
0.94
0.92
0.61
0.20
Interest Cover
2.08
2.48
2.24
2.27
2.43
2.55
1.95
1.71
2.38
2.96

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Swarnsarita Jewels - Quarterly Results
    14th Feb 2024, 19:27 PM

    Read More

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