Nifty
Sensex
:
:
11532.40
38363.47
70.20 (0.61%)
268.40 (0.70%)

Diamond & Jewellery

Rating :
55/99

BSE: 531847 | NSE: Not Listed

709.85
20.00 (2.90%)
19-Mar-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  687.95
  •  709.85
  •  687.95
  •  689.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3
  •  0.02
  •  1175.50
  •  610.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,104.23
  • 9.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,543.75
  • 0.22%
  • 1.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.66%
  • 16.33%
  • 0.15%
  • FII
  • DII
  • Others
  • 0%
  • 4.45%
  • 4.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.30
  • 3.74
  • 5.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.13
  • 5.69
  • 5.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.91
  • 6.96
  • 13.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.58
  • 15.83
  • 14.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.27
  • 1.97
  • 1.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.79
  • 14.17
  • 12.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
793.30
1,043.84
-24.00%
1,097.05
944.51
16.15%
887.08
1,038.31
-14.57%
878.36
1,053.42
-16.62%
Expenses
760.86
982.66
-22.57%
1,040.84
900.71
15.56%
842.52
999.81
-15.73%
850.65
1,023.74
-16.91%
EBITDA
32.45
61.19
-46.97%
56.21
43.80
28.33%
44.56
38.50
15.74%
27.71
29.69
-6.67%
EBIDTM
4.09%
5.86%
5.12%
4.64%
5.02%
3.71%
3.15%
2.82%
Other Income
0.10
3.15
-96.83%
-0.67
1.40
-
-0.12
0.15
-
3.53
4.28
-17.52%
Interest
5.83
8.07
-27.76%
8.09
7.42
9.03%
8.06
7.28
10.71%
7.57
7.30
3.70%
Depreciation
4.31
4.72
-8.69%
4.55
4.91
-7.33%
4.31
4.71
-8.49%
3.05
4.81
-36.59%
PBT
22.03
51.60
-57.31%
42.29
14.74
186.91%
31.89
26.65
19.66%
33.66
21.88
53.84%
Tax
3.87
3.11
24.44%
3.98
-1.76
-
2.76
5.70
-51.58%
10.40
7.25
43.45%
PAT
18.16
48.49
-62.55%
38.31
16.50
132.18%
29.13
20.94
39.11%
23.26
14.63
58.99%
PATM
2.29%
4.65%
3.49%
1.75%
3.28%
2.02%
2.65%
1.39%
EPS
12.07
30.82
-60.84%
23.88
11.62
105.51%
17.86
13.64
30.94%
16.88
9.26
82.29%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
3,655.79
3,905.03
3,493.86
3,302.20
3,221.26
3,250.19
2,462.21
1,835.40
1,667.33
1,467.02
1,465.57
Net Sales Growth
-10.40%
11.77%
5.80%
2.51%
-0.89%
32.00%
34.15%
10.08%
13.65%
0.10%
 
Cost Of Goods Sold
3,122.99
3,353.74
3,053.07
2,907.89
2,778.26
2,853.54
2,165.95
1,617.46
1,467.81
1,297.89
1,261.51
Gross Profit
532.80
551.29
440.79
394.31
443.00
396.65
296.27
217.93
199.52
169.13
204.06
GP Margin
14.57%
14.12%
12.62%
11.94%
13.75%
12.20%
12.03%
11.87%
11.97%
11.53%
13.92%
Total Expenditure
3,494.87
3,729.56
3,362.12
3,170.48
3,081.44
3,117.14
2,369.97
1,756.91
1,592.75
1,396.12
1,368.79
Power & Fuel Cost
-
6.18
6.68
7.17
5.89
5.39
5.58
2.75
3.78
3.30
2.65
% Of Sales
-
0.16%
0.19%
0.22%
0.18%
0.17%
0.23%
0.15%
0.23%
0.22%
0.18%
Employee Cost
-
66.92
59.24
48.28
40.86
31.36
27.52
24.35
19.74
14.36
17.10
% Of Sales
-
1.71%
1.70%
1.46%
1.27%
0.96%
1.12%
1.33%
1.18%
0.98%
1.17%
Manufacturing Exp.
-
244.77
189.70
167.96
212.66
192.09
143.60
85.95
79.43
61.58
68.98
% Of Sales
-
6.27%
5.43%
5.09%
6.60%
5.91%
5.83%
4.68%
4.76%
4.20%
4.71%
General & Admin Exp.
-
41.10
37.04
25.01
31.97
24.01
19.21
17.00
10.83
9.68
9.41
% Of Sales
-
1.05%
1.06%
0.76%
0.99%
0.74%
0.78%
0.93%
0.65%
0.66%
0.64%
Selling & Distn. Exp.
-
11.91
9.79
12.37
7.71
7.42
6.11
5.89
6.80
6.65
6.30
% Of Sales
-
0.30%
0.28%
0.37%
0.24%
0.23%
0.25%
0.32%
0.41%
0.45%
0.43%
Miscellaneous Exp.
-
4.94
6.61
1.81
4.10
3.33
2.01
3.50
4.37
2.67
6.30
% Of Sales
-
0.13%
0.19%
0.05%
0.13%
0.10%
0.08%
0.19%
0.26%
0.18%
0.19%
EBITDA
160.93
175.47
131.74
131.72
139.82
133.05
92.24
78.49
74.58
70.90
96.78
EBITDA Margin
4.40%
4.49%
3.77%
3.99%
4.34%
4.09%
3.75%
4.28%
4.47%
4.83%
6.60%
Other Income
2.84
8.24
7.17
1.36
1.65
1.88
1.55
0.36
2.19
2.31
1.14
Interest
29.55
34.62
30.61
24.65
29.72
28.06
23.79
17.09
18.80
25.74
30.32
Depreciation
16.22
17.40
17.85
16.37
16.11
9.71
9.06
8.50
7.80
8.22
7.57
PBT
129.87
131.68
90.45
92.06
95.64
97.16
60.95
53.27
50.16
39.25
60.03
Tax
21.01
17.46
23.96
16.87
19.37
19.07
14.70
11.85
12.39
8.54
13.61
Tax Rate
16.18%
13.79%
26.62%
18.50%
19.12%
19.65%
23.53%
22.25%
24.70%
21.76%
22.67%
PAT
108.86
109.14
66.13
74.32
81.96
77.97
47.77
41.40
37.78
30.08
46.49
PAT before Minority Interest
113.17
109.19
66.05
74.35
81.96
77.97
47.77
41.40
37.78
30.71
46.42
Minority Interest
4.31
-0.05
0.08
-0.03
0.00
0.00
0.00
0.00
0.00
-0.63
0.07
PAT Margin
2.98%
2.79%
1.89%
2.25%
2.54%
2.40%
1.94%
2.26%
2.27%
2.05%
3.17%
PAT Growth
8.25%
65.04%
-11.02%
-9.32%
5.12%
63.22%
15.39%
9.58%
25.60%
-35.30%
 
Unadjusted EPS
70.69
68.18
41.31
46.43
51.20
48.71
29.84
25.87
35.40
27.26
42.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
950.29
842.85
784.31
628.74
549.56
471.71
426.11
384.83
349.81
389.14
Share Capital
16.01
16.01
16.01
16.01
16.01
16.01
10.67
10.67
10.67
35.87
Total Reserves
934.28
826.84
768.30
612.73
533.56
455.70
415.44
374.16
339.14
353.27
Non-Current Liabilities
85.99
90.88
146.88
116.14
145.41
116.62
115.10
118.44
595.43
583.94
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
23.73
522.54
534.41
Unsecured Loans
22.61
25.07
22.54
46.81
58.18
43.91
54.85
46.35
47.91
26.22
Long Term Provisions
8.38
9.11
71.59
47.09
62.64
48.06
35.23
22.85
0.00
0.00
Current Liabilities
1,246.44
1,304.78
1,442.69
1,262.88
1,116.06
1,067.61
894.43
714.63
155.88
135.36
Trade Payables
228.37
337.00
307.75
283.99
144.72
206.57
271.74
103.41
131.41
105.50
Other Current Liabilities
196.24
14.97
12.98
97.09
5.45
64.87
5.94
9.80
0.16
0.08
Short Term Borrowings
821.76
952.75
1,100.03
858.33
943.94
778.23
601.97
586.66
0.00
0.00
Short Term Provisions
0.06
0.05
21.93
23.47
21.94
17.94
14.78
14.76
24.31
29.77
Total Liabilities
2,316.04
2,235.64
2,372.60
2,007.76
1,811.03
1,655.94
1,435.64
1,217.90
1,101.12
1,113.40
Net Block
241.27
260.26
266.34
165.25
174.37
154.76
154.51
156.18
146.25
154.27
Gross Block
356.43
363.29
352.62
242.59
233.02
204.65
195.51
188.95
171.25
177.94
Accumulated Depreciation
115.16
103.03
86.27
77.33
58.65
49.89
41.00
32.77
25.00
23.67
Non Current Assets
339.27
353.55
374.32
246.57
263.54
216.52
197.58
185.95
150.75
155.50
Capital Work in Progress
0.00
0.00
29.31
26.91
16.87
17.29
2.31
0.60
4.12
1.29
Non Current Investment
90.09
66.68
0.00
0.00
0.00
0.00
0.00
0.00
0.38
-0.06
Long Term Loans & Adv.
7.91
26.61
78.67
54.41
72.30
44.47
40.77
29.17
0.00
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
1,976.76
1,882.08
1,998.27
1,761.18
1,547.48
1,439.40
1,238.04
1,031.93
950.36
957.87
Current Investments
24.71
15.33
0.89
1.29
1.29
3.90
0.89
0.96
1.61
1.61
Inventories
559.40
630.13
447.38
601.56
451.83
558.19
452.64
346.77
316.72
305.71
Sundry Debtors
924.21
861.53
866.38
879.73
747.30
651.49
598.15
515.45
425.31
509.43
Cash & Bank
404.85
295.00
464.67
224.31
216.10
154.03
104.13
97.97
84.52
89.89
Other Current Assets
63.57
36.04
6.98
0.00
130.96
71.78
82.24
70.78
122.20
51.22
Short Term Loans & Adv.
61.06
44.06
211.96
54.28
130.96
71.78
82.24
70.78
122.20
51.22
Net Current Assets
730.32
577.31
555.58
498.30
431.43
371.80
343.61
317.30
794.48
822.51
Total Assets
2,316.03
2,235.63
2,372.59
2,007.76
1,811.03
1,655.93
1,435.63
1,217.89
1,101.13
1,113.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
278.55
62.57
118.40
151.80
-70.72
-63.31
41.25
-50.74
65.47
65.56
PBT
126.65
90.01
91.22
101.33
97.04
62.47
53.25
50.17
39.25
60.03
Adjustment
54.36
36.23
30.91
39.04
37.91
32.18
31.33
23.35
17.59
29.37
Changes in Working Capital
115.81
-40.14
17.96
31.76
-185.55
-132.04
-29.13
-116.16
12.94
-20.17
Cash after chg. in Working capital
296.82
86.10
140.09
172.13
-50.60
-37.39
55.45
-42.64
69.78
69.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.27
-23.53
-21.69
-20.32
-20.12
-25.92
-14.19
-8.10
-4.31
-3.57
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.10
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
-34.26
-43.91
-8.50
-14.63
-25.32
-24.95
-8.28
-14.09
-3.11
-29.34
Net Fixed Assets
10.10
18.62
-102.76
-19.37
-25.97
-23.95
-8.22
-12.71
-5.19
-29.20
Net Investments
-31.87
-81.21
-1.70
0.00
2.61
-3.01
-0.50
0.08
9.11
15.84
Others
-12.49
18.68
95.96
4.74
-1.96
2.01
0.44
-1.46
-7.03
-15.98
Cash from Financing Activity
-134.44
-188.33
129.40
-132.65
155.42
136.10
-28.31
78.56
-59.62
-54.06
Net Cash Inflow / Outflow
109.85
-169.67
239.29
4.53
59.37
47.84
4.66
13.72
2.74
-17.84
Opening Cash & Equivalents
295.00
464.67
225.38
216.10
154.03
104.13
97.97
84.52
89.89
100.69
Closing Cash & Equivalent
404.85
295.00
464.67
224.31
216.10
154.03
104.13
97.97
84.52
89.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
593.68
526.55
489.98
392.79
343.33
294.69
266.20
240.41
218.52
227.35
ROA
4.80%
2.87%
3.39%
4.29%
4.50%
3.09%
3.12%
3.26%
2.77%
4.21%
ROE
12.18%
8.12%
10.52%
13.91%
15.27%
10.64%
10.21%
10.28%
8.60%
13.70%
ROCE
8.92%
6.47%
6.73%
8.49%
8.79%
7.26%
6.60%
7.01%
6.95%
9.70%
Fixed Asset Turnover
10.85
9.76
11.10
13.55
14.85
12.31
9.55
9.26
8.40
9.43
Receivable days
83.46
90.26
96.50
92.18
78.54
92.62
110.73
102.97
116.28
120.32
Inventory Days
55.59
56.28
57.97
59.68
56.71
74.92
79.49
72.62
77.43
77.77
Payable days
27.87
33.88
35.73
24.14
21.10
35.52
37.64
26.80
32.76
26.67
Cash Conversion Cycle
111.18
112.66
118.75
127.72
114.15
132.03
152.57
148.79
160.95
171.43
Total Debt/Equity
0.89
1.16
1.43
1.44
1.82
1.74
1.54
1.72
1.63
1.44
Interest Cover
4.66
3.94
4.70
4.41
4.46
3.63
4.12
3.67
2.52
2.98

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.