Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Uday Jewellery Industries Ltd.

Diamond & Jewellery

Rating :

58/99

BSE: 539518 | NSE: Not Listed

Watchlist

NSE BSE

158.40

19-Apr-2024

Open
High
Low
Previous Close

148.80
164.45
145.25
149.50

Volume
Traded Value (lacs)
52 Week High
52 Week Low

238
97.72
253.70
95.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

329.23
30.68
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

358.54
N/A
4.34

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

24.14
19.21
23.72

EBITDA CAGR (%)

10 Years
5 Years
3 Years

29.69
22.11
12.16

PAT CAGR (%)

10 Years
5 Years
3 Years

28.73
25.19
17.88

P:E (Median)

8 Years
5 Years
3 Years

36.33
40.05
35.21

P:BV (Average)

8 Years
5 Years
3 Years

4.68
4.68
4.42

EV:EBITDA (Average)

8 Years
5 Years
3 Years

24.54
26.97
25.48

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 54.65 44.67 22.34% 42.48 44.63 -4.82% 34.21 42.39 -19.30% 45.04 35.19 27.99%
Expenses 50.40 41.14 22.51% 38.73 41.61 -6.92% 30.04 39.06 -23.09% 41.63 32.24 29.13%
EBITDA 4.25 3.53 20.40% 3.75 3.02 24.17% 4.17 3.33 25.23% 3.42 2.95 15.93%
EBIDTM 7.78% 7.90% 8.83% 6.78% 12.20% 7.85% 7.59% 8.39%
Other Income 0.10 0.18 -44.44% 0.30 0.64 -53.12% 0.39 0.61 -36.07% 0.12 0.39 -69.23%
Interest 0.42 0.40 5.00% 0.29 0.42 -30.95% 0.48 0.38 26.32% 0.55 0.42 30.95%
Depreciation 0.07 0.07 0.00% 0.07 0.07 0.00% 0.07 0.05 40.00% 0.07 0.05 40.00%
PBT 3.86 3.24 19.14% 3.68 3.17 16.09% 4.02 3.50 14.86% 2.92 2.88 1.39%
Tax 0.97 0.73 32.88% 0.93 0.88 5.68% 1.01 0.88 14.77% 0.84 0.84 0.00%
PAT 2.89 2.51 15.14% 2.76 2.29 20.52% 3.00 2.62 14.50% 2.08 2.04 1.96%
PATM 5.29% 5.62% 6.49% 5.13% 8.78% 6.19% 4.61% 5.78%
EPS 1.31 1.14 14.91% 1.25 1.04 20.19% 1.37 1.19 15.13% 0.94 0.93 1.08%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 176.38 176.73 121.54 93.33 91.74 73.41 71.55 45.17 31.62 24.65 20.33 Net Sales Growth 5.69% 45.41% 30.23% 1.73% 24.97% 2.60% 58.40% 42.85% 28.28% 21.25% Cost Of Goods Sold 156.01 159.76 110.72 84.03 80.02 67.11 65.29 40.90 28.99 22.16 18.66 Gross Profit 20.37 16.97 10.81 9.30 11.72 6.30 6.25 4.26 2.62 2.49 1.67 GP Margin 11.55% 9.60% 8.89% 9.96% 12.78% 8.58% 8.74% 9.43% 8.29% 10.10% 8.21% Total Expenditure 160.80 163.40 113.61 85.82 81.70 68.50 68.01 43.61 30.21 23.53 19.34 Power & Fuel Cost - 0.06 0.05 0.04 0.04 0.02 0.01 0.01 0.01 0.00 0.00 % Of Sales - 0.03% 0.04% 0.04% 0.04% 0.03% 0.01% 0.02% 0.03% 0% 0% Employee Cost - 2.37 1.70 1.01 0.96 0.59 0.49 0.45 0.36 0.07 0.03 % Of Sales - 1.34% 1.40% 1.08% 1.05% 0.80% 0.68% 1.00% 1.14% 0.28% 0.15% Manufacturing Exp. - 0.21 0.47 0.02 0.14 0.26 1.84 1.73 0.48 1.00 0.52 % Of Sales - 0.12% 0.39% 0.02% 0.15% 0.35% 2.57% 3.83% 1.52% 4.06% 2.56% General & Admin Exp. - 0.76 0.50 0.57 0.49 0.46 0.32 0.30 0.35 0.17 0.11 % Of Sales - 0.43% 0.41% 0.61% 0.53% 0.63% 0.45% 0.66% 1.11% 0.69% 0.54% Selling & Distn. Exp. - 0.04 0.01 0.03 0.02 0.03 0.02 0.15 0.01 0.11 0.01 % Of Sales - 0.02% 0.01% 0.03% 0.02% 0.04% 0.03% 0.33% 0.03% 0.45% 0.05% Miscellaneous Exp. - 0.20 0.15 0.12 0.03 0.03 0.04 0.07 0.00 0.01 0.01 % Of Sales - 0.11% 0.12% 0.13% 0.03% 0.04% 0.06% 0.15% 0% 0.04% 0% EBITDA 15.59 13.33 7.93 7.51 10.04 4.91 3.54 1.56 1.41 1.12 0.99 EBITDA Margin 8.84% 7.54% 6.52% 8.05% 10.94% 6.69% 4.95% 3.45% 4.46% 4.54% 4.87% Other Income 0.91 1.55 0.96 1.08 0.42 0.26 0.28 0.70 0.98 0.40 0.03 Interest 1.74 1.78 0.90 0.59 0.88 0.96 0.64 0.51 0.16 0.00 0.00 Depreciation 0.28 0.26 0.19 0.19 0.19 0.18 0.17 0.08 0.08 0.06 0.09 PBT 14.48 12.84 7.79 7.82 9.40 4.03 3.01 1.66 2.16 1.46 0.93 Tax 3.75 3.34 2.08 2.02 2.46 0.94 0.63 0.45 0.40 0.27 0.17 Tax Rate 25.90% 26.01% 26.70% 25.83% 26.17% 23.33% 20.93% 27.11% 18.52% 18.49% 18.28% PAT 10.73 9.50 5.71 5.80 6.94 3.09 2.38 1.22 1.75 1.19 0.76 PAT before Minority Interest 10.73 9.50 5.71 5.80 6.94 3.09 2.38 1.22 1.75 1.19 0.76 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 6.08% 5.38% 4.70% 6.21% 7.56% 4.21% 3.33% 2.70% 5.53% 4.83% 3.74% PAT Growth 13.42% 66.37% -1.55% -16.43% 124.60% 29.83% 95.08% -30.29% 47.06% 56.58% EPS 4.88 4.32 2.60 2.64 3.15 1.40 1.08 0.55 0.80 0.54 0.35

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 68.03 58.52 52.81 47.01 36.40 29.64 14.99 14.06 12.31 4.87 Share Capital 22.81 22.81 22.81 22.81 20.23 17.65 12.48 12.48 12.48 10.66 Total Reserves 45.21 35.71 30.00 24.20 14.94 9.53 2.51 1.58 -0.17 -5.79 Non-Current Liabilities 1.04 1.60 2.37 0.00 0.01 0.26 0.38 -0.07 -0.03 -0.01 Secured Loans 1.09 1.61 2.36 0.00 0.01 0.27 0.41 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 0.06 0.06 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 36.80 27.73 11.65 11.73 12.54 7.46 9.59 4.53 0.26 0.37 Trade Payables 3.18 1.26 0.50 0.42 0.65 0.69 0.09 0.00 0.10 0.30 Other Current Liabilities 1.26 1.17 0.40 0.15 0.17 0.08 0.15 0.03 0.05 0.04 Short Term Borrowings 31.21 24.92 10.58 10.21 11.50 6.70 9.35 4.31 0.00 0.00 Short Term Provisions 1.15 0.37 0.17 0.94 0.22 0.00 0.00 0.19 0.11 0.03 Total Liabilities 105.87 87.85 66.83 58.74 48.95 37.36 24.96 18.52 12.54 5.23 Net Block 1.45 0.77 0.75 0.91 1.03 1.16 1.07 0.46 0.48 0.31 Gross Block 2.71 1.78 1.56 1.53 1.46 1.41 1.15 0.69 0.63 0.41 Accumulated Depreciation 1.27 1.01 0.82 0.62 0.43 0.25 0.08 0.23 0.15 0.09 Non Current Assets 4.31 4.14 3.53 3.49 3.82 3.96 4.05 3.18 3.32 3.04 Capital Work in Progress 2.41 0.60 0.02 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 0.32 0.15 0.31 0.45 Long Term Loans & Adv. 0.43 2.74 2.74 2.52 2.71 2.71 2.66 2.57 2.52 2.27 Other Non Current Assets 0.02 0.02 0.02 0.06 0.08 0.09 0.00 0.00 0.00 0.00 Current Assets 101.56 83.71 63.30 55.24 45.13 33.40 20.91 15.33 9.22 2.19 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.13 0.00 Inventories 50.81 45.69 27.73 21.03 24.23 12.03 10.39 6.48 5.76 0.87 Sundry Debtors 44.32 34.25 29.10 30.81 19.81 18.83 8.65 7.79 2.91 1.29 Cash & Bank 3.88 0.05 1.64 0.08 0.06 2.08 0.03 0.06 0.13 0.02 Other Current Assets 2.55 0.55 0.58 1.08 1.02 0.46 1.85 0.97 0.30 0.01 Short Term Loans & Adv. 1.93 3.18 4.25 2.24 0.00 0.02 0.00 0.00 0.00 0.00 Net Current Assets 64.76 55.99 51.66 43.52 32.59 25.93 11.32 10.81 8.96 1.83 Total Assets 105.87 87.85 66.83 58.73 48.95 37.36 24.96 18.51 12.54 5.23

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 2.22 -14.43 -0.84 -1.74 -9.46 -6.80 -4.64 -1.16 -6.30 0.42 PBT 12.84 7.79 7.82 9.40 4.03 3.01 1.66 2.16 1.46 0.93 Adjustment 1.84 0.85 0.52 0.75 0.89 0.54 -0.10 -0.69 -0.33 0.09 Changes in Working Capital -9.86 -21.15 -6.36 -10.14 -13.70 -9.71 -5.60 -2.06 -7.43 -0.60 Cash after chg. in Working capital 4.81 -12.51 1.97 0.01 -8.78 -6.17 -4.04 -0.60 -6.30 0.42 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.16 0.00 0.00 Tax Paid -2.59 -1.91 -2.82 -1.75 -0.68 -0.64 -0.61 -0.40 0.00 0.00 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 -2.56 -0.56 0.19 0.26 0.19 0.01 -0.33 1.09 0.15 -0.41 Net Fixed Assets -2.74 -0.80 -0.05 -0.07 -0.05 -0.26 -0.46 -0.06 -0.22 -0.41 Net Investments 0.00 0.00 0.00 0.00 0.00 0.32 -0.14 0.26 0.01 -0.45 Others 0.18 0.24 0.24 0.33 0.24 -0.05 0.27 0.89 0.36 0.45 Cash from Financing Activity 4.17 13.38 2.22 1.51 7.25 8.85 4.94 0.00 6.25 0.00 Net Cash Inflow / Outflow 3.84 -1.60 1.57 0.02 -2.02 2.05 -0.03 -0.07 0.10 0.01 Opening Cash & Equivalents 0.05 1.64 0.08 0.06 2.08 0.03 0.06 0.13 0.02 0.01 Closing Cash & Equivalent 3.88 0.05 1.64 0.08 0.06 2.08 0.03 0.06 0.13 0.02

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 30.53 26.22 23.62 20.99 17.69 15.65 12.15 11.35 9.85 3.70 ROA 9.81% 7.39% 9.24% 12.88% 7.17% 7.64% 5.59% 11.29% 13.37% 15.56% ROE 15.21% 10.41% 11.81% 17.21% 10.18% 11.72% 8.85% 14.14% 15.92% 25.09% ROCE 15.63% 11.47% 13.67% 19.55% 11.81% 11.88% 10.08% 15.11% 17.02% 20.74% Fixed Asset Turnover 78.70 72.76 60.39 61.29 51.11 56.12 49.71 47.90 47.44 96.41 Receivable days 81.14 95.12 117.14 100.71 96.07 69.92 65.79 61.76 31.08 30.70 Inventory Days 99.65 110.25 95.35 90.05 90.14 57.03 67.53 70.64 49.04 24.92 Payable days 5.08 2.90 1.99 2.45 3.03 2.04 0.35 0.59 2.58 3.66 Cash Conversion Cycle 175.71 202.48 210.50 188.31 183.17 124.91 132.98 131.81 77.55 51.96 Total Debt/Equity 0.49 0.47 0.25 0.22 0.33 0.26 0.65 0.31 0.00 0.00 Interest Cover 8.21 9.65 14.23 11.71 5.22 5.71 4.27 14.25 913.69 1219.87

Top Investors:

vinay kumar agarwal

vinay kumar huf

Annual Reports:

News Update:

Uday Jewellery - Quarterly Results
14th Feb 2024, 16:08 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.

Feedback