Nifty

:

11604.10

Sensex

:

39058.83

15.75 (0.14%)
94.99 (0.24%)

Login

Nifty
Sensex

:
:

11604.10
39058.83

15.75 (0.14%)
94.99 (0.24%)

Narbada Gems And Jewellery Ltd.

Trading

Rating :

76/99

BSE: 519455 | NSE: Not Listed

Watchlist

NSE BSE

54.40

23-Oct-2019

Open
High
Low
Previous Close

55.70
55.80
54.10
53.80

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

38
4.97
78.00
22.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

65.59
37.69
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

74.24
N/A
3.57

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

33.96
19.84
51.92

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
33.03
44.27

PAT CAGR (%)

10 Years
5 Years
3 Years

29.33
27.94
81.71

P:E (Median)

8 Years
5 Years
3 Years

10.28
14.81
21.02

P:BV (Average)

8 Years
5 Years
3 Years

1.78
1.90
2.36

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.26
12.02
15.60

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 15.70 9.21 70.47% 9.16 9.81 -6.63% 9.61 5.84 64.55% 12.60 4.27 195.08%
Expenses 14.71 8.77 67.73% 8.36 9.04 -7.52% 9.14 5.59 63.51% 12.12 4.00 203.00%
EBITDA 0.99 0.44 125.00% 0.80 0.77 3.90% 0.47 0.24 95.83% 0.49 0.26 88.46%
EBIDTM 6.32% 4.74% 8.73% 7.88% 4.86% 4.16% 3.86% 6.18%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.09 0.00 0.00 0.03 0.00 0.00
Interest 0.15 0.01 1,400.00% 0.09 0.04 125.00% 0.08 0.03 166.67% 0.06 0.01 500.00%
Depreciation 0.04 0.01 300.00% 0.04 0.00 0.00 0.02 0.00 0.00 0.01 0.00 0.00
PBT 0.81 0.42 92.86% 0.68 0.73 -6.85% 0.46 0.21 119.05% 0.45 0.25 80.00%
Tax 0.23 0.12 91.67% 0.20 0.21 -4.76% 0.13 0.06 116.67% 0.12 0.06 100.00%
PAT 0.58 0.30 93.33% 0.48 0.51 -5.88% 0.34 0.15 126.67% 0.32 0.20 60.00%
PATM 3.71% 3.29% 5.23% 5.23% 3.50% 2.62% 2.56% 4.61%
EPS 0.48 0.38 26.32% 0.48 0.64 -25.00% 0.34 0.52 -34.62% 0.32 0.66 -51.52%

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 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

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 47.07 40.57 26.26 11.57 13.12 16.41 16.16 8.84 7.32 2.85 2.18 Net Sales Growth 61.59% 54.49% 126.97% -11.81% -20.05% 1.55% 82.81% 20.77% 156.84% 30.73% Cost Of Goods Sold 42.31 36.53 22.92 10.43 11.52 15.23 15.01 8.03 6.64 2.50 1.90 Gross Profit 4.76 4.04 3.35 1.14 1.60 1.17 1.14 0.82 0.67 0.35 0.27 GP Margin 10.12% 9.96% 12.76% 9.85% 12.20% 7.13% 7.05% 9.28% 9.15% 12.28% 12.39% Total Expenditure 44.33 38.32 24.57 11.21 12.44 15.87 15.60 8.35 6.87 2.70 2.21 Power & Fuel Cost - 0.05 0.00 0.00 0.00 0.01 0.02 0.01 0.01 0.01 0.01 % Of Sales - 0.12% 0% 0% 0% 0.06% 0.12% 0.11% 0.14% 0.35% 0.46% Employee Cost - 1.18 0.32 0.14 0.07 0.04 0.04 0.06 0.08 0.07 0.18 % Of Sales - 2.91% 1.22% 1.21% 0.53% 0.24% 0.25% 0.68% 1.09% 2.46% 8.26% Manufacturing Exp. - 0.06 1.03 0.41 0.65 0.38 0.38 0.08 0.00 0.07 0.00 % Of Sales - 0.15% 3.92% 3.54% 4.95% 2.32% 2.35% 0.90% 0% 2.46% 0% General & Admin Exp. - 0.47 0.28 0.21 0.15 0.15 0.09 0.11 0.11 0.04 0.11 % Of Sales - 1.16% 1.07% 1.82% 1.14% 0.91% 0.56% 1.24% 1.50% 1.40% 5.05% Selling & Distn. Exp. - 0.03 0.02 0.02 0.04 0.06 0.05 0.07 0.01 0.01 0.00 % Of Sales - 0.07% 0.08% 0.17% 0.30% 0.37% 0.31% 0.79% 0.14% 0.35% 0% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0.06% 0.11% 0.14% 0% 0% EBITDA 2.75 2.25 1.69 0.36 0.68 0.54 0.56 0.49 0.45 0.15 -0.03 EBITDA Margin 5.84% 5.55% 6.44% 3.11% 5.18% 3.29% 3.47% 5.54% 6.15% 5.26% -1.38% Other Income 0.12 0.13 0.00 0.00 0.00 0.00 0.00 0.02 0.04 0.01 0.15 Interest 0.38 0.30 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.11 0.07 0.02 0.02 0.02 0.01 0.02 0.00 0.00 0.00 0.00 PBT 2.40 2.00 1.58 0.34 0.66 0.52 0.54 0.51 0.49 0.16 0.11 Tax 0.68 0.56 0.45 0.11 0.15 0.10 0.11 0.10 0.03 0.00 0.00 Tax Rate 28.33% 28.00% 28.48% 32.35% 22.73% 19.23% 20.37% 19.61% 6.12% 0.00% 0.00% PAT 1.72 1.44 1.13 0.24 0.51 0.42 0.43 0.41 0.46 0.16 0.11 PAT before Minority Interest 1.72 1.44 1.13 0.24 0.51 0.42 0.43 0.41 0.46 0.16 0.11 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 3.65% 3.55% 4.30% 2.07% 3.89% 2.56% 2.66% 4.64% 6.28% 5.61% 5.05% PAT Growth 48.28% 27.43% 370.83% -52.94% 21.43% -2.33% 4.88% -10.87% 187.50% 45.45% Unadjusted EPS 1.62 1.60 2.28 0.79 0.95 0.77 0.80 0.75 0.85 0.30 0.21

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 15.63 12.38 3.67 3.44 2.93 2.51 2.07 1.67 1.21 1.05 Share Capital 9.97 8.04 2.99 5.42 5.42 5.42 5.42 5.42 5.42 5.42 Total Reserves 5.00 3.07 0.68 -1.98 -2.49 -2.91 -3.34 -3.75 -4.21 -4.37 Non-Current Liabilities 0.47 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.04 0.04 Secured Loans 0.46 0.00 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 0.04 0.04 0.04 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 9.38 3.49 0.38 1.67 1.35 0.15 1.44 2.22 0.41 0.02 Trade Payables 0.85 1.73 0.27 1.54 1.30 0.11 1.32 2.09 0.22 0.00 Other Current Liabilities 0.20 0.17 0.08 0.06 0.04 0.02 0.02 0.13 0.19 0.02 Short Term Borrowings 8.28 1.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.06 0.10 0.02 0.06 0.01 0.02 0.10 0.00 0.00 0.00 Total Liabilities 25.48 15.87 4.05 5.11 4.28 2.66 3.51 3.93 1.66 1.11 Net Block 1.04 0.10 0.06 0.08 0.10 0.10 0.00 0.00 0.01 0.00 Gross Block 1.15 0.13 0.08 0.13 0.13 0.12 0.01 0.01 0.01 0.00 Accumulated Depreciation 0.11 0.03 0.02 0.05 0.04 0.02 0.00 0.00 0.00 0.00 Non Current Assets 1.17 0.21 0.09 0.12 0.14 0.14 0.01 0.04 0.01 0.00 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 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.08 0.05 0.03 0.03 0.03 0.03 0.01 0.03 0.01 0.00 Other Non Current Assets 0.05 0.06 0.00 0.01 0.01 0.01 0.00 0.00 0.00 0.00 Current Assets 24.31 15.65 3.96 4.99 4.14 2.52 3.50 3.89 1.65 1.11 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 14.78 6.06 0.60 1.29 2.04 0.98 2.07 0.92 1.02 0.13 Sundry Debtors 8.72 9.40 3.34 3.64 1.89 0.95 1.29 2.87 0.25 0.00 Cash & Bank 0.08 0.05 0.01 0.07 0.21 0.59 0.14 0.10 0.38 0.97 Other Current Assets 0.73 0.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Short Term Loans & Adv. 0.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Net Current Assets 14.93 12.16 3.58 3.32 2.79 2.37 2.06 1.67 1.23 1.09 Total Assets 25.48 15.86 4.05 5.11 4.28 2.66 3.51 3.93 1.66 1.11

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -7.78 -8.88 -0.05 -0.14 -0.37 0.56 0.04 -0.28 -0.58 0.37 PBT 2.00 1.58 0.34 0.66 0.52 0.54 0.51 0.49 0.16 0.11 Adjustment 0.30 0.11 0.02 0.02 0.01 0.02 0.00 0.00 0.00 -0.01 Changes in Working Capital -9.49 -10.20 -0.26 -0.67 -0.80 0.11 -0.37 -0.74 -0.74 0.27 Cash after chg. in Working capital -7.19 -8.51 0.10 0.01 -0.26 0.66 0.14 -0.25 -0.58 0.37 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.59 -0.37 -0.15 -0.15 -0.10 -0.11 -0.10 -0.03 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 -1.02 -0.05 0.00 0.00 -0.02 -0.11 0.00 0.00 -0.01 0.00 Net Fixed Assets -1.02 -0.05 0.05 0.00 -0.01 -0.11 0.00 0.00 -0.01 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.00 0.00 -0.05 0.00 -0.01 0.00 0.00 0.00 0.00 0.00 Cash from Financing Activity 8.83 8.97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 0.03 0.04 -0.05 -0.14 -0.38 0.45 0.04 -0.28 -0.59 0.37 Opening Cash & Equivalents 0.05 0.01 0.07 0.21 0.59 0.14 0.10 0.38 0.97 0.60 Closing Cash & Equivalent 0.08 0.05 0.01 0.07 0.21 0.59 0.14 0.10 0.38 0.97

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 15.03 13.84 12.29 6.32 5.38 4.60 3.80 3.04 2.20 1.90 ROA 6.97% 11.38% 5.15% 10.90% 12.05% 14.06% 10.93% 16.35% 11.58% 10.78% ROE 11.07% 15.37% 6.68% 16.20% 15.53% 19.15% 22.04% 32.31% 14.50% 11.79% ROCE 12.05% 19.10% 9.70% 20.89% 19.20% 23.62% 26.92% 33.34% 13.74% 11.09% Fixed Asset Turnover 63.45 249.56 108.88 98.85 132.05 266.97 1651.31 1366.62 532.97 0.00 Receivable days 81.51 88.32 109.41 76.87 31.60 25.29 85.79 77.65 31.63 0.00 Inventory Days 93.71 46.12 29.53 46.27 33.62 34.48 61.70 48.29 73.42 21.73 Payable days 10.67 14.10 33.94 44.83 15.31 18.03 66.02 63.29 11.38 1.02 Cash Conversion Cycle 164.55 120.35 105.00 78.31 49.91 41.74 81.47 62.65 93.67 20.71 Total Debt/Equity 0.58 0.13 0.00 0.00 0.00 0.00 0.00 0.02 0.03 0.03 Interest Cover 7.65 18.11 431.13 1661.25 652.13 253.35 1406.40 266.73 820.63 514.12

Top Investors:

rajesh gupta (huf) .

mohit gupta (huf) .

umesh kumar agarwal

rajendra kumar agarwal

Annual Reports:

News Update:

Narbada Gems & Jewel - Quarterly Results
13th Aug 2019, 17:38 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