Nifty

:

22203.30

Sensex

:

73069.73

-69.20 (-0.31%)
-330.05 (-0.45%)

Login

Nifty
Sensex

:
:

22203.30
73069.73

-69.20 (-0.31%)
-330.05 (-0.45%)

Narbada Gems And Jewellery Ltd.

Trading

Rating :

60/99

BSE: 519455 | NSE: Not Listed

Watchlist

NSE BSE

72.00

15-Apr-2024

Open
High
Low
Previous Close

70.00
72.00
69.63
73.29

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

23
0.82
102.46
41.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

152.33
21.88
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

180.45
N/A
2.93

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

19.13
18.06
34.79

EBITDA CAGR (%)

10 Years
5 Years
3 Years

26.12
20.43
11.62

PAT CAGR (%)

10 Years
5 Years
3 Years

23.50
19.78
20.48

P:E (Median)

8 Years
5 Years
3 Years

21.78
23.19
24.00

P:BV (Average)

8 Years
5 Years
3 Years

2.06
2.06
2.26

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.12
16.36
17.20

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 31.52 29.56 6.63% 20.39 21.97 -7.19% 23.24 22.51 3.24% 19.02 12.19 56.03%
Expenses 25.23 28.04 -10.02% 19.17 20.90 -8.28% 19.49 19.19 1.56% 19.23 11.41 68.54%
EBITDA 6.28 1.52 313.16% 1.22 1.06 15.09% 3.76 3.31 13.60% -0.21 0.78 -
EBIDTM 19.93% 5.15% 5.97% 4.84% 16.17% 14.72% -1.10% 6.38%
Other Income 0.10 0.15 -33.33% -0.03 0.13 - 0.12 0.08 50.00% 0.15 0.07 114.29%
Interest 0.49 0.33 48.48% 0.39 0.17 129.41% 0.42 0.23 82.61% 0.57 0.24 137.50%
Depreciation 0.13 0.06 116.67% 0.05 0.05 0.00% 0.05 0.05 0.00% 0.05 0.05 0.00%
PBT 5.77 1.29 347.29% 0.75 0.97 -22.68% 3.40 3.11 9.32% -0.68 0.56 -
Tax 1.45 0.33 339.39% 0.19 0.26 -26.92% 0.86 0.78 10.26% -0.22 0.15 -
PAT 4.32 0.97 345.36% 0.56 0.72 -22.22% 2.55 2.33 9.44% -0.46 0.41 -
PATM 13.70% 3.26% 2.74% 3.27% 10.96% 10.33% -2.41% 3.36%
EPS 2.04 0.46 343.48% 0.26 0.34 -23.53% 1.20 1.10 9.09% -0.22 0.19 -

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 94.17 93.05 60.63 38.00 55.43 40.57 26.26 11.57 13.12 16.41 16.16 Net Sales Growth 9.21% 53.47% 59.55% -31.45% 36.63% 54.49% 126.97% -11.81% -20.05% 1.55% Cost Of Goods Sold 77.30 83.11 52.95 32.83 49.08 36.53 22.92 10.43 11.52 15.23 15.01 Gross Profit 16.87 9.94 7.67 5.18 6.35 4.04 3.35 1.14 1.60 1.17 1.14 GP Margin 17.92% 10.68% 12.65% 13.63% 11.46% 9.96% 12.76% 9.85% 12.20% 7.13% 7.05% Total Expenditure 83.12 87.35 55.45 34.71 51.33 38.32 24.57 11.21 12.44 15.87 15.60 Power & Fuel Cost - 0.06 0.04 0.04 0.06 0.05 0.00 0.00 0.00 0.01 0.02 % Of Sales - 0.06% 0.07% 0.11% 0.11% 0.12% 0% 0% 0% 0.06% 0.12% Employee Cost - 2.90 1.79 1.04 1.50 1.18 0.32 0.14 0.07 0.04 0.04 % Of Sales - 3.12% 2.95% 2.74% 2.71% 2.91% 1.22% 1.21% 0.53% 0.24% 0.25% Manufacturing Exp. - 0.61 0.14 0.08 0.12 0.06 1.03 0.41 0.65 0.38 0.38 % Of Sales - 0.66% 0.23% 0.21% 0.22% 0.15% 3.92% 3.54% 4.95% 2.32% 2.35% General & Admin Exp. - 0.56 0.50 0.70 0.52 0.47 0.28 0.21 0.15 0.15 0.09 % Of Sales - 0.60% 0.82% 1.84% 0.94% 1.16% 1.07% 1.82% 1.14% 0.91% 0.56% Selling & Distn. Exp. - 0.10 0.02 0.02 0.04 0.03 0.02 0.02 0.04 0.06 0.05 % Of Sales - 0.11% 0.03% 0.05% 0.07% 0.07% 0.08% 0.17% 0.30% 0.37% 0.31% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0.06% EBITDA 11.05 5.70 5.18 3.29 4.10 2.25 1.69 0.36 0.68 0.54 0.56 EBITDA Margin 11.73% 6.13% 8.54% 8.66% 7.40% 5.55% 6.44% 3.11% 5.18% 3.29% 3.47% Other Income 0.34 0.51 0.31 0.23 0.08 0.13 0.00 0.00 0.00 0.00 0.00 Interest 1.87 1.31 0.70 0.62 0.76 0.30 0.09 0.00 0.00 0.00 0.00 Depreciation 0.28 0.21 0.16 0.15 0.15 0.07 0.02 0.02 0.02 0.01 0.02 PBT 9.24 4.69 4.63 2.75 3.27 2.00 1.58 0.34 0.66 0.52 0.54 Tax 2.28 1.14 1.18 0.73 0.84 0.56 0.45 0.11 0.15 0.10 0.11 Tax Rate 24.68% 24.31% 25.49% 26.55% 25.69% 28.00% 28.48% 32.35% 22.73% 19.23% 20.37% PAT 6.97 3.55 3.46 2.03 2.43 1.44 1.13 0.24 0.51 0.42 0.43 PAT before Minority Interest 6.97 3.55 3.46 2.03 2.43 1.44 1.13 0.24 0.51 0.42 0.43 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 7.40% 3.82% 5.71% 5.34% 4.38% 3.55% 4.30% 2.07% 3.89% 2.56% 2.66% PAT Growth 57.34% 2.60% 70.44% -16.46% 68.75% 27.43% 370.83% -52.94% 21.43% -2.33% EPS 3.29 1.67 1.63 0.96 1.15 0.68 0.53 0.11 0.24 0.20 0.20

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 44.55 36.56 29.92 20.04 15.63 12.38 3.67 3.44 2.93 2.51 Share Capital 21.18 17.70 15.21 12.08 9.97 8.04 2.99 5.42 5.42 5.42 Total Reserves 23.37 17.38 12.17 7.96 5.00 3.07 0.68 -1.98 -2.49 -2.91 Non-Current Liabilities 0.98 1.50 2.12 0.18 0.47 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.88 1.49 2.12 0.16 0.46 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 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 36.64 16.07 9.35 11.42 9.38 3.49 0.38 1.67 1.35 0.15 Trade Payables 7.58 4.01 0.25 1.32 0.85 1.73 0.27 1.54 1.30 0.11 Other Current Liabilities 1.11 0.95 0.30 0.20 0.20 0.17 0.08 0.06 0.04 0.02 Short Term Borrowings 27.89 10.73 8.74 9.84 8.28 1.49 0.00 0.00 0.00 0.00 Short Term Provisions 0.06 0.37 0.06 0.06 0.06 0.10 0.02 0.06 0.01 0.02 Total Liabilities 82.17 54.13 41.39 31.64 25.48 15.87 4.05 5.11 4.28 2.66 Net Block 1.31 1.18 0.83 0.94 1.04 0.10 0.06 0.08 0.10 0.10 Gross Block 2.02 1.75 1.24 1.20 1.15 0.13 0.08 0.13 0.13 0.12 Accumulated Depreciation 0.72 0.57 0.41 0.26 0.11 0.03 0.02 0.05 0.04 0.02 Non Current Assets 3.96 2.14 1.37 1.05 1.17 0.21 0.09 0.12 0.14 0.14 Capital Work in Progress 2.24 0.55 0.14 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. 0.41 0.41 0.41 0.08 0.08 0.05 0.03 0.03 0.03 0.03 Other Non Current Assets 0.00 0.00 0.00 0.04 0.05 0.06 0.00 0.01 0.01 0.01 Current Assets 78.21 51.99 40.02 30.59 24.31 15.65 3.96 4.99 4.14 2.52 Current Investments 0.57 0.46 0.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 52.97 38.60 23.53 17.05 14.78 6.06 0.60 1.29 2.04 0.98 Sundry Debtors 20.39 12.17 15.08 12.75 8.72 9.40 3.34 3.64 1.89 0.95 Cash & Bank 3.08 0.06 0.91 0.04 0.08 0.05 0.01 0.07 0.21 0.59 Other Current Assets 1.21 0.00 0.15 0.12 0.73 0.14 0.00 0.00 0.00 0.00 Short Term Loans & Adv. 1.21 0.70 0.06 0.63 0.37 0.00 0.00 0.00 0.00 0.00 Net Current Assets 41.57 35.92 30.67 19.17 14.93 12.16 3.58 3.32 2.79 2.37 Total Assets 82.17 54.13 41.39 31.64 25.48 15.86 4.05 5.11 4.28 2.66

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 -14.94 -4.53 -7.11 -2.50 -7.76 -8.88 -0.05 -0.14 -0.37 0.56 PBT 4.69 4.63 2.75 3.27 2.00 1.58 0.34 0.66 0.52 0.54 Adjustment 1.32 0.67 0.74 0.90 0.32 0.11 0.02 0.02 0.01 0.02 Changes in Working Capital -19.48 -8.96 -9.88 -5.84 -9.49 -10.20 -0.26 -0.67 -0.80 0.11 Cash after chg. in Working capital -13.47 -3.65 -6.38 -1.67 -7.17 -8.51 0.10 0.01 -0.26 0.66 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.47 -0.87 -0.73 -0.83 -0.59 -0.37 -0.15 -0.15 -0.10 -0.11 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 -1.84 -0.75 -0.15 -0.05 -1.02 -0.05 0.00 0.00 -0.02 -0.11 Net Fixed Assets -1.96 -0.92 -0.18 -0.05 -1.02 -0.05 0.05 0.00 -0.01 -0.11 Net Investments -0.11 -0.17 -0.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.23 0.34 0.32 0.00 0.00 0.00 -0.05 0.00 -0.01 0.00 Cash from Financing Activity 19.80 4.43 8.13 2.50 8.81 8.97 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 3.02 -0.85 0.87 -0.04 0.03 0.04 -0.05 -0.14 -0.38 0.45 Opening Cash & Equivalents 0.06 0.91 0.04 0.08 0.05 0.01 0.07 0.21 0.59 0.14 Closing Cash & Equivalent 3.08 0.06 0.91 0.04 0.08 0.05 0.01 0.07 0.21 0.59

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.) 21.05 19.83 18.02 16.60 15.03 13.84 12.29 6.32 5.38 4.60 ROA 5.21% 7.24% 5.56% 8.52% 6.97% 11.38% 5.15% 10.90% 12.05% 14.06% ROE 8.93% 11.08% 8.57% 13.92% 11.07% 15.37% 6.68% 16.20% 15.53% 19.15% ROCE 9.72% 11.82% 9.53% 14.84% 12.05% 19.10% 9.70% 20.89% 19.20% 23.62% Fixed Asset Turnover 49.33 40.61 31.22 47.23 63.45 249.56 108.88 98.85 132.05 266.97 Receivable days 63.85 82.01 133.64 70.69 81.51 88.32 109.41 76.87 31.60 25.29 Inventory Days 179.58 187.00 194.85 104.77 93.71 46.12 29.53 46.27 33.62 34.48 Payable days 25.45 14.69 8.72 8.05 10.67 14.10 33.94 44.83 15.31 18.03 Cash Conversion Cycle 217.97 254.33 319.77 167.41 164.55 120.35 105.00 78.31 49.91 41.74 Total Debt/Equity 0.66 0.37 0.40 0.50 0.58 0.13 0.00 0.00 0.00 0.00 Interest Cover 4.59 7.64 5.43 5.28 7.65 18.11 431.13 1661.25 652.13 253.35

Top Investors:

praveen kumar agarwal

mohit gupta huf

gupta rajesh huf

Annual Reports:

News Update:

Narbada Gems & Jewel - Quarterly Results
14th Feb 2024, 16:56 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