Nifty

:

14238.90

Sensex

:

48347.59

-133.00 (-0.93%)
-530.95 (-1.09%)

Login

Nifty
Sensex

:
:

14238.90
48347.59

-133.00 (-0.93%)
-530.95 (-1.09%)

Narbada Gems And Jewellery Ltd.

Trading

Rating :

70/99

BSE: 519455 | NSE: Not Listed

Watchlist

NSE BSE

41.35

25-Jan-2021

Open
High
Low
Previous Close

43.50
43.50
41.35
43.50

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

17
0.61
50.40
12.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

49.86
29.36
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

59.83
N/A
2.38

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

34.55
33.40
28.28

EBITDA CAGR (%)

10 Years
5 Years
3 Years

39.21
43.24
19.39

PAT CAGR (%)

10 Years
5 Years
3 Years

31.26
36.65
29.08

P:E (Median)

8 Years
5 Years
3 Years

12.03
15.55
20.18

P:BV (Average)

8 Years
5 Years
3 Years

1.19
1.19
1.19

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.09
12.85
15.30

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 6.80 15.00 -54.67% 1.66 15.70 -89.43% 11.53 9.16 25.87% 13.26 9.61 37.98%
Expenses 5.58 13.19 -57.70% 1.44 14.71 -90.21% 10.70 8.36 27.99% 12.71 9.14 39.06%
EBITDA 1.21 1.81 -33.15% 0.22 0.99 -77.78% 0.83 0.80 3.75% 0.54 0.47 14.89%
EBIDTM 17.81% 12.05% 13.53% 6.32% 7.22% 8.73% 4.10% 4.86%
Other Income 0.13 0.02 550.00% 0.00 0.00 0 0.00 0.00 0 0.02 0.09 -77.78%
Interest 0.15 0.30 -50.00% 0.14 0.15 -6.67% 0.17 0.09 88.89% 0.17 0.08 112.50%
Depreciation 0.04 0.04 0.00% 0.04 0.04 0.00% 0.04 0.04 0.00% 0.04 0.02 100.00%
PBT 1.15 1.48 -22.30% 0.05 0.81 -93.83% 0.62 0.68 -8.82% 0.35 0.46 -23.91%
Tax 0.26 0.41 -36.59% 0.01 0.23 -95.65% 0.10 0.20 -50.00% 0.10 0.13 -23.08%
PAT 0.89 1.07 -16.82% 0.04 0.58 -93.10% 0.52 0.48 8.33% 0.26 0.34 -23.53%
PATM 13.02% 7.15% 2.22% 3.71% 4.52% 5.23% 1.92% 3.50%
EPS 0.73 0.89 -17.98% 0.03 0.48 -93.75% 0.43 0.40 7.50% 0.21 0.28 -25.00%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 33.25 55.43 40.57 26.26 11.57 13.12 16.41 16.16 8.84 7.32 2.85 Net Sales Growth -32.79% 36.63% 54.49% 126.97% -11.81% -20.05% 1.55% 82.81% 20.77% 156.84% Cost Of Goods Sold 28.70 49.08 36.53 22.92 10.43 11.52 15.23 15.01 8.03 6.64 2.50 Gross Profit 4.55 6.35 4.04 3.35 1.14 1.60 1.17 1.14 0.82 0.67 0.35 GP Margin 13.70% 11.46% 9.96% 12.76% 9.85% 12.20% 7.13% 7.05% 9.28% 9.15% 12.28% Total Expenditure 30.43 51.33 38.32 24.57 11.21 12.44 15.87 15.60 8.35 6.87 2.70 Power & Fuel Cost - 0.06 0.05 0.00 0.00 0.00 0.01 0.02 0.01 0.01 0.01 % Of Sales - 0.11% 0.12% 0% 0% 0% 0.06% 0.12% 0.11% 0.14% 0.35% Employee Cost - 1.50 1.18 0.32 0.14 0.07 0.04 0.04 0.06 0.08 0.07 % Of Sales - 2.71% 2.91% 1.22% 1.21% 0.53% 0.24% 0.25% 0.68% 1.09% 2.46% Manufacturing Exp. - 0.12 0.06 1.03 0.41 0.65 0.38 0.38 0.08 0.00 0.07 % Of Sales - 0.22% 0.15% 3.92% 3.54% 4.95% 2.32% 2.35% 0.90% 0% 2.46% General & Admin Exp. - 0.52 0.47 0.28 0.21 0.15 0.15 0.09 0.11 0.11 0.04 % Of Sales - 0.94% 1.16% 1.07% 1.82% 1.14% 0.91% 0.56% 1.24% 1.50% 1.40% Selling & Distn. Exp. - 0.04 0.03 0.02 0.02 0.04 0.06 0.05 0.07 0.01 0.01 % Of Sales - 0.07% 0.07% 0.08% 0.17% 0.30% 0.37% 0.31% 0.79% 0.14% 0.35% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 % Of Sales - 0% 0% 0% 0% 0% 0% 0.06% 0.11% 0.14% 0% EBITDA 2.80 4.10 2.25 1.69 0.36 0.68 0.54 0.56 0.49 0.45 0.15 EBITDA Margin 8.42% 7.40% 5.55% 6.44% 3.11% 5.18% 3.29% 3.47% 5.54% 6.15% 5.26% Other Income 0.15 0.08 0.13 0.00 0.00 0.00 0.00 0.00 0.02 0.04 0.01 Interest 0.63 0.76 0.30 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.16 0.15 0.07 0.02 0.02 0.02 0.01 0.02 0.00 0.00 0.00 PBT 2.17 3.27 2.00 1.58 0.34 0.66 0.52 0.54 0.51 0.49 0.16 Tax 0.47 0.84 0.56 0.45 0.11 0.15 0.10 0.11 0.10 0.03 0.00 Tax Rate 21.66% 25.69% 28.00% 28.48% 32.35% 22.73% 19.23% 20.37% 19.61% 6.12% 0.00% PAT 1.71 2.43 1.44 1.13 0.24 0.51 0.42 0.43 0.41 0.46 0.16 PAT before Minority Interest 1.71 2.43 1.44 1.13 0.24 0.51 0.42 0.43 0.41 0.46 0.16 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 5.14% 4.38% 3.55% 4.30% 2.07% 3.89% 2.56% 2.66% 4.64% 6.28% 5.61% PAT Growth -30.77% 68.75% 27.43% 370.83% -52.94% 21.43% -2.33% 4.88% -10.87% 187.50% EPS 1.41 2.01 1.19 0.93 0.20 0.42 0.35 0.36 0.34 0.38 0.13

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 20.04 15.63 12.38 3.67 3.44 2.93 2.51 2.07 1.67 1.21 Share Capital 12.08 9.97 8.04 2.99 5.42 5.42 5.42 5.42 5.42 5.42 Total Reserves 7.96 5.00 3.07 0.68 -1.98 -2.49 -2.91 -3.34 -3.75 -4.21 Non-Current Liabilities 0.18 0.47 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.04 Secured Loans 0.16 0.46 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 0.04 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 11.42 9.38 3.49 0.38 1.67 1.35 0.15 1.44 2.22 0.41 Trade Payables 1.32 0.85 1.73 0.27 1.54 1.30 0.11 1.32 2.09 0.22 Other Current Liabilities 0.20 0.20 0.17 0.08 0.06 0.04 0.02 0.02 0.13 0.19 Short Term Borrowings 9.84 8.28 1.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.06 0.06 0.10 0.02 0.06 0.01 0.02 0.10 0.00 0.00 Total Liabilities 31.64 25.48 15.87 4.05 5.11 4.28 2.66 3.51 3.93 1.66 Net Block 0.94 1.04 0.10 0.06 0.08 0.10 0.10 0.00 0.00 0.01 Gross Block 1.20 1.15 0.13 0.08 0.13 0.13 0.12 0.01 0.01 0.01 Accumulated Depreciation 0.26 0.11 0.03 0.02 0.05 0.04 0.02 0.00 0.00 0.00 Non Current Assets 1.05 1.17 0.21 0.09 0.12 0.14 0.14 0.01 0.04 0.01 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 0.08 0.05 0.03 0.03 0.03 0.03 0.01 0.03 0.01 Other Non Current Assets 0.04 0.05 0.06 0.00 0.01 0.01 0.01 0.00 0.00 0.00 Current Assets 30.59 24.31 15.65 3.96 4.99 4.14 2.52 3.50 3.89 1.65 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 17.05 14.78 6.06 0.60 1.29 2.04 0.98 2.07 0.92 1.02 Sundry Debtors 12.75 8.72 9.40 3.34 3.64 1.89 0.95 1.29 2.87 0.25 Cash & Bank 0.04 0.08 0.05 0.01 0.07 0.21 0.59 0.14 0.10 0.38 Other Current Assets 0.75 0.36 0.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Loans & Adv. 0.63 0.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Current Assets 19.17 14.93 12.16 3.58 3.32 2.79 2.37 2.06 1.67 1.23 Total Assets 31.64 25.48 15.86 4.05 5.11 4.28 2.66 3.51 3.93 1.66

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity -2.50 -7.76 -8.88 -0.05 -0.14 -0.37 0.56 0.04 -0.28 -0.58 PBT 3.27 2.00 1.58 0.34 0.66 0.52 0.54 0.51 0.49 0.16 Adjustment 0.90 0.32 0.11 0.02 0.02 0.01 0.02 0.00 0.00 0.00 Changes in Working Capital -5.84 -9.49 -10.20 -0.26 -0.67 -0.80 0.11 -0.37 -0.74 -0.74 Cash after chg. in Working capital -1.67 -7.17 -8.51 0.10 0.01 -0.26 0.66 0.14 -0.25 -0.58 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.83 -0.59 -0.37 -0.15 -0.15 -0.10 -0.11 -0.10 -0.03 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 -0.05 -1.02 -0.05 0.00 0.00 -0.02 -0.11 0.00 0.00 -0.01 Net Fixed Assets -0.05 -1.02 -0.05 0.05 0.00 -0.01 -0.11 0.00 0.00 -0.01 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 0.00 -0.05 0.00 -0.01 0.00 0.00 0.00 0.00 Cash from Financing Activity 2.50 8.81 8.97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow -0.04 0.03 0.04 -0.05 -0.14 -0.38 0.45 0.04 -0.28 -0.59 Opening Cash & Equivalents 0.08 0.05 0.01 0.07 0.21 0.59 0.14 0.10 0.38 0.97 Closing Cash & Equivalent 0.04 0.08 0.05 0.01 0.07 0.21 0.59 0.14 0.10 0.38

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 16.60 15.03 13.84 12.29 6.32 5.38 4.60 3.80 3.04 2.20 ROA 8.52% 6.97% 11.38% 5.15% 10.90% 12.05% 14.06% 10.93% 16.35% 11.58% ROE 13.92% 11.07% 15.37% 6.68% 16.20% 15.53% 19.15% 22.04% 32.31% 14.50% ROCE 14.84% 12.05% 19.10% 9.70% 20.89% 19.20% 23.62% 26.92% 33.34% 13.74% Fixed Asset Turnover 47.23 63.45 249.56 108.88 98.85 132.05 266.97 1651.31 1366.62 532.97 Receivable days 70.69 81.51 88.32 109.41 76.87 31.60 25.29 85.79 77.65 31.63 Inventory Days 104.77 93.71 46.12 29.53 46.27 33.62 34.48 61.70 48.29 73.42 Payable days 7.06 10.67 14.10 33.94 44.83 15.31 18.03 66.02 63.29 11.38 Cash Conversion Cycle 168.40 164.55 120.35 105.00 78.31 49.91 41.74 81.47 62.65 93.67 Total Debt/Equity 0.50 0.58 0.13 0.00 0.00 0.00 0.00 0.00 0.02 0.03 Interest Cover 5.28 7.65 18.11 431.13 1661.25 652.13 253.35 1406.40 266.73 820.63

Top Investors:

mohit gupta (huf)

umesh kumar agarwal

rajendra kumar agarwal

Annual Reports:

News Update:

No Latest News!

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