Nifty
:
14238.90
Sensex
:
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)
Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Swarnasarita Gems Ltd.

Diamond & Jewellery

Rating :
N/A

BSE: 526365 | NSE: Not Listed

NSE BSE
10.99
25-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  11.01
  •  11.01
  •  10.99
  •  11.56
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17
  •  6.10
  •  14.99
  •  5.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22.94
  • 8.96
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 113.29
  • N/A
  • 0.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.55%
  • 3.52%
  • 39.84%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 60.48
  • 17.98
  • 24.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.17
  • 3.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.33
  • 18.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.70
  • 10.30
  • 4.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.61
  • 0.36
  • 0.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.42
  • 9.20
  • 8.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
121.09
132.33
-8.49%
4.92
165.89
-97.03%
106.21
152.16
-30.20%
154.71
147.57
4.84%
Expenses
117.42
130.40
-9.95%
4.60
163.69
-97.19%
105.36
150.25
-29.88%
153.37
146.34
4.80%
EBITDA
3.67
1.93
90.16%
0.32
2.20
-85.45%
0.85
1.91
-55.50%
1.34
1.23
8.94%
EBIDTM
3.03%
1.45%
6.38%
1.32%
0.80%
1.26%
0.86%
0.83%
Other Income
0.66
1.50
-56.00%
0.35
1.73
-79.77%
2.52
2.17
16.13%
1.10
0.98
12.24%
Interest
1.64
1.59
3.14%
1.04
1.04
0.00%
1.44
1.87
-22.99%
1.30
0.99
31.31%
Depreciation
0.06
0.05
20.00%
0.21
0.05
320.00%
0.72
0.06
1,100.00%
0.05
0.05
0.00%
PBT
2.64
1.78
48.31%
-0.59
2.83
-
1.21
2.15
-43.72%
1.08
1.18
-8.47%
Tax
0.56
0.30
86.67%
0.00
0.86
-100.00%
0.95
1.47
-35.37%
0.27
0.35
-22.86%
PAT
2.07
1.48
39.86%
-0.59
1.97
-
0.26
0.68
-61.76%
0.81
0.83
-2.41%
PATM
1.71%
1.12%
-11.91%
1.19%
0.25%
0.45%
0.52%
0.56%
EPS
1.00
0.71
40.85%
-0.28
0.94
-
0.13
0.33
-60.61%
0.39
0.40
-2.50%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
386.93
548.84
486.34
286.61
321.52
240.09
170.28
156.87
71.72
Net Sales Growth
-35.29%
12.85%
69.69%
-10.86%
33.92%
41.00%
8.55%
118.73%
 
Cost Of Goods Sold
373.52
530.80
471.88
274.63
311.36
233.15
166.73
154.58
69.84
Gross Profit
13.41
18.05
14.46
11.99
10.16
6.94
3.56
2.29
1.88
GP Margin
3.47%
3.29%
2.97%
4.18%
3.16%
2.89%
2.09%
1.46%
2.62%
Total Expenditure
380.75
542.52
479.84
281.30
317.00
235.62
168.32
155.98
70.71
Power & Fuel Cost
-
0.00
0.12
0.13
0.13
0.03
0.02
0.02
0.01
% Of Sales
-
0%
0.02%
0.05%
0.04%
0.01%
0.01%
0.01%
0.01%
Employee Cost
-
6.26
4.55
3.83
2.93
0.80
0.57
0.48
0.35
% Of Sales
-
1.14%
0.94%
1.34%
0.91%
0.33%
0.33%
0.31%
0.49%
Manufacturing Exp.
-
0.00
0.29
0.33
0.31
0.35
0.24
0.08
0.09
% Of Sales
-
0%
0.06%
0.12%
0.10%
0.15%
0.14%
0.05%
0.13%
General & Admin Exp.
-
0.51
1.81
1.54
1.26
0.70
0.65
0.57
0.31
% Of Sales
-
0.09%
0.37%
0.54%
0.39%
0.29%
0.38%
0.36%
0.43%
Selling & Distn. Exp.
-
0.00
0.98
0.67
0.97
0.43
0.11
0.23
0.10
% Of Sales
-
0%
0.20%
0.23%
0.30%
0.18%
0.06%
0.15%
0.14%
Miscellaneous Exp.
-
4.96
0.23
0.16
0.03
0.16
0.00
0.01
0.01
% Of Sales
-
0.90%
0.05%
0.06%
0.01%
0.07%
0%
0.01%
0.01%
EBITDA
6.18
6.32
6.50
5.31
4.52
4.47
1.96
0.89
1.01
EBITDA Margin
1.60%
1.15%
1.34%
1.85%
1.41%
1.86%
1.15%
0.57%
1.41%
Other Income
4.63
6.10
4.34
3.57
4.97
3.78
2.05
1.24
0.29
Interest
5.42
5.02
4.16
4.44
5.44
3.41
1.33
0.01
0.02
Depreciation
1.04
0.21
0.20
0.22
0.16
0.13
0.08
0.08
0.07
PBT
4.34
7.20
6.46
4.22
3.89
4.71
2.60
2.05
1.21
Tax
1.78
2.41
2.13
1.33
1.19
1.50
0.52
0.44
0.20
Tax Rate
41.01%
33.47%
32.97%
31.52%
30.59%
31.85%
20.00%
21.67%
13.07%
PAT
2.55
4.79
4.34
2.89
2.70
3.21
2.08
1.59
1.33
PAT before Minority Interest
2.55
4.79
4.34
2.89
2.70
3.21
2.08
1.59
1.33
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.66%
0.87%
0.89%
1.01%
0.84%
1.34%
1.22%
1.01%
1.85%
PAT Growth
-48.59%
10.37%
50.17%
7.04%
-15.89%
54.33%
30.82%
19.55%
 
EPS
1.22
2.29
2.08
1.38
1.29
1.54
1.00
0.76
0.64

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
93.62
88.82
84.49
81.60
78.79
75.60
73.52
71.73
Share Capital
20.84
20.84
20.84
20.84
20.84
20.84
20.84
19.82
Total Reserves
72.78
67.99
63.65
60.76
57.96
54.76
52.68
51.44
Non-Current Liabilities
0.16
0.17
0.18
0.15
-0.03
-0.02
-0.02
-0.02
Secured Loans
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
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
141.74
116.20
86.59
86.98
56.51
45.34
11.17
25.90
Trade Payables
3.55
2.55
3.46
9.54
5.41
29.55
9.40
20.05
Other Current Liabilities
5.02
6.04
2.37
1.20
1.25
0.22
0.15
4.40
Short Term Borrowings
130.94
105.48
79.38
74.87
48.35
15.04
0.00
0.00
Short Term Provisions
2.24
2.13
1.38
1.36
1.49
0.53
1.63
1.44
Total Liabilities
235.52
205.19
171.26
168.73
135.27
120.92
84.67
97.61
Net Block
1.62
1.57
1.65
1.72
0.44
0.31
0.36
7.92
Gross Block
2.90
2.65
2.52
2.39
0.96
0.71
0.70
8.21
Accumulated Depreciation
1.28
1.07
0.87
0.67
0.52
0.40
0.33
0.29
Non Current Assets
7.33
8.74
4.72
9.91
0.35
0.31
0.37
7.93
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.02
5.07
-0.10
0.00
0.00
0.00
Long Term Loans & Adv.
5.71
7.17
3.05
3.12
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
228.19
196.45
166.53
158.79
134.93
120.60
84.30
89.67
Current Investments
0.10
0.05
3.19
0.83
0.75
0.75
0.00
7.00
Inventories
112.57
87.93
86.98
67.07
54.94
43.62
40.83
33.31
Sundry Debtors
63.80
52.66
44.15
47.48
37.48
44.70
14.55
32.64
Cash & Bank
40.60
45.01
20.19
32.12
13.96
4.22
0.87
1.33
Other Current Assets
11.11
0.03
0.09
0.26
27.80
27.31
28.05
15.38
Short Term Loans & Adv.
11.09
10.76
11.94
11.04
26.83
26.74
27.76
15.16
Net Current Assets
86.44
80.25
79.95
71.82
78.41
75.26
73.13
63.78
Total Assets
235.52
205.19
171.25
168.72
135.28
120.91
84.67
97.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-26.37
-2.01
-17.04
0.59
-29.34
-13.12
-4.37
-26.63
PBT
7.20
6.46
4.22
3.89
4.71
2.63
2.03
1.52
Adjustment
3.40
2.50
2.18
2.54
-5.90
-2.28
-1.16
-0.51
Changes in Working Capital
-34.57
-8.85
-22.15
-4.56
-26.62
-12.95
-4.69
-27.38
Cash after chg. in Working capital
-23.96
0.12
-15.75
1.87
-27.82
-12.60
-3.82
-26.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.41
-2.13
-1.29
-1.28
-1.52
-0.53
-0.55
-0.26
Other Direct Exp. Paid
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
Cash From Investing Activity
1.52
4.90
5.04
-3.51
2.48
0.78
15.72
9.36
Net Fixed Assets
-0.26
-0.12
-0.13
-1.29
-0.25
-0.01
7.51
Net Investments
-0.05
3.16
2.69
-5.25
0.10
-0.75
-3.00
Others
1.83
1.86
2.48
3.03
2.63
1.54
11.21
Cash from Financing Activity
20.44
21.94
0.07
21.08
36.59
15.71
-11.81
18.44
Net Cash Inflow / Outflow
-4.42
24.82
-11.93
18.16
9.74
3.37
-0.46
1.17
Opening Cash & Equivalents
45.01
20.19
32.12
13.96
4.22
0.86
1.33
0.16
Closing Cash & Equivalent
40.60
45.01
20.19
32.12
13.96
4.22
0.87
1.33

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
44.93
42.63
40.55
39.15
37.81
36.28
35.28
35.95
ROA
2.17%
2.30%
1.70%
1.78%
2.50%
2.02%
1.74%
1.36%
ROE
5.25%
5.00%
3.48%
3.37%
4.15%
2.79%
2.19%
1.86%
ROCE
5.84%
5.93%
5.41%
6.58%
7.45%
4.79%
2.80%
2.16%
Fixed Asset Turnover
197.93
188.15
116.69
192.13
287.70
241.63
35.21
8.74
Receivable days
38.73
36.33
58.35
48.22
62.47
63.50
54.90
166.11
Inventory Days
66.67
65.64
98.09
69.26
74.92
90.51
86.26
169.53
Payable days
2.07
2.24
8.29
8.63
26.28
40.34
29.09
111.85
Cash Conversion Cycle
103.32
99.72
148.15
108.85
111.11
113.67
112.07
223.79
Total Debt/Equity
1.40
1.19
0.94
0.92
0.61
0.20
0.00
0.00
Interest Cover
2.44
2.55
1.95
1.71
2.38
2.96
374.79
63.55

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

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.