Nifty
:
11847.55
Sensex
:
39592.08
51.10 (0.43%)
157.14 (0.40%)
Nifty
Sensex
:
:
11847.55
39592.08
51.10 (0.43%)
157.14 (0.40%)

Swarnasarita Gems Ltd.

Diamond & Jewellery

Rating :
N/A

BSE: 526365 | NSE: Not Listed

NSE BSE
8.50
0.00 (0%)
26-Jun-2019 | 2:42PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  8.50
  •  8.51
  •  8.50
  •  8.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1500
  •  0.13
  •  16.50
  •  6.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17.75
  • 3.70
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 78.21
  • N/A
  • 0.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.82%
  • 3.80%
  • 44.40%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.98%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.44
  • 23.35
  • 14.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.05
  • 27.33
  • 7.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.74
  • 15.85
  • 17.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.33
  • 15.74
  • 13.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 0.57
  • 0.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.09
  • 10.57
  • 9.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
152.16
120.58
26.19%
147.57
129.58
13.88%
153.33
141.19
8.60%
95.78
94.99
0.83%
Expenses
150.25
118.16
27.16%
146.34
128.60
13.79%
151.40
139.54
8.50%
94.53
93.48
1.12%
EBITDA
1.91
2.42
-21.07%
1.23
0.98
25.51%
1.93
1.65
16.97%
1.26
1.50
-16.00%
EBIDTM
1.26%
2.01%
0.83%
0.75%
1.26%
1.17%
1.31%
1.58%
Other Income
2.17
1.02
112.75%
0.98
1.09
-10.09%
1.42
1.59
-10.69%
1.53
0.58
163.79%
Interest
1.87
1.80
3.89%
0.99
0.66
50.00%
1.22
0.88
38.64%
0.94
0.83
13.25%
Depreciation
0.06
0.05
20.00%
0.05
0.05
0.00%
0.05
0.06
-16.67%
0.05
0.05
0.00%
PBT
2.15
1.59
35.22%
1.18
1.36
-13.24%
2.08
2.30
-9.57%
1.80
1.21
48.76%
Tax
1.47
0.66
122.73%
0.35
0.41
-14.63%
0.62
0.69
-10.14%
0.54
0.36
50.00%
PAT
0.68
0.93
-26.88%
0.83
0.95
-12.63%
1.46
1.61
-9.32%
1.26
0.85
48.24%
PATM
0.45%
0.77%
0.56%
0.74%
0.95%
1.14%
1.32%
0.89%
EPS
0.33
0.44
-25.00%
0.40
0.46
-13.04%
0.70
0.77
-9.09%
0.61
0.41
48.78%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
548.84
486.34
286.61
321.52
240.09
170.28
156.87
71.72
Net Sales Growth
12.85%
69.69%
-10.86%
33.92%
41.00%
8.55%
118.73%
 
Cost Of Goods Sold
530.79
471.88
274.63
311.36
233.15
166.73
154.58
69.84
Gross Profit
18.05
14.46
11.99
10.16
6.94
3.56
2.29
1.88
GP Margin
3.29%
2.97%
4.18%
3.16%
2.89%
2.09%
1.46%
2.62%
Total Expenditure
542.52
479.78
281.30
317.00
235.62
168.32
155.98
70.71
Power & Fuel Cost
-
0.12
0.13
0.13
0.03
0.02
0.02
0.01
% Of Sales
-
0.02%
0.05%
0.04%
0.01%
0.01%
0.01%
0.01%
Employee Cost
-
4.55
3.83
2.93
0.80
0.57
0.48
0.35
% Of Sales
-
0.94%
1.34%
0.91%
0.33%
0.33%
0.31%
0.49%
Manufacturing Exp.
-
0.29
0.33
0.31
0.35
0.24
0.08
0.09
% Of Sales
-
0.06%
0.12%
0.10%
0.15%
0.14%
0.05%
0.13%
General & Admin Exp.
-
1.81
1.54
1.26
0.70
0.65
0.57
0.31
% Of Sales
-
0.37%
0.54%
0.39%
0.29%
0.38%
0.36%
0.43%
Selling & Distn. Exp.
-
0.92
0.67
0.97
0.43
0.11
0.23
0.10
% Of Sales
-
0.19%
0.23%
0.30%
0.18%
0.06%
0.15%
0.14%
Miscellaneous Exp.
-
0.22
0.16
0.03
0.16
0.00
0.01
0.01
% Of Sales
-
0.05%
0.06%
0.01%
0.07%
0%
0.01%
0.01%
EBITDA
6.33
6.56
5.31
4.52
4.47
1.96
0.89
1.01
EBITDA Margin
1.15%
1.35%
1.85%
1.41%
1.86%
1.15%
0.57%
1.41%
Other Income
6.10
4.28
3.57
4.97
3.78
2.05
1.24
0.29
Interest
5.02
4.16
4.44
5.44
3.41
1.33
0.01
0.02
Depreciation
0.21
0.20
0.22
0.16
0.13
0.08
0.08
0.07
PBT
7.21
6.46
4.22
3.89
4.71
2.60
2.05
1.21
Tax
2.98
2.13
1.33
1.19
1.50
0.52
0.44
0.20
Tax Rate
41.33%
32.97%
31.52%
30.59%
31.85%
20.00%
21.67%
13.07%
PAT
4.23
4.34
2.89
2.70
3.21
2.08
1.59
1.33
PAT before Minority Interest
4.23
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
PAT Margin
0.77%
0.89%
1.01%
0.84%
1.34%
1.22%
1.01%
1.85%
PAT Growth
-2.53%
50.17%
7.04%
-15.89%
54.33%
30.82%
19.55%
 
Unadjusted EPS
2.04
2.08
1.39
1.30
1.54
1.00
0.79
0.66

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
19.82
Total Reserves
67.99
63.65
60.76
57.96
54.76
52.68
51.44
Non-Current Liabilities
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
Unsecured Loans
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
Current Liabilities
116.20
86.59
86.98
56.51
45.34
11.17
25.90
Trade Payables
2.55
3.46
9.54
5.41
29.55
9.40
20.05
Other Current Liabilities
6.04
2.37
1.20
1.25
0.22
0.15
4.40
Short Term Borrowings
105.48
79.38
74.87
48.35
15.04
0.00
0.00
Short Term Provisions
2.13
1.38
1.36
1.49
0.53
1.63
1.44
Total Liabilities
205.19
171.26
168.73
135.27
120.92
84.67
97.61
Net Block
1.57
1.65
1.72
0.44
0.31
0.36
7.92
Gross Block
2.65
2.52
2.39
0.96
0.71
0.70
8.21
Accumulated Depreciation
1.07
0.87
0.67
0.52
0.40
0.33
0.29
Non Current Assets
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
Non Current Investment
0.00
0.02
5.07
-0.10
0.00
0.00
0.00
Long Term Loans & Adv.
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
Current Assets
196.45
166.53
158.79
134.93
120.60
84.30
89.67
Current Investments
0.05
3.19
0.83
0.75
0.75
0.00
7.00
Inventories
87.93
86.98
67.07
54.94
43.62
40.83
33.31
Sundry Debtors
52.66
44.15
47.48
37.48
44.70
14.55
32.64
Cash & Bank
45.01
20.19
32.12
13.96
4.22
0.87
1.33
Other Current Assets
10.79
0.09
0.26
0.97
27.31
28.05
15.38
Short Term Loans & Adv.
10.76
11.94
11.04
26.83
26.74
27.76
15.16
Net Current Assets
80.25
79.95
71.82
78.41
75.26
73.13
63.78
Total Assets
205.19
171.25
168.72
135.28
120.91
84.67
97.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-2.01
-17.04
0.59
-29.34
-13.12
-4.37
-26.63
PBT
6.46
4.22
3.89
4.71
2.63
2.03
1.52
Adjustment
2.50
2.18
2.54
-5.90
-2.28
-1.16
-0.51
Changes in Working Capital
-8.85
-22.15
-4.56
-26.62
-12.95
-4.69
-27.38
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
4.90
5.04
-3.51
2.48
0.78
15.72
9.36
Net Fixed Assets
-0.12
-0.13
-1.29
-0.25
-0.01
7.51
Net Investments
3.16
2.69
-5.25
0.10
-0.75
-3.00
Others
1.86
2.48
3.03
2.63
1.54
11.21
Cash from Financing Activity
21.94
0.07
21.08
36.59
15.71
-11.81
18.44
Net Cash Inflow / Outflow
24.82
-11.93
18.16
9.74
3.37
-0.46
1.17
Opening Cash & Equivalents
20.19
32.12
13.96
4.22
0.86
1.33
0.16
Closing Cash & Equivalent
45.02
20.19
32.12
13.96
4.22
0.87
1.33

Financial Ratios

Standalone /

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

Annual Reports:

FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.