Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Diamond & Jewellery

Rating :
41/99

BSE: 531847 | NSE: Not Listed

650
08-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  650
  •  650
  •  650
  •  650.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2
  •  1300
  •  882.00
  •  556.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,040.44
  • 27.56
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,362.68
  • 0.23%
  • 0.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.66%
  • 0.00%
  • 0.14%
  • FII
  • DII
  • Others
  • 0%
  • 4.45%
  • 20.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.24
  • -1.56
  • -7.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.29
  • -2.94
  • -8.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.31
  • -3.13
  • -16.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.30
  • 14.00
  • 12.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.85
  • 1.46
  • 1.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.91
  • 12.27
  • 11.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
157.04
823.61
-80.93%
713.08
864.76
-17.54%
718.23
793.30
-9.46%
798.01
1,097.05
-27.26%
Expenses
158.26
784.62
-79.83%
689.86
818.57
-15.72%
691.83
760.86
-9.07%
769.35
1,040.84
-26.08%
EBITDA
-1.21
38.99
-
23.22
46.19
-49.73%
26.40
32.44
-18.62%
28.66
56.21
-49.01%
EBIDTM
-0.77%
4.73%
3.26%
5.34%
3.68%
4.09%
3.59%
5.12%
Other Income
6.64
1.32
403.03%
-6.75
5.25
-
1.43
0.10
1,330.00%
0.10
-0.67
-
Interest
1.02
4.79
-78.71%
5.16
4.41
17.01%
3.54
5.83
-39.28%
6.17
8.09
-23.73%
Depreciation
3.72
3.92
-5.10%
4.10
4.04
1.49%
3.96
4.31
-8.12%
4.00
4.55
-12.09%
PBT
0.68
31.60
-97.85%
7.15
40.68
-82.42%
20.42
22.03
-7.31%
18.44
42.29
-56.40%
Tax
0.25
5.53
-95.48%
0.86
10.45
-91.77%
2.69
3.87
-30.49%
5.36
3.98
34.67%
PAT
0.43
26.07
-98.35%
6.29
30.23
-79.19%
17.73
18.16
-2.37%
13.08
38.31
-65.86%
PATM
0.28%
3.17%
0.88%
3.50%
2.47%
2.29%
1.64%
3.49%
EPS
0.27
16.30
-98.34%
3.93
18.90
-79.21%
11.08
11.35
-2.38%
8.17
23.94
-65.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,386.36
3,052.94
3,642.19
3,905.03
3,493.86
3,302.20
3,221.26
3,250.19
2,462.21
1,835.40
1,667.33
Net Sales Growth
-33.32%
-16.18%
-6.73%
11.77%
5.80%
2.51%
-0.89%
32.00%
34.15%
10.08%
 
Cost Of Goods Sold
1,967.56
2,523.24
3,078.77
3,353.74
3,053.07
2,907.89
2,778.26
2,853.54
2,165.95
1,617.46
1,467.81
Gross Profit
418.80
529.69
563.43
551.29
440.79
394.31
443.00
396.65
296.27
217.93
199.52
GP Margin
17.55%
17.35%
15.47%
14.12%
12.62%
11.94%
13.75%
12.20%
12.03%
11.87%
11.97%
Total Expenditure
2,309.30
2,939.46
3,460.59
3,729.56
3,362.12
3,170.48
3,081.44
3,117.14
2,369.97
1,756.91
1,592.75
Power & Fuel Cost
-
4.98
5.36
6.18
6.68
7.17
5.89
5.39
5.58
2.75
3.78
% Of Sales
-
0.16%
0.15%
0.16%
0.19%
0.22%
0.18%
0.17%
0.23%
0.15%
0.23%
Employee Cost
-
59.73
57.44
66.92
59.24
48.28
40.86
31.36
27.52
24.35
19.74
% Of Sales
-
1.96%
1.58%
1.71%
1.70%
1.46%
1.27%
0.96%
1.12%
1.33%
1.18%
Manufacturing Exp.
-
292.82
261.57
244.58
189.70
167.96
212.66
192.09
143.60
85.95
79.43
% Of Sales
-
9.59%
7.18%
6.26%
5.43%
5.09%
6.60%
5.91%
5.83%
4.68%
4.76%
General & Admin Exp.
-
37.29
40.36
42.79
37.04
25.01
31.97
24.01
19.21
17.00
10.83
% Of Sales
-
1.22%
1.11%
1.10%
1.06%
0.76%
0.99%
0.74%
0.78%
0.93%
0.65%
Selling & Distn. Exp.
-
12.79
14.76
10.41
9.79
12.37
7.71
7.42
6.11
5.89
6.80
% Of Sales
-
0.42%
0.41%
0.27%
0.28%
0.37%
0.24%
0.23%
0.25%
0.32%
0.41%
Miscellaneous Exp.
-
8.62
2.34
4.94
6.61
1.81
4.10
3.33
2.01
3.50
6.80
% Of Sales
-
0.28%
0.06%
0.13%
0.19%
0.05%
0.13%
0.10%
0.08%
0.19%
0.26%
EBITDA
77.07
113.48
181.60
175.47
131.74
131.72
139.82
133.05
92.24
78.49
74.58
EBITDA Margin
3.23%
3.72%
4.99%
4.49%
3.77%
3.99%
4.34%
4.09%
3.75%
4.28%
4.47%
Other Income
1.42
2.49
5.47
8.24
7.17
1.36
1.65
1.88
1.55
0.36
2.19
Interest
15.89
22.25
29.50
34.62
30.61
24.65
29.72
28.06
23.79
17.09
18.80
Depreciation
15.78
15.97
17.21
17.40
17.85
16.37
16.11
9.71
9.06
8.50
7.80
PBT
46.69
77.75
140.37
131.68
90.45
92.06
95.64
97.16
60.95
53.27
50.16
Tax
9.16
14.45
21.07
17.46
23.96
16.87
19.37
19.07
14.70
11.85
12.39
Tax Rate
19.62%
18.62%
15.39%
13.79%
26.62%
18.50%
19.12%
19.65%
23.53%
22.25%
24.70%
PAT
37.53
63.41
114.93
109.14
66.13
74.32
81.96
77.97
47.77
41.40
37.78
PAT before Minority Interest
39.01
63.17
115.83
109.19
66.05
74.35
81.96
77.97
47.77
41.40
37.78
Minority Interest
1.48
0.24
-0.90
-0.05
0.08
-0.03
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.57%
2.08%
3.16%
2.79%
1.89%
2.25%
2.54%
2.40%
1.94%
2.26%
2.27%
PAT Growth
-66.72%
-44.83%
5.31%
65.04%
-11.02%
-9.32%
5.12%
63.22%
15.39%
9.58%
 
EPS
23.46
39.63
71.83
68.21
41.33
46.45
51.23
48.73
29.86
25.88
23.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,164.81
1,075.47
950.50
842.85
784.31
628.74
549.56
471.71
426.11
384.83
Share Capital
16.01
16.01
16.01
16.01
16.01
16.01
16.01
16.01
10.67
10.67
Total Reserves
1,148.80
1,059.46
934.49
826.84
768.30
612.73
533.56
455.70
415.44
374.16
Non-Current Liabilities
115.24
114.86
85.99
90.88
146.88
116.14
145.41
116.62
115.10
118.44
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
23.73
Unsecured Loans
50.84
51.65
22.61
25.07
22.54
46.81
58.18
43.91
54.85
46.35
Long Term Provisions
7.31
8.92
8.38
9.11
71.59
47.09
62.64
48.06
35.23
22.85
Current Liabilities
755.67
870.55
1,247.08
1,304.78
1,442.69
1,262.88
1,116.06
1,067.61
894.43
714.63
Trade Payables
130.22
201.28
229.01
337.00
307.75
283.99
144.72
206.57
271.74
103.41
Other Current Liabilities
12.95
30.60
196.31
14.97
12.98
97.09
5.45
64.87
5.94
9.80
Short Term Borrowings
612.50
638.67
821.76
952.75
1,100.03
858.33
943.94
778.23
601.97
586.66
Short Term Provisions
0.00
0.00
0.00
0.05
21.93
23.47
21.94
17.94
14.78
14.76
Total Liabilities
2,033.96
2,058.93
2,316.89
2,235.64
2,372.60
2,007.76
1,811.03
1,655.94
1,435.64
1,217.90
Net Block
217.42
228.88
241.48
260.26
266.34
165.25
174.37
154.76
154.51
156.18
Gross Block
351.72
356.81
356.44
363.29
352.62
242.59
233.02
204.65
195.51
188.95
Accumulated Depreciation
134.30
127.93
114.96
103.03
86.27
77.33
58.65
49.89
41.00
32.77
Non Current Assets
329.13
334.55
339.48
353.55
374.32
246.57
263.54
216.52
197.58
185.95
Capital Work in Progress
0.00
0.00
0.00
0.00
29.31
26.91
16.87
17.29
2.31
0.60
Non Current Investment
98.47
95.67
90.09
66.68
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
13.25
9.99
7.91
26.61
78.67
54.41
72.30
44.47
40.77
29.17
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,704.83
1,724.37
1,977.40
1,882.08
1,998.27
1,761.18
1,547.48
1,439.40
1,238.04
1,031.93
Current Investments
17.90
26.04
24.71
15.33
0.89
1.29
1.29
3.90
0.89
0.96
Inventories
553.86
566.15
559.40
630.13
447.38
601.56
451.83
558.19
452.64
346.77
Sundry Debtors
667.11
765.39
924.85
861.53
866.38
879.73
747.30
651.49
598.15
515.45
Cash & Bank
341.10
312.24
404.85
295.00
464.67
224.31
216.10
154.03
104.13
97.97
Other Current Assets
124.84
0.09
2.51
36.04
218.94
54.28
130.96
71.78
82.24
70.78
Short Term Loans & Adv.
122.19
54.47
61.06
44.06
211.96
54.28
130.96
71.78
82.24
70.78
Net Current Assets
949.16
853.83
730.32
577.31
555.58
498.30
431.43
371.80
343.61
317.30
Total Assets
2,033.96
2,058.92
2,316.88
2,235.63
2,372.59
2,007.76
1,811.03
1,655.93
1,435.63
1,217.89

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
104.67
127.89
278.04
62.57
118.40
151.80
-70.72
-63.31
41.25
-50.74
PBT
77.61
136.90
126.65
90.01
91.22
101.33
97.04
62.47
53.25
50.17
Adjustment
70.55
48.50
52.25
36.23
30.91
39.04
37.91
32.18
31.33
23.35
Changes in Working Capital
-26.33
-36.20
117.41
-40.14
17.96
31.76
-185.55
-132.04
-29.13
-116.16
Cash after chg. in Working capital
121.83
149.20
296.31
86.10
140.09
172.13
-50.60
-37.39
55.45
-42.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.16
-21.31
-18.27
-23.53
-21.69
-20.32
-20.12
-25.92
-14.19
-8.10
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
-4.34
-12.09
-34.26
-43.91
-8.50
-14.63
-25.32
-24.95
-8.28
-14.09
Net Fixed Assets
5.10
-0.37
6.06
18.62
-102.76
-19.37
-25.97
-23.95
-8.22
-12.71
Net Investments
5.35
-6.91
-30.57
-81.21
-1.70
0.00
2.61
-3.01
-0.50
0.08
Others
-14.79
-4.81
-9.75
18.68
95.96
4.74
-1.96
2.01
0.44
-1.46
Cash from Financing Activity
-71.47
-208.41
-133.93
-188.33
129.40
-132.65
155.42
136.10
-28.31
78.56
Net Cash Inflow / Outflow
28.87
-92.61
109.85
-169.67
239.29
4.53
59.37
47.84
4.66
13.72
Opening Cash & Equivalents
312.24
404.85
295.00
464.67
225.38
216.10
154.03
104.13
97.97
84.52
Closing Cash & Equivalent
341.10
312.24
404.85
295.00
464.67
224.31
216.10
154.03
104.13
97.97

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
727.70
671.88
593.81
526.55
489.98
392.79
343.33
294.69
266.20
240.41
ROA
3.09%
5.29%
4.80%
2.87%
3.39%
4.29%
4.50%
3.09%
3.12%
3.26%
ROE
5.64%
11.43%
12.18%
8.12%
10.52%
13.91%
15.27%
10.64%
10.21%
10.28%
ROCE
5.56%
9.35%
8.92%
6.47%
6.73%
8.49%
8.79%
7.26%
6.60%
7.01%
Fixed Asset Turnover
8.62
10.21
10.85
9.76
11.10
13.55
14.85
12.31
9.55
9.26
Receivable days
85.63
84.69
83.49
90.26
96.50
92.18
78.54
92.62
110.73
102.97
Inventory Days
66.95
56.40
55.59
56.28
57.97
59.68
56.71
74.92
79.49
72.62
Payable days
21.00
22.65
27.90
33.88
35.73
24.14
21.10
35.52
37.64
26.80
Cash Conversion Cycle
131.58
118.44
111.18
112.66
118.75
127.72
114.15
132.03
152.57
148.79
Total Debt/Equity
0.57
0.64
0.89
1.16
1.43
1.44
1.82
1.74
1.54
1.72
Interest Cover
4.49
5.64
4.66
3.94
4.70
4.41
4.46
3.63
4.12
3.67

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.