Nifty

:

26046.95

Sensex

:

85267.66

148.40 (0.57%)
449.53 (0.53%)

Login

Nifty
Sensex

:
:

26046.95
85267.66

148.40 (0.57%)
449.53 (0.53%)

Uday Jewellery Industries Ltd.

Diamond & Jewellery

Rating :

71/99

BSE: 539518 | NSE: Not Listed

Watchlist

NSE BSE

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

347.80
18.12
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

356.70
N/A
2.68

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

24.69
25.21
17.57

EBITDA CAGR (%)

10 Years
5 Years
3 Years

27.75
16.79
4.13

PAT CAGR (%)

10 Years
5 Years
3 Years

20.04
13.39
4.59

P:E (Median)

8 Years
5 Years
3 Years

38.58
34.30
32.09

P:BV (Average)

8 Years
5 Years
3 Years

4.40
4.29
4.00

EV:EBITDA (Average)

8 Years
5 Years
3 Years

26.31
24.76
22.24

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 135.63 62.27 117.81% 112.90 41.49 172.11% 84.52 41.84 102.01% 98.92 54.65 81.01%
Expenses 127.93 58.10 120.19% 102.01 37.58 171.45% 82.55 41.16 100.56% 92.65 50.40 83.83%
EBITDA 7.70 4.17 84.65% 10.89 3.91 178.52% 1.97 0.68 189.71% 6.27 4.25 47.53%
EBIDTM 5.68% 6.70% 9.64% 9.42% 2.34% 1.62% 6.34% 7.78%
Other Income 0.54 0.05 980.00% 0.18 0.08 125.00% 0.26 0.12 116.67% 0.49 0.10 390.00%
Interest 0.44 0.41 7.32% 0.49 0.32 53.12% 0.52 0.32 62.50% 0.45 0.42 7.14%
Depreciation 0.21 0.20 5.00% 0.20 0.17 17.65% 0.22 0.15 46.67% 0.22 0.07 214.29%
PBT 7.60 3.61 110.53% 10.37 3.50 196.29% 1.49 0.33 351.52% 6.09 3.86 57.77%
Tax 1.72 0.92 86.96% 2.61 0.88 196.59% 0.47 0.27 74.07% 1.55 0.97 59.79%
PAT 5.87 2.69 118.22% 7.76 2.61 197.32% 1.03 0.06 1,616.67% 4.54 2.89 57.09%
PATM 4.33% 4.32% 6.87% 6.30% 1.22% 0.15% 4.59% 5.29%
EPS 2.47 1.13 118.58% 3.26 1.10 196.36% 0.43 0.03 1,333.33% 1.91 1.21 57.85%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 431.97 287.20 173.18 176.73 121.54 93.33 91.74 73.41 71.55 45.17 31.62 Net Sales Growth 115.72% 65.84% -2.01% 45.41% 30.23% 1.73% 24.97% 2.60% 58.40% 42.85% Cost Of Goods Sold 395.90 262.47 154.57 159.76 110.72 84.03 80.02 67.11 65.29 40.90 28.99 Gross Profit 36.07 24.72 18.61 16.97 10.81 9.30 11.72 6.30 6.25 4.26 2.62 GP Margin 8.35% 8.61% 10.75% 9.60% 8.89% 9.96% 12.78% 8.58% 8.74% 9.43% 8.29% Total Expenditure 405.14 270.88 160.33 163.40 113.61 85.82 81.70 68.50 68.01 43.61 30.21 Power & Fuel Cost - 0.14 0.12 0.06 0.05 0.04 0.04 0.02 0.01 0.01 0.01 % Of Sales - 0.05% 0.07% 0.03% 0.04% 0.04% 0.04% 0.03% 0.01% 0.02% 0.03% Employee Cost - 4.62 3.83 2.37 1.70 1.01 0.96 0.59 0.49 0.45 0.36 % Of Sales - 1.61% 2.21% 1.34% 1.40% 1.08% 1.05% 0.80% 0.68% 1.00% 1.14% Manufacturing Exp. - 0.64 0.42 0.21 0.47 0.02 0.14 0.26 1.84 1.73 0.48 % Of Sales - 0.22% 0.24% 0.12% 0.39% 0.02% 0.15% 0.35% 2.57% 3.83% 1.52% General & Admin Exp. - 2.62 1.06 0.76 0.50 0.57 0.49 0.46 0.32 0.30 0.35 % Of Sales - 0.91% 0.61% 0.43% 0.41% 0.61% 0.53% 0.63% 0.45% 0.66% 1.11% Selling & Distn. Exp. - 0.11 0.11 0.04 0.01 0.03 0.02 0.03 0.02 0.15 0.01 % Of Sales - 0.04% 0.06% 0.02% 0.01% 0.03% 0.02% 0.04% 0.03% 0.33% 0.03% Miscellaneous Exp. - 0.26 0.22 0.20 0.15 0.12 0.03 0.03 0.04 0.07 0.01 % Of Sales - 0.09% 0.13% 0.11% 0.12% 0.13% 0.03% 0.04% 0.06% 0.15% 0% EBITDA 26.83 16.32 12.85 13.33 7.93 7.51 10.04 4.91 3.54 1.56 1.41 EBITDA Margin 6.21% 5.68% 7.42% 7.54% 6.52% 8.05% 10.94% 6.69% 4.95% 3.45% 4.46% Other Income 1.47 0.87 0.91 1.55 0.96 1.08 0.42 0.26 0.28 0.70 0.98 Interest 1.90 1.70 1.50 1.78 0.90 0.59 0.88 0.96 0.64 0.51 0.16 Depreciation 0.85 0.81 0.37 0.26 0.19 0.19 0.19 0.18 0.17 0.08 0.08 PBT 25.55 14.68 11.89 12.84 7.79 7.82 9.40 4.03 3.01 1.66 2.16 Tax 6.35 3.82 3.18 3.34 2.08 2.02 2.46 0.94 0.63 0.45 0.40 Tax Rate 24.85% 26.02% 26.75% 26.01% 26.70% 25.83% 26.17% 23.33% 20.93% 27.11% 18.52% PAT 19.20 10.87 8.71 9.50 5.71 5.80 6.94 3.09 2.38 1.22 1.75 PAT before Minority Interest 19.20 10.87 8.71 9.50 5.71 5.80 6.94 3.09 2.38 1.22 1.75 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 4.44% 3.78% 5.03% 5.38% 4.70% 6.21% 7.56% 4.21% 3.33% 2.70% 5.53% PAT Growth 132.73% 24.80% -8.32% 66.37% -1.55% -16.43% 124.60% 29.83% 95.08% -30.29% EPS 8.07 4.57 3.66 3.99 2.40 2.44 2.92 1.30 1.00 0.51 0.74

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 106.71 76.74 68.03 58.52 52.81 47.01 36.40 29.64 14.99 14.06 Share Capital 23.71 22.81 22.81 22.81 22.81 22.81 20.23 17.65 12.48 12.48 Total Reserves 77.80 53.93 45.21 35.71 30.00 24.20 14.94 9.53 2.51 1.58 Non-Current Liabilities 1.43 0.25 1.04 1.60 2.37 0.00 0.01 0.26 0.38 -0.07 Secured Loans 1.16 0.09 1.09 1.61 2.36 0.00 0.01 0.27 0.41 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 0.31 0.21 0.06 0.06 0.05 0.00 0.00 0.00 0.00 0.00 Current Liabilities 25.55 32.34 36.80 27.73 11.65 11.73 12.54 7.46 9.59 4.53 Trade Payables 0.67 7.62 3.18 1.26 0.50 0.42 0.65 0.69 0.09 0.00 Other Current Liabilities 0.78 1.37 1.26 1.17 0.40 0.15 0.17 0.08 0.15 0.03 Short Term Borrowings 23.09 22.51 31.21 24.92 10.58 10.21 11.50 6.70 9.35 4.31 Short Term Provisions 1.01 0.84 1.15 0.37 0.17 0.94 0.22 0.00 0.00 0.19 Total Liabilities 133.69 109.33 105.87 87.85 66.83 58.74 48.95 37.36 24.96 18.52 Net Block 6.31 5.07 1.45 0.77 0.75 0.91 1.03 1.16 1.07 0.46 Gross Block 8.75 6.70 2.71 1.78 1.56 1.53 1.46 1.41 1.15 0.69 Accumulated Depreciation 2.44 1.63 1.27 1.01 0.82 0.62 0.43 0.25 0.08 0.23 Non Current Assets 7.42 6.21 4.31 4.14 3.53 3.49 3.82 3.96 4.05 3.18 Capital Work in Progress 0.00 0.00 2.41 0.60 0.02 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 0.32 0.15 Long Term Loans & Adv. 1.09 1.13 0.43 2.74 2.74 2.52 2.71 2.71 2.66 2.57 Other Non Current Assets 0.02 0.02 0.02 0.02 0.02 0.06 0.08 0.09 0.00 0.00 Current Assets 126.27 103.12 101.56 83.71 63.30 55.24 45.13 33.40 20.91 15.33 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 Inventories 53.21 50.40 50.81 45.69 27.73 21.03 24.23 12.03 10.39 6.48 Sundry Debtors 69.44 47.84 44.32 34.25 29.10 30.81 19.81 18.83 8.65 7.79 Cash & Bank 1.33 2.86 3.88 0.05 1.64 0.08 0.06 2.08 0.03 0.06 Other Current Assets 2.29 0.47 0.62 0.55 4.83 3.32 1.02 0.46 1.85 0.97 Short Term Loans & Adv. 1.76 1.55 1.93 3.18 4.25 2.24 0.00 0.02 0.00 0.00 Net Current Assets 100.72 70.78 64.76 55.99 51.66 43.52 32.59 25.93 11.32 10.81 Total Assets 133.69 109.33 105.87 87.85 66.83 58.73 48.95 37.36 24.96 18.51

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -17.88 11.66 2.22 -14.43 -0.84 -1.74 -9.46 -6.80 -4.64 -1.16 PBT 14.68 11.89 12.84 7.79 7.82 9.40 4.03 3.01 1.66 2.16 Adjustment 2.50 1.85 1.84 0.85 0.52 0.75 0.89 0.54 -0.10 -0.69 Changes in Working Capital -31.32 1.53 -9.86 -21.15 -6.36 -10.14 -13.70 -9.71 -5.60 -2.06 Cash after chg. in Working capital -14.14 15.28 4.81 -12.51 1.97 0.01 -8.78 -6.17 -4.04 -0.60 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.16 Tax Paid -3.74 -3.62 -2.59 -1.91 -2.82 -1.75 -0.68 -0.64 -0.61 -0.40 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 -2.04 -1.57 -2.56 -0.56 0.19 0.26 0.19 0.01 -0.33 1.09 Net Fixed Assets -2.05 -1.58 -2.74 -0.80 -0.05 -0.07 -0.05 -0.26 -0.46 -0.06 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -0.14 0.26 Others 0.01 0.01 0.18 0.24 0.24 0.33 0.24 -0.05 0.27 0.89 Cash from Financing Activity 18.40 -11.12 4.17 13.38 2.22 1.51 7.25 8.85 4.94 0.00 Net Cash Inflow / Outflow -1.53 -1.02 3.84 -1.60 1.57 0.02 -2.02 2.05 -0.03 -0.07 Opening Cash & Equivalents 2.86 3.88 0.05 1.64 0.08 0.06 2.08 0.03 0.06 0.13 Closing Cash & Equivalent 1.33 2.86 3.88 0.05 1.64 0.08 0.06 2.08 0.03 0.06

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 43.94 34.49 30.53 26.22 23.62 20.99 17.69 15.65 12.15 11.35 ROA 8.94% 8.10% 9.81% 7.39% 9.24% 12.88% 7.17% 7.64% 5.59% 11.29% ROE 12.30% 12.17% 15.21% 10.41% 11.81% 17.21% 10.18% 11.72% 8.85% 14.14% ROCE 14.14% 13.29% 15.63% 11.47% 13.67% 19.55% 11.81% 11.88% 10.08% 15.11% Fixed Asset Turnover 37.18 36.80 78.70 72.76 60.39 61.29 51.11 56.12 49.71 47.90 Receivable days 74.53 97.12 81.14 95.12 117.14 100.71 96.07 69.92 65.79 61.76 Inventory Days 65.84 106.66 99.65 110.25 95.35 90.05 90.14 57.03 67.53 70.64 Payable days 5.77 12.76 5.08 2.90 1.99 2.45 3.03 2.04 0.35 0.59 Cash Conversion Cycle 134.60 191.03 175.71 202.48 210.50 188.31 183.17 124.91 132.98 131.81 Total Debt/Equity 0.24 0.31 0.49 0.47 0.25 0.22 0.33 0.26 0.65 0.31 Interest Cover 9.66 8.94 8.21 9.65 14.23 11.71 5.22 5.71 4.27 14.25

Top Investors:

vinay kumar agarwal

parvatinandan gold enterprises private limited

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