Nifty

:

26027.30

Sensex

:

85213.36

-19.65 (-0.08%)
-54.30 (-0.06%)

Login

Nifty
Sensex

:
:

26027.30
85213.36

-19.65 (-0.08%)
-54.30 (-0.06%)

Darshan Orna Ltd.

Diamond & Jewellery

Rating :

37/99

BSE: 539884 | NSE: Not Listed

Watchlist

NSE BSE

3.00

12-Dec-2025

Open
High
Low
Previous Close

3.01
3.03
2.95
3.01

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

28853
85972
3.03
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

30.02
50.71
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

34.61
N/A
0.85

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.55
29.22
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

24.57
55.18
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-23.89
-

P:E (Median)

8 Years
5 Years
3 Years

41.35
30.36
28.60

P:BV (Average)

8 Years
5 Years
3 Years

2.04
2.06
1.07

EV:EBITDA (Average)

8 Years
5 Years
3 Years

62.16
32.23
58.00

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 6.31 2.47 155.47% 14.78 8.42 75.53% 8.40 4.85 73.20% 2.40 10.97 -78.12%
Expenses 5.96 2.23 167.26% 14.50 8.26 75.54% 9.12 5.44 67.65% 2.26 10.88 -79.23%
EBITDA 0.36 0.24 50.00% 0.28 0.15 86.67% -0.71 -0.59 - 0.13 0.09 44.44%
EBIDTM 5.64% 9.72% 1.89% 1.83% -8.45% -12.16% 5.55% 0.80%
Other Income 0.00 0.04 -100.00% 0.00 0.00 0 0.78 1.98 -60.61% 0.00 0.29 -100.00%
Interest 0.02 0.02 0.00% 0.02 0.02 0.00% 0.02 0.00 0 0.01 0.02 -50.00%
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.34 0.26 30.77% 0.26 0.14 85.71% 0.05 1.38 -96.38% 0.12 0.36 -66.67%
Tax 0.10 0.04 150.00% 0.05 0.03 66.67% 0.01 0.08 -87.50% 0.02 0.02 0.00%
PAT 0.24 0.22 9.09% 0.21 0.10 110.00% 0.04 1.30 -96.92% 0.11 0.34 -67.65%
PATM 3.75% 8.87% 1.44% 1.22% 0.44% 26.88% 4.38% 3.05%
EPS 0.05 0.04 25.00% 0.04 0.02 100.00% 0.01 0.26 -96.15% 0.02 0.07 -71.43%

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 31.89 21.69 20.87 13.10 6.02 18.14 9.28 39.69 11.72 15.30 8.23 Net Sales Growth 19.39% 3.93% 59.31% 117.61% -66.81% 95.47% -76.62% 238.65% -23.40% 85.91% Cost Of Goods Sold 31.17 21.37 20.76 12.77 5.84 19.63 8.74 38.94 11.23 14.87 7.95 Gross Profit 0.72 0.32 0.10 0.33 0.18 -1.48 0.54 0.75 0.49 0.43 0.28 GP Margin 2.25% 1.48% 0.48% 2.52% 2.99% -8.16% 5.82% 1.89% 4.18% 2.81% 3.40% Total Expenditure 31.84 21.87 21.14 12.99 6.04 19.81 9.06 39.16 11.47 15.32 8.20 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.06 0.08 0.03 0.03 0.03 0.00 0.00 0.06 0.09 0.04 % Of Sales - 0.28% 0.38% 0.23% 0.50% 0.17% 0% 0% 0.51% 0.59% 0.49% Manufacturing Exp. - 0.02 0.02 0.01 0.03 0.05 0.07 0.09 0.00 0.32 0.15 % Of Sales - 0.09% 0.10% 0.08% 0.50% 0.28% 0.75% 0.23% 0% 2.09% 1.82% General & Admin Exp. - 0.15 0.22 0.18 0.14 0.09 0.17 0.07 0.12 0.04 0.06 % Of Sales - 0.69% 1.05% 1.37% 2.33% 0.50% 1.83% 0.18% 1.02% 0.26% 0.73% Selling & Distn. Exp. - 0.01 0.00 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.00 % Of Sales - 0.05% 0% 0% 0% 0% 0.11% 0.03% 0% 0% 0% Miscellaneous Exp. - 0.26 0.04 0.00 0.00 0.01 0.07 0.04 0.05 0.00 0.00 % Of Sales - 1.20% 0.19% 0% 0% 0.06% 0.75% 0.10% 0.43% 0% 0% EBITDA 0.06 -0.18 -0.27 0.11 -0.02 -1.67 0.22 0.53 0.25 -0.02 0.03 EBITDA Margin 0.19% -0.83% -1.29% 0.84% -0.33% -9.21% 2.37% 1.34% 2.13% -0.13% 0.36% Other Income 0.78 0.81 3.44 0.83 2.06 0.00 0.00 0.02 0.04 0.04 0.00 Interest 0.07 0.06 0.05 0.05 0.05 0.02 0.00 0.01 0.18 0.00 0.00 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.00 PBT 0.77 0.57 3.12 0.88 2.00 -1.68 0.21 0.53 0.10 0.01 0.03 Tax 0.18 0.10 0.45 0.09 0.15 0.00 0.06 0.15 0.03 0.00 0.00 Tax Rate 23.38% 17.54% 14.42% 10.23% 7.50% 0.00% 28.57% 60.00% 30.00% 0.00% 0.00% PAT 0.60 0.47 2.67 0.79 1.84 -1.68 0.15 0.10 0.07 0.00 0.02 PAT before Minority Interest 0.60 0.47 2.67 0.79 1.84 -1.68 0.15 0.10 0.07 0.00 0.02 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 1.88% 2.17% 12.79% 6.03% 30.56% -9.26% 1.62% 0.25% 0.60% 0% 0.24% PAT Growth -69.39% -82.40% 237.97% -57.07% - - 50.00% 42.86% 0 -100.00% EPS 0.12 0.09 0.53 0.16 0.37 -0.34 0.03 0.02 0.01 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 19.62 18.91 13.03 12.09 10.18 12.19 11.89 11.77 4.13 3.41 Share Capital 10.01 10.01 10.01 10.01 10.01 10.01 4.76 4.76 3.51 0.52 Total Reserves 9.62 8.91 3.03 2.09 0.17 2.18 7.12 7.00 0.62 2.89 Non-Current Liabilities 0.35 0.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.00 0.00 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 0.00 0.00 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 7.14 5.32 0.31 0.24 2.90 0.78 0.96 0.34 1.13 0.17 Trade Payables 0.23 0.15 0.21 0.08 2.75 0.66 0.25 0.15 0.01 0.01 Other Current Liabilities 0.02 0.93 0.01 0.00 0.00 0.00 0.07 0.11 0.86 0.16 Short Term Borrowings 6.31 3.69 0.00 0.00 0.00 0.00 0.35 0.01 0.25 0.00 Short Term Provisions 0.58 0.56 0.09 0.16 0.15 0.12 0.29 0.06 0.01 0.00 Total Liabilities 27.11 24.58 13.34 12.33 13.08 12.97 12.85 12.11 5.26 3.58 Net Block 0.00 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.03 Gross Block 0.05 0.05 0.04 0.04 0.04 0.04 0.04 0.03 0.03 0.03 Accumulated Depreciation 0.04 0.04 0.03 0.03 0.03 0.02 0.02 0.01 0.01 0.00 Non Current Assets 4.71 5.72 1.93 1.54 3.14 5.00 4.75 0.75 0.36 0.03 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 4.71 5.71 1.92 1.54 3.13 4.99 4.73 0.73 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.33 0.00 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 22.40 18.87 11.41 10.79 9.94 7.96 8.10 11.36 4.91 3.55 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 18.79 18.34 11.05 10.01 4.20 4.22 1.88 4.73 1.01 0.95 Sundry Debtors 2.57 0.00 0.31 0.54 5.02 3.40 5.81 6.13 3.45 2.05 Cash & Bank 0.49 0.03 -0.26 0.05 0.36 0.15 0.24 0.16 0.29 0.53 Other Current Assets 0.56 0.03 0.08 0.06 0.36 0.19 0.17 0.34 0.16 0.02 Short Term Loans & Adv. 0.53 0.46 0.22 0.12 0.27 0.08 0.13 0.09 0.01 0.02 Net Current Assets 15.26 13.55 11.10 10.55 7.04 7.18 7.14 11.02 3.78 3.38 Total Assets 27.11 24.59 13.34 12.33 13.08 12.96 12.85 12.11 5.27 3.58

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -1.54 11.57 -0.85 -3.99 -1.46 0.02 4.08 -6.73 -0.24 -2.87 PBT 0.57 3.12 0.88 2.00 -1.68 0.21 0.25 0.15 0.01 0.03 Adjustment -0.75 -3.39 -0.77 -2.01 0.02 0.00 0.04 0.01 0.01 0.00 Changes in Working Capital -1.26 12.28 -0.86 -3.82 0.21 -0.13 3.79 -6.88 -0.25 -2.90 Cash after chg. in Working capital -1.44 12.02 -0.76 -3.83 -1.46 0.09 4.08 -6.73 -0.24 -2.87 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.10 -0.45 -0.09 -0.16 0.00 -0.06 0.00 0.00 0.00 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 1.81 7.52 0.44 3.60 1.85 -0.26 -4.00 -0.94 0.00 -0.03 Net Fixed Assets 0.00 -0.01 0.00 0.00 0.00 0.00 -0.01 0.00 0.00 -0.03 Net Investments 1.00 -3.79 -0.38 1.59 1.86 -0.26 -4.00 -0.73 0.00 0.00 Others 0.81 11.32 0.82 2.01 -0.01 0.00 0.01 -0.21 0.00 0.00 Cash from Financing Activity 0.18 -18.96 0.10 0.08 -0.18 0.15 0.00 7.54 0.00 3.33 Net Cash Inflow / Outflow 0.45 0.13 -0.31 -0.31 0.21 -0.09 0.08 -0.13 -0.24 0.42 Opening Cash & Equivalents 0.03 -0.10 0.05 0.36 0.15 0.24 0.16 0.29 0.53 0.11 Closing Cash & Equivalent 0.49 0.03 -0.26 0.05 0.36 0.15 0.24 0.16 0.29 0.53

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 19.48 18.78 2.60 2.42 10.17 12.18 11.88 11.76 5.61 31.08 ROA 1.80% 14.09% 6.14% 14.49% -12.93% 1.16% 0.81% 0.84% 0.11% 1.18% ROE 2.42% 16.73% 6.28% 16.53% -15.06% 1.24% 0.85% 0.91% 0.12% 1.27% ROCE 2.59% 17.79% 7.41% 18.35% -14.91% 1.76% 2.16% 3.47% 0.18% 1.47% Fixed Asset Turnover 479.82 492.68 347.07 169.40 515.89 263.85 1180.73 365.45 476.96 256.52 Receivable days 43.30 0.00 11.94 168.51 84.69 181.20 54.92 149.22 65.61 45.99 Inventory Days 312.42 257.05 293.44 430.41 84.69 119.85 30.36 89.40 23.42 26.99 Payable days 3.25 3.16 4.13 88.13 31.48 14.80 2.03 2.01 0.24 0.42 Cash Conversion Cycle 352.47 253.88 301.25 510.79 137.90 286.25 83.25 236.60 88.79 72.56 Total Debt/Equity 0.32 0.20 0.00 0.00 0.00 0.00 0.03 0.00 0.06 0.00 Interest Cover 10.12 65.63 17.59 42.76 -101.03 97.75 30.77 1.56 4.31 66.43

Top Investors:

veeram vendors private limited

vivid mercantile limited

Annual Reports:

News Update:

Darshan Orna - Quarterly Results
15th Oct 2025, 00:00 AM

Read More

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