Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Sky Gold Ltd.

Diamond & Jewellery

Rating :

76/99

BSE: 541967 | NSE: SKYGOLD

Watchlist

NSE BSE

1062.80

19-Apr-2024

Open
High
Low
Previous Close

1094.00
1109.00
1030.00
1074.80

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

6798
72.48
1299.35
247.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,422.21
43.16
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,597.20
0.09%
6.21

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

28.20
7.42
13.19

EBITDA CAGR (%)

10 Years
5 Years
3 Years

26.10
28.87
28.30

PAT CAGR (%)

10 Years
5 Years
3 Years

40.07
43.58
56.99

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 460.44 267.43 72.17% 395.97 303.73 30.37% 375.70 312.72 20.14% 269.92 217.72 23.98%
Expenses 442.40 255.28 73.30% 380.72 299.34 27.19% 357.06 304.63 17.21% 258.24 208.33 23.96%
EBITDA 18.04 12.15 48.48% 15.25 4.39 247.38% 18.64 8.09 130.41% 11.68 9.39 24.39%
EBIDTM 3.92% 4.54% 3.85% 1.45% 4.96% 2.59% 4.33% 4.31%
Other Income 0.46 0.14 228.57% 0.89 0.38 134.21% 0.82 0.22 272.73% 0.22 -2.10 -
Interest 4.74 3.12 51.92% 5.01 2.47 102.83% 4.16 1.59 161.64% 3.63 2.18 66.51%
Depreciation 1.80 0.35 414.29% 1.39 0.38 265.79% 1.03 0.32 221.88% 0.38 0.32 18.75%
PBT 11.96 8.81 35.75% 9.75 1.92 407.81% 14.26 6.40 122.81% 7.90 4.80 64.58%
Tax 3.02 2.47 22.27% 2.48 1.03 140.78% 3.59 1.11 223.42% 1.82 0.91 100.00%
PAT 8.93 6.35 40.63% 7.27 0.89 716.85% 10.67 5.29 101.70% 6.08 3.89 56.30%
PATM 1.94% 2.37% 1.84% 0.29% 2.84% 1.69% 2.25% 1.79%
EPS 6.77 4.81 40.75% 5.50 0.68 708.82% 8.08 4.01 101.50% 4.61 2.95 56.27%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 460.44 267.43 72.17% 395.97 303.73 30.37% 375.70 312.72 20.14% 269.92 217.72 23.98%
Expenses 442.40 255.28 73.30% 380.72 299.34 27.19% 357.06 304.63 17.21% 258.24 208.33 23.96%
EBITDA 18.04 12.15 48.48% 15.25 4.39 247.38% 18.64 8.09 130.41% 11.68 9.39 24.39%
EBIDTM 3.92% 4.54% 3.85% 1.45% 4.96% 2.59% 4.33% 4.31%
Other Income 0.46 0.14 228.57% 0.89 0.38 134.21% 0.82 0.22 272.73% 0.22 -2.10 -
Interest 4.74 3.12 51.92% 5.01 2.47 102.83% 4.16 1.59 161.64% 3.63 2.18 66.51%
Depreciation 1.80 0.35 414.29% 1.39 0.38 265.79% 1.03 0.32 221.88% 0.38 0.32 18.75%
PBT 11.96 8.81 35.75% 9.75 1.92 407.81% 14.26 6.40 122.81% 7.90 4.80 64.58%
Tax 3.02 2.47 22.27% 2.48 1.03 140.78% 3.59 1.11 223.42% 1.82 0.91 100.00%
PAT 8.93 6.35 40.63% 7.27 0.89 716.85% 10.67 5.29 101.70% 6.08 3.89 56.30%
PATM 1.94% 2.37% 1.84% 0.29% 2.84% 1.69% 2.25% 1.79%
EPS 6.76 5.91 14.38% 6.76 0.83 714.46% 9.93 4.92 101.83% 5.66 3.62 56.35%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 1,502.03 1,153.80 785.58 795.54 721.89 806.84 548.86 164.41 183.31 127.77 96.25 Net Sales Growth 36.35% 46.87% -1.25% 10.20% -10.53% 47.00% 233.84% -10.31% 43.47% 32.75% Cost Of Goods Sold 1,416.32 1,104.04 757.13 780.00 694.31 784.45 532.41 157.59 176.31 121.96 91.43 Gross Profit 85.71 49.76 28.45 15.54 27.57 22.39 16.45 6.82 7.00 5.81 4.82 GP Margin 5.71% 4.31% 3.62% 1.95% 3.82% 2.78% 3.00% 4.15% 3.82% 4.55% 5.01% Total Expenditure 1,438.42 1,117.19 765.29 785.01 708.97 796.54 541.19 159.83 178.68 123.48 92.65 Power & Fuel Cost - 0.57 0.36 0.16 0.28 0.23 0.14 0.00 0.00 0.00 0.00 % Of Sales - 0.05% 0.05% 0.02% 0.04% 0.03% 0.03% 0% 0% 0% 0% Employee Cost - 4.53 2.35 1.78 2.56 2.05 0.86 1.04 1.12 0.96 0.72 % Of Sales - 0.39% 0.30% 0.22% 0.35% 0.25% 0.16% 0.63% 0.61% 0.75% 0.75% Manufacturing Exp. - 3.33 3.06 0.85 8.56 6.27 5.47 0.00 0.00 0.00 0.00 % Of Sales - 0.29% 0.39% 0.11% 1.19% 0.78% 1.00% 0% 0% 0% 0% General & Admin Exp. - 2.97 1.60 1.76 2.24 2.26 1.45 1.20 1.25 0.55 0.50 % Of Sales - 0.26% 0.20% 0.22% 0.31% 0.28% 0.26% 0.73% 0.68% 0.43% 0.52% Selling & Distn. Exp. - 1.37 0.47 0.28 1.00 1.24 0.86 0.00 0.00 0.00 0.00 % Of Sales - 0.12% 0.06% 0.04% 0.14% 0.15% 0.16% 0% 0% 0% 0% Miscellaneous Exp. - 0.39 0.34 0.18 0.02 0.03 0.01 0.00 0.00 0.00 0.00 % Of Sales - 0.03% 0.04% 0.02% 0.00% 0.00% 0.00% 0% 0% 0% 0% EBITDA 63.61 36.61 20.29 10.53 12.92 10.30 7.67 4.58 4.63 4.29 3.60 EBITDA Margin 4.23% 3.17% 2.58% 1.32% 1.79% 1.28% 1.40% 2.79% 2.53% 3.36% 3.74% Other Income 2.39 0.96 10.56 2.36 1.19 0.61 0.03 0.00 0.00 0.00 0.00 Interest 17.54 11.11 8.02 6.39 6.09 5.91 3.42 2.85 2.98 2.95 2.55 Depreciation 4.60 1.42 1.12 0.44 0.47 0.52 0.34 0.30 0.22 0.11 0.10 PBT 43.87 25.03 21.71 6.06 7.54 4.48 3.94 1.43 1.44 1.24 0.95 Tax 10.91 6.42 4.76 1.25 1.72 1.43 1.32 0.50 0.50 0.42 0.31 Tax Rate 24.87% 25.65% 21.93% 20.63% 22.81% 31.92% 33.50% 34.97% 34.72% 33.87% 32.63% PAT 32.95 18.61 16.95 4.81 5.82 3.05 2.63 0.94 0.94 0.82 0.64 PAT before Minority Interest 32.95 18.61 16.95 4.81 5.82 3.05 2.63 0.94 0.94 0.82 0.64 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 2.19% 1.61% 2.16% 0.60% 0.81% 0.38% 0.48% 0.57% 0.51% 0.64% 0.66% PAT Growth 100.67% 9.79% 252.39% -17.35% 90.82% 15.97% 179.79% 0.00% 14.63% 28.12% EPS 24.96 14.10 12.84 3.64 4.41 2.31 1.99 0.71 0.71 0.62 0.48

Description TTM Mar 23 Mar 22
Net Sales 1,502.03 1,153.80 785.58 Net Sales Growth 36.35% 46.87% Cost Of Goods Sold 1,416.32 1,104.04 757.13 Gross Profit 85.71 49.76 28.45 GP Margin 5.71% 4.31% 3.62% Total Expenditure 1,438.42 1,117.19 765.29 Power & Fuel Cost - 0.57 0.36 % Of Sales - 0.05% 0.05% Employee Cost - 4.53 2.35 % Of Sales - 0.39% 0.30% Manufacturing Exp. - 3.33 3.06 % Of Sales - 0.29% 0.39% General & Admin Exp. - 2.97 1.60 % Of Sales - 0.26% 0.20% Selling & Distn. Exp. - 1.37 0.47 % Of Sales - 0.12% 0.06% Miscellaneous Exp. - 0.39 0.34 % Of Sales - 0.03% 0.04% EBITDA 63.61 36.61 20.29 EBITDA Margin 4.23% 3.17% 2.58% Other Income 2.39 0.96 10.56 Interest 17.54 11.11 8.02 Depreciation 4.60 1.42 1.12 PBT 43.87 25.03 21.71 Tax 10.91 6.42 4.76 Tax Rate 24.87% 25.65% 21.93% PAT 32.95 18.61 16.95 PAT before Minority Interest 32.95 18.61 16.95 Minority Interest 0.00 0.00 0.00 PAT Margin 2.19% 1.61% 2.16% PAT Growth 100.67% 9.79% EPS 24.96 14.10 12.84

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 98.13 76.74 52.27 47.46 41.64 13.48 10.85 9.91 7.89 7.15 Share Capital 10.74 5.37 5.37 5.37 5.37 3.95 0.99 0.99 0.87 0.87 Total Reserves 87.39 71.37 46.90 42.08 36.27 9.53 9.87 8.93 7.02 6.28 Non-Current Liabilities 19.11 20.69 7.37 0.20 0.10 0.10 5.29 3.03 3.05 3.04 Secured Loans 14.78 17.40 7.18 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 5.25 2.95 2.95 2.95 Long Term Provisions 0.78 0.65 0.45 0.39 0.30 0.18 0.10 0.10 0.10 0.06 Current Liabilities 134.95 77.73 66.39 61.18 49.60 52.58 20.76 21.90 18.21 16.29 Trade Payables 1.48 1.41 0.06 1.04 0.12 0.03 0.16 0.22 0.08 0.12 Other Current Liabilities 3.69 2.72 0.74 0.92 0.02 0.03 0.00 0.00 0.00 0.00 Short Term Borrowings 128.53 72.05 65.50 58.57 48.97 51.83 20.23 21.14 17.86 15.97 Short Term Provisions 1.25 1.55 0.09 0.65 0.49 0.70 0.37 0.54 0.27 0.21 Total Liabilities 252.19 175.16 126.03 108.84 91.34 66.16 36.90 34.84 29.15 26.48 Net Block 6.70 5.75 5.06 2.69 2.89 2.99 1.22 1.04 0.56 0.60 Gross Block 11.97 9.59 7.80 5.07 4.81 4.38 2.27 1.80 1.10 0.95 Accumulated Depreciation 5.27 3.85 2.74 2.38 1.91 1.39 1.06 0.76 0.54 0.35 Non Current Assets 78.55 53.29 30.29 24.88 13.91 4.01 2.82 1.04 0.56 0.60 Capital Work in Progress 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 68.26 45.02 25.23 22.19 11.02 1.02 1.60 0.00 0.00 0.00 Long Term Loans & Adv. 0.89 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 173.64 121.87 95.74 83.95 77.42 62.14 34.09 33.80 28.59 25.88 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 85.23 74.38 68.31 33.92 42.32 24.86 18.96 0.88 13.53 4.48 Sundry Debtors 67.03 43.49 23.44 46.59 30.29 29.55 14.50 32.62 14.62 20.87 Cash & Bank 18.38 1.38 0.41 0.38 1.27 5.33 0.15 0.01 0.19 0.37 Other Current Assets 3.00 0.08 3.21 2.18 3.54 2.41 0.48 0.30 0.25 0.15 Short Term Loans & Adv. 2.41 2.53 0.37 0.88 1.02 1.03 0.06 0.11 0.07 0.04 Net Current Assets 38.70 44.14 29.35 22.77 27.82 9.56 13.33 11.90 10.38 9.59 Total Assets 252.19 175.16 126.03 108.83 91.33 66.15 36.91 34.84 29.15 26.48

Description Mar 23 Mar 22
Shareholder's Funds 98.13 76.74 Share Capital 10.74 5.37 Total Reserves 87.39 71.37 Non-Current Liabilities 19.11 20.69 Secured Loans 14.78 17.40 Unsecured Loans 0.00 0.00 Long Term Provisions 0.78 0.65 Current Liabilities 134.95 77.73 Trade Payables 1.48 1.41 Other Current Liabilities 3.69 2.72 Short Term Borrowings 128.53 72.05 Short Term Provisions 1.25 1.55 Total Liabilities 252.19 175.16 Net Block 6.70 5.75 Gross Block 11.97 9.59 Accumulated Depreciation 5.27 3.85 Non Current Assets 78.55 53.29 Capital Work in Progress 0.07 0.00 Non Current Investment 68.26 45.02 Long Term Loans & Adv. 0.89 0.07 Other Non Current Assets 0.17 0.00 Current Assets 173.64 121.87 Current Investments 0.00 0.00 Inventories 85.23 74.38 Sundry Debtors 67.03 43.49 Cash & Bank 18.38 1.38 Other Current Assets 3.00 0.08 Short Term Loans & Adv. 2.41 2.53 Net Current Assets 38.70 44.14 Total Assets 252.19 175.16

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -6.48 -7.22 -4.98 15.26 -13.25 9.80 3.24 -1.26 0.97 2.10 PBT 25.03 21.71 6.06 7.54 4.48 3.94 1.43 1.44 1.24 0.95 Adjustment 10.94 -1.80 4.26 5.21 6.01 3.31 2.72 2.80 3.00 2.65 Changes in Working Capital -35.30 -23.87 -13.37 3.90 -22.20 3.90 -0.39 -4.98 -2.83 -1.18 Cash after chg. in Working capital 0.66 -3.96 -3.05 16.65 -11.71 11.14 3.77 -0.74 1.41 2.42 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -7.15 -3.26 -1.93 -1.38 -1.54 -1.35 -0.53 -0.53 -0.44 -0.33 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 -0.02 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -19.75 -2.29 -3.53 -10.58 -9.93 -2.10 -2.07 -0.70 -0.15 -0.17 Net Fixed Assets -2.45 -1.79 -2.73 -0.26 -0.43 -2.11 -0.47 -0.70 -0.15 Net Investments -23.24 -19.79 -3.04 -11.17 -10.00 0.58 -1.60 0.00 0.00 Others 5.94 19.29 2.24 0.85 0.50 -0.57 0.00 0.00 0.00 Cash from Financing Activity 43.23 10.48 8.53 -5.59 19.47 -3.11 -1.04 1.79 -1.00 -1.65 Net Cash Inflow / Outflow 17.00 0.97 0.02 -0.91 -3.72 4.58 0.14 -0.18 -0.18 0.27 Opening Cash & Equivalents 1.38 0.41 0.11 1.02 4.73 0.15 0.01 0.19 0.37 0.11 Closing Cash & Equivalent 18.38 1.38 0.13 0.11 1.02 4.73 0.15 0.01 0.19 0.37

Description Mar 23 Mar 22
Cash From Operating Activity -6.48 -7.22 PBT 25.03 21.71 Adjustment 10.94 -1.80 Changes in Working Capital -35.30 -23.87 Cash after chg. in Working capital 0.66 -3.96 Interest Paid 0.00 0.00 Tax Paid -7.15 -3.26 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -19.75 -2.29 Net Fixed Assets -2.45 Net Investments -23.24 Others 5.94 Cash from Financing Activity 43.23 10.48 Net Cash Inflow / Outflow 17.00 0.97 Opening Cash & Equivalents 1.38 0.41 Closing Cash & Equivalent 18.38 1.38

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 91.34 71.42 48.67 88.34 77.51 34.11 109.86 100.35 90.95 82.43 ROA 8.71% 11.26% 4.10% 5.81% 3.87% 5.10% 2.62% 2.94% 2.96% 2.40% ROE 21.28% 26.28% 9.65% 13.06% 11.06% 21.59% 9.05% 10.56% 10.94% 8.89% ROCE 17.54% 20.26% 10.75% 13.87% 13.32% 14.50% 12.18% 14.09% 15.28% 13.42% Fixed Asset Turnover 107.00 90.35 123.59 146.15 175.59 164.88 80.65 126.04 124.25 101.11 Receivable days 17.48 15.55 16.07 19.44 13.53 14.65 52.30 47.03 50.70 79.16 Inventory Days 25.24 33.14 23.45 19.27 15.20 14.57 22.02 14.35 25.73 17.00 Payable days 0.48 0.35 0.26 0.31 0.03 0.06 0.43 0.30 0.29 0.46 Cash Conversion Cycle 42.25 48.34 39.26 38.41 28.70 29.15 73.89 61.07 76.14 95.70 Total Debt/Equity 1.49 1.19 1.40 1.23 1.18 3.84 2.35 2.43 2.64 2.65 Interest Cover 3.25 3.71 1.95 2.24 1.76 2.15 1.50 1.48 1.42 1.37

Description Mar 23 Mar 22
Book Value (Rs.) 91.34 71.42 ROA 8.71% 9.68% ROE 21.28% 22.09% ROCE 17.54% 17.70% Fixed Asset Turnover 107.00 81.90 Receivable days 17.48 20.20 Inventory Days 25.24 34.55 Payable days 0.48 0.68 Cash Conversion Cycle 42.25 54.08 Total Debt/Equity 1.49 1.19 Interest Cover 3.25 3.71

Top Investors:

acron consultants llp

ashish kacholia

bengal finance and investment pvt ltd

siddharth sundar iyer

perundevi krishnan

Annual Reports:

News Update:

Sky Gold - Quarterly Results
27th Jan 2024, 13:17 PM

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