Nifty

:

22419.95

Sensex

:

73730.16

-150.40 (-0.67%)
-609.28 (-0.82%)

Login

Nifty
Sensex

:
:

22419.95
73730.16

-150.40 (-0.67%)
-609.28 (-0.82%)

Ashapuri Gold Ornament Ltd.

Trading

Rating :

59/99

BSE: 542579 | NSE: Not Listed

Watchlist

NSE BSE

13.18

26-Apr-2024

Open
High
Low
Previous Close

13.50
13.50
13.10
13.19

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

2306
125.31
16.27
6.11

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

439.31
59.16
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

441.07
N/A
3.17

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
12.35
10.35

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
28.06
-1.16

PAT CAGR (%)

10 Years
5 Years
3 Years

-
36.34
-11.13

P:E (Median)

8 Years
5 Years
3 Years

-
102.28
82.24

P:BV (Average)

8 Years
5 Years
3 Years

-
2.32
2.31

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
63.44
56.56

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 50.70 30.19 67.94% 49.97 34.52 44.76% 44.44 45.33 -1.96% 19.95 47.97 -58.41%
Expenses 47.39 29.83 58.87% 47.18 34.09 38.40% 41.81 44.48 -6.00% 19.19 46.01 -58.29%
EBITDA 3.32 0.35 848.57% 2.78 0.43 546.51% 2.63 0.85 209.41% 0.77 1.96 -60.71%
EBIDTM 6.54% 1.17% 5.57% 1.25% 5.91% 1.88% 3.85% 4.09%
Other Income 1.23 0.07 1,657.14% 0.42 0.03 1,300.00% 0.11 0.03 266.67% 0.16 0.05 220.00%
Interest 0.12 0.05 140.00% 0.11 0.08 37.50% 0.13 0.09 44.44% 0.08 0.10 -20.00%
Depreciation 0.26 0.30 -13.33% 0.23 0.26 -11.54% 0.22 0.25 -12.00% 0.21 0.24 -12.50%
PBT 4.16 0.08 5,100.00% 2.86 0.11 2,500.00% 2.39 0.54 342.59% 0.63 1.67 -62.28%
Tax 1.08 0.05 2,060.00% 0.78 0.02 3,800.00% 0.59 0.13 353.85% 0.16 0.42 -61.90%
PAT 3.08 0.03 10,166.67% 2.08 0.10 1,980.00% 1.80 0.41 339.02% 0.47 1.25 -62.40%
PATM 6.07% 0.08% 4.15% 0.28% 4.05% 0.91% 2.37% 2.61%
EPS 0.12 0.00 0 0.08 0.00 0 0.07 0.02 250.00% 0.02 0.05 -60.00%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 165.06 157.90 163.84 117.51 120.58 88.20 46.93 37.29 55.63 Net Sales Growth 4.46% -3.63% 39.43% -2.55% 36.71% 87.94% 25.85% -32.97% Cost Of Goods Sold 145.26 144.59 151.12 104.53 111.78 83.64 44.69 35.04 52.23 Gross Profit 19.80 13.31 12.72 12.98 8.81 4.56 2.25 2.25 3.40 GP Margin 11.99% 8.43% 7.76% 11.05% 7.31% 5.17% 4.79% 6.03% 6.11% Total Expenditure 155.57 154.25 158.60 113.64 120.27 87.14 46.30 36.86 55.02 Power & Fuel Cost - 0.19 0.11 0.08 0.04 0.02 0.02 0.02 0.02 % Of Sales - 0.12% 0.07% 0.07% 0.03% 0.02% 0.04% 0.05% 0.04% Employee Cost - 2.11 1.83 0.74 0.44 0.24 0.14 0.42 0.59 % Of Sales - 1.34% 1.12% 0.63% 0.36% 0.27% 0.30% 1.13% 1.06% Manufacturing Exp. - 3.46 2.93 6.46 5.08 2.05 0.76 0.92 1.61 % Of Sales - 2.19% 1.79% 5.50% 4.21% 2.32% 1.62% 2.47% 2.89% General & Admin Exp. - 2.96 2.03 1.56 2.50 0.91 0.58 0.35 0.39 % Of Sales - 1.87% 1.24% 1.33% 2.07% 1.03% 1.24% 0.94% 0.70% Selling & Distn. Exp. - 0.83 0.58 0.07 0.40 0.27 0.12 0.07 0.13 % Of Sales - 0.53% 0.35% 0.06% 0.33% 0.31% 0.26% 0.19% 0.23% Miscellaneous Exp. - 0.13 0.01 0.20 0.03 0.00 0.00 0.02 0.03 % Of Sales - 0.08% 0.01% 0.17% 0.02% 0% 0% 0.05% 0.05% EBITDA 9.50 3.65 5.24 3.87 0.31 1.06 0.63 0.43 0.61 EBITDA Margin 5.76% 2.31% 3.20% 3.29% 0.26% 1.20% 1.34% 1.15% 1.10% Other Income 1.92 0.13 0.11 0.09 0.74 0.00 0.00 0.01 0.00 Interest 0.44 0.34 0.13 0.02 0.03 0.43 0.44 0.33 0.43 Depreciation 0.92 1.04 1.12 0.54 0.38 0.12 0.08 0.06 0.08 PBT 10.04 2.40 4.11 3.40 0.64 0.52 0.11 0.05 0.09 Tax 2.61 0.61 1.04 0.85 0.16 0.14 0.03 0.01 0.03 Tax Rate 26.00% 25.42% 25.30% 25.00% 25.00% 26.92% 27.27% 20.00% 33.33% PAT 7.43 1.79 3.07 2.55 0.47 0.38 0.07 0.04 0.06 PAT before Minority Interest 7.43 1.79 3.07 2.55 0.47 0.38 0.07 0.04 0.06 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.50% 1.13% 1.87% 2.17% 0.39% 0.43% 0.15% 0.11% 0.11% PAT Growth 315.08% -41.69% 20.39% 442.55% 23.68% 442.86% 75.00% -33.33% EPS 0.30 0.07 0.12 0.10 0.02 0.02 0.00 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 82.53 80.74 77.68 44.98 44.86 6.60 6.53 6.45 Share Capital 25.00 25.00 25.00 21.29 21.29 0.10 0.10 0.06 Total Reserves 57.53 55.74 52.68 23.68 23.57 6.50 6.43 6.39 Non-Current Liabilities -0.02 -0.10 -0.03 0.09 0.23 3.33 -0.05 -0.04 Secured Loans 0.13 0.00 0.04 0.15 0.25 0.35 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 3.01 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 8.05 6.68 2.56 3.24 1.51 4.58 9.05 10.39 Trade Payables 0.23 0.13 0.11 0.81 1.07 2.78 3.13 2.12 Other Current Liabilities 0.34 0.97 1.17 0.75 0.18 0.25 0.12 0.19 Short Term Borrowings 6.69 4.29 0.00 0.00 0.00 1.46 5.77 8.03 Short Term Provisions 0.79 1.29 1.29 1.68 0.26 0.08 0.03 0.05 Total Liabilities 90.56 87.32 80.21 48.31 46.60 14.51 15.53 16.80 Net Block 7.58 8.20 7.96 3.12 2.73 0.64 0.11 0.16 Gross Block 10.24 9.82 8.47 4.14 3.37 1.13 0.59 0.59 Accumulated Depreciation 2.66 1.62 0.51 1.02 0.64 0.49 0.48 0.42 Non Current Assets 9.74 10.48 10.27 6.05 4.52 0.64 0.11 0.16 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.65 0.77 0.53 2.91 1.48 0.00 0.00 0.00 Long Term Loans & Adv. 1.51 1.51 1.77 0.02 0.32 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 80.83 76.85 69.95 42.26 42.08 13.87 15.42 16.64 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 62.28 52.21 35.43 27.28 21.66 12.60 15.14 14.41 Sundry Debtors 15.28 20.64 10.28 10.36 3.53 1.03 0.14 1.97 Cash & Bank 0.14 0.49 3.07 2.55 6.43 0.04 0.06 0.13 Other Current Assets 3.13 0.03 19.36 1.22 10.47 0.20 0.08 0.13 Short Term Loans & Adv. 2.92 3.47 1.81 0.85 0.59 0.20 0.08 0.12 Net Current Assets 72.78 70.17 67.38 39.02 40.57 9.29 6.37 6.24 Total Assets 90.57 87.33 80.22 48.31 46.60 14.51 15.53 16.80

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -2.38 -5.17 -25.15 -1.76 0.00 1.98 2.48 -1.23 PBT 2.40 4.11 3.40 0.64 0.00 0.11 0.05 0.09 Adjustment 1.28 1.45 0.63 0.14 0.00 0.52 0.38 0.51 Changes in Working Capital -4.99 -9.87 -28.97 -2.33 0.00 1.37 2.07 -1.78 Cash after chg. in Working capital -1.31 -4.31 -24.94 -1.56 0.00 2.00 2.51 -1.18 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.07 -0.86 -0.20 -0.21 0.00 -0.02 -0.03 -0.06 Other Direct Exp. Paid 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 Cash From Investing Activity -0.21 -1.59 -4.36 -2.07 0.00 -0.61 0.00 -0.01 Net Fixed Assets -0.42 -1.35 -4.33 -0.77 -2.24 -0.54 0.00 Net Investments 0.12 -0.24 2.38 -1.43 -1.48 0.00 0.00 Others 0.09 0.00 -2.41 0.13 3.72 -0.07 0.00 Cash from Financing Activity 2.24 4.18 30.02 -0.06 0.00 -1.39 -2.55 1.29 Net Cash Inflow / Outflow -0.35 -2.57 0.52 -3.89 0.00 -0.02 -0.07 0.06 Opening Cash & Equivalents 0.49 3.07 2.55 6.43 0.00 0.06 0.13 0.08 Closing Cash & Equivalent 0.14 0.49 3.07 2.55 0.00 0.04 0.06 0.13

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 2.78 3.23 31.07 21.12 21.07 660.28 652.98 1045.67 ROA 2.01% 3.66% 3.97% 1.00% 1.25% 0.49% 0.25% 0.38% ROE 2.19% 3.88% 4.16% 1.05% 1.48% 1.11% 0.61% 0.99% ROCE 3.14% 5.20% 5.56% 1.48% 3.33% 4.60% 2.84% 3.60% Fixed Asset Turnover 15.75 17.92 18.64 38.60 40.40 54.63 63.17 94.40 Receivable days 41.48 34.43 32.05 17.49 9.17 4.57 10.32 12.90 Inventory Days 132.23 97.61 97.35 61.63 68.89 107.83 144.58 94.52 Payable days 0.44 0.28 1.60 3.06 7.34 24.80 25.68 13.56 Cash Conversion Cycle 173.27 131.76 127.80 76.06 70.73 87.61 129.23 93.87 Total Debt/Equity 0.08 0.05 0.00 0.01 0.01 0.74 0.88 1.24 Interest Cover 8.12 33.86 162.87 23.02 2.21 1.24 1.16 1.21

Top Investors:

jyotika deepak shenoy

venkatesh bhaskar shenoy

drashti laxmikant solanki

s s k scripts private limited

elara india opportunities fund limited

interactive financial services limited

vespera fund limited

beeline broking limited

seven hill industries limited

keya vimal salot

Annual Reports:

News Update:

Ashapuri Gold - Quarterly Results
10th Apr 2024, 17:48 PM

Read More
Ashapuri Gold Ornament bags orders worth Rs 20 crore
12th Feb 2024, 10:50 AM

The orders are for supply of Antique Gold Jewellery
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