Nifty
:
15746.45
Sensex
:
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)
Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Goldiam International Ltd.

Diamond & Jewellery

Rating :
72/99

BSE: 526729 | NSE: GOLDIAM

NSE BSE
596.70
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  604.80
  •  606.80
  •  590.00
  •  597.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  61710
  •  369.80
  •  613.70
  •  105.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,325.28
  • 21.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,278.28
  • 0.84%
  • 2.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.27%
  • 1.39%
  • 28.46%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.31
  • 2.01
  • 4.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.63
  • 6.99
  • 11.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.72
  • 7.65
  • 32.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.46
  • 6.59
  • 6.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 0.76
  • 0.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.93
  • 5.08
  • 5.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
129.19
80.28
60.92%
156.70
96.35
62.64%
87.25
113.83
-23.35%
32.86
80.95
-59.41%
Expenses
108.17
85.90
25.93%
117.55
69.08
70.17%
72.82
104.74
-30.48%
29.36
68.25
-56.98%
EBITDA
21.02
-5.62
-
39.15
27.28
43.51%
14.42
9.09
58.64%
3.51
12.70
-72.36%
EBIDTM
16.27%
-7.00%
24.98%
28.31%
16.53%
7.99%
10.67%
15.68%
Other Income
2.56
9.79
-73.85%
1.99
4.63
-57.02%
1.01
5.12
-80.27%
1.66
2.61
-36.40%
Interest
0.14
0.15
-6.67%
0.07
0.00
0
0.04
0.42
-90.48%
0.06
0.53
-88.68%
Depreciation
1.30
0.54
140.74%
1.23
0.71
73.24%
0.55
0.68
-19.12%
0.54
0.56
-3.57%
PBT
22.20
3.48
537.93%
55.56
31.19
78.13%
14.84
13.11
13.20%
4.57
14.22
-67.86%
Tax
13.00
0.65
1,900.00%
10.82
8.76
23.52%
3.76
2.83
32.86%
2.51
4.48
-43.97%
PAT
9.20
2.83
225.09%
44.73
22.43
99.42%
11.09
10.28
7.88%
2.06
9.74
-78.85%
PATM
7.12%
3.53%
28.55%
23.28%
12.71%
9.03%
6.26%
12.04%
EPS
3.97
1.35
194.07%
17.58
9.84
78.66%
5.00
4.47
11.86%
0.98
4.79
-79.54%

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
406.00
364.51
446.38
318.61
314.96
330.03
321.56
313.84
265.67
245.26
239.09
Net Sales Growth
9.31%
-18.34%
40.10%
1.16%
-4.57%
2.63%
2.46%
18.13%
8.32%
2.58%
 
Cost Of Goods Sold
271.67
273.27
328.35
243.63
238.67
251.87
259.64
254.68
213.01
201.33
195.60
Gross Profit
134.33
91.24
118.04
74.98
76.28
78.16
61.92
59.16
52.66
43.94
43.48
GP Margin
33.08%
25.03%
26.44%
23.53%
24.22%
23.68%
19.26%
18.85%
19.82%
17.92%
18.19%
Total Expenditure
327.90
320.19
390.50
293.05
286.97
298.41
299.82
289.12
243.07
225.75
217.84
Power & Fuel Cost
-
1.18
1.39
1.47
1.40
1.52
1.36
1.35
1.14
1.04
1.07
% Of Sales
-
0.32%
0.31%
0.46%
0.44%
0.46%
0.42%
0.43%
0.43%
0.42%
0.45%
Employee Cost
-
13.28
13.68
12.20
11.56
6.67
5.91
5.34
4.00
4.15
3.51
% Of Sales
-
3.64%
3.06%
3.83%
3.67%
2.02%
1.84%
1.70%
1.51%
1.69%
1.47%
Manufacturing Exp.
-
12.71
14.94
12.01
11.18
11.14
11.03
10.41
10.71
3.90
4.21
% Of Sales
-
3.49%
3.35%
3.77%
3.55%
3.38%
3.43%
3.32%
4.03%
1.59%
1.76%
General & Admin Exp.
-
11.93
13.46
11.11
11.16
14.07
11.57
9.52
8.97
11.05
10.50
% Of Sales
-
3.27%
3.02%
3.49%
3.54%
4.26%
3.60%
3.03%
3.38%
4.51%
4.39%
Selling & Distn. Exp.
-
6.03
17.88
9.56
10.97
9.31
9.06
7.69
4.87
4.21
2.43
% Of Sales
-
1.65%
4.01%
3.00%
3.48%
2.82%
2.82%
2.45%
1.83%
1.72%
1.02%
Miscellaneous Exp.
-
1.80
0.81
3.07
2.03
3.84
1.24
0.12
0.36
0.07
2.43
% Of Sales
-
0.49%
0.18%
0.96%
0.64%
1.16%
0.39%
0.04%
0.14%
0.03%
0.21%
EBITDA
78.10
44.32
55.88
25.56
27.99
31.62
21.74
24.72
22.60
19.51
21.25
EBITDA Margin
19.24%
12.16%
12.52%
8.02%
8.89%
9.58%
6.76%
7.88%
8.51%
7.95%
8.89%
Other Income
7.22
22.14
17.80
11.77
8.33
15.25
12.41
5.91
5.20
7.99
5.13
Interest
0.31
1.97
2.86
2.06
2.56
2.38
3.02
4.20
4.06
4.19
3.73
Depreciation
3.62
2.48
2.69
2.54
2.56
2.67
3.39
2.43
2.05
2.10
2.30
PBT
97.17
62.00
68.12
32.73
31.19
41.82
27.74
24.01
21.69
21.21
20.34
Tax
30.09
16.72
21.53
12.52
10.51
8.81
6.65
6.50
6.90
4.71
2.04
Tax Rate
30.97%
26.97%
31.61%
38.25%
33.70%
21.07%
23.33%
27.07%
26.51%
23.00%
10.09%
PAT
67.08
46.99
49.74
20.36
20.36
32.50
21.25
17.07
18.66
15.23
18.59
PAT before Minority Interest
61.00
45.29
46.59
20.21
20.67
33.01
21.85
17.51
19.13
15.77
18.18
Minority Interest
-6.08
1.70
3.15
0.15
-0.31
-0.51
-0.60
-0.44
-0.47
-0.54
0.41
PAT Margin
16.52%
12.89%
11.14%
6.39%
6.46%
9.85%
6.61%
5.44%
7.02%
6.21%
7.78%
PAT Growth
48.14%
-5.53%
144.30%
0.00%
-37.35%
52.94%
24.49%
-8.52%
22.52%
-18.07%
 
EPS
30.22
21.17
22.41
9.17
9.17
14.64
9.57
7.69
8.41
6.86
8.37

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
410.02
384.06
356.20
330.20
280.69
256.04
237.76
223.73
209.16
197.11
Share Capital
22.17
22.97
24.95
24.95
24.95
24.95
24.95
24.95
24.95
24.95
Total Reserves
387.84
361.10
331.26
305.25
255.74
231.10
212.81
198.79
184.22
172.16
Non-Current Liabilities
-2.28
-2.22
-1.87
-1.49
0.77
0.89
0.90
0.88
-0.86
4.76
Secured Loans
0.00
0.00
0.00
0.01
0.06
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
6.00
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
89.17
84.86
115.63
105.03
126.48
162.48
164.03
171.54
128.59
88.95
Trade Payables
71.60
47.41
71.98
68.58
70.61
71.07
75.77
63.85
55.00
42.36
Other Current Liabilities
4.33
3.22
2.08
3.21
3.24
2.41
5.14
5.09
2.27
2.59
Short Term Borrowings
7.57
26.05
36.74
30.90
47.65
82.49
77.52
99.63
69.44
43.67
Short Term Provisions
5.66
8.18
4.84
2.34
4.99
6.52
5.60
2.97
1.89
0.34
Total Liabilities
502.29
475.17
481.59
446.70
421.56
432.85
416.63
409.92
350.65
305.83
Net Block
20.08
20.72
20.92
22.00
22.62
22.65
26.33
26.48
16.79
18.65
Gross Block
48.74
47.51
46.11
45.50
43.87
42.56
50.96
49.15
39.65
40.21
Accumulated Depreciation
28.66
26.79
25.19
23.50
21.25
19.91
24.63
22.67
22.85
21.56
Non Current Assets
73.56
71.89
48.71
65.90
62.11
62.12
44.44
47.05
36.46
33.57
Capital Work in Progress
0.01
0.01
0.01
1.84
1.65
1.50
0.33
0.15
0.00
0.00
Non Current Investment
51.69
49.80
25.71
40.87
37.47
37.40
16.59
19.34
18.63
14.22
Long Term Loans & Adv.
1.78
1.36
2.07
1.19
0.37
0.56
1.19
1.08
1.04
0.70
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
428.72
403.29
432.89
380.80
359.45
370.74
372.18
362.84
314.15
272.21
Current Investments
153.36
119.06
121.87
122.57
77.42
77.74
92.30
100.25
78.21
59.17
Inventories
93.47
106.01
138.75
133.57
102.18
113.92
136.18
110.04
97.43
97.23
Sundry Debtors
99.62
84.61
109.82
95.22
116.38
136.75
123.09
124.72
104.30
100.35
Cash & Bank
54.57
63.60
29.32
13.47
43.23
20.87
7.21
18.92
24.84
6.36
Other Current Assets
27.70
0.19
0.72
0.55
20.24
21.46
13.41
8.92
9.37
9.10
Short Term Loans & Adv.
27.56
29.82
32.41
15.42
15.31
16.82
9.32
6.34
7.19
6.18
Net Current Assets
339.56
318.43
317.26
275.76
232.96
208.26
208.16
191.31
185.56
183.26
Total Assets
502.28
475.18
481.60
446.70
421.56
432.86
416.62
409.92
350.65
305.83

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
67.32
86.22
-14.78
13.33
58.93
15.12
1.30
-1.67
21.68
-21.75
PBT
63.62
71.13
33.01
30.88
41.82
28.50
24.01
26.03
20.48
20.22
Adjustment
-8.51
-6.90
-1.93
7.99
-7.45
0.09
0.65
-2.59
-2.49
0.85
Changes in Working Capital
26.62
39.70
-35.01
-14.08
33.40
-5.76
-17.49
-20.57
7.76
-37.58
Cash after chg. in Working capital
81.73
103.94
-3.92
24.78
67.77
22.82
7.17
2.87
25.75
-16.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.41
-17.72
-10.86
-11.45
-8.85
-7.70
-5.86
-4.54
-4.07
-2.57
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
-24.07
-10.65
26.66
-16.48
8.73
-1.05
13.70
-26.82
-17.15
5.52
Net Fixed Assets
-1.32
-1.46
2.30
-1.56
-0.65
7.29
-1.70
-9.49
-0.82
-0.85
Net Investments
-20.91
-2.21
15.93
-33.99
-1.82
-8.21
9.48
-13.46
-8.18
3.61
Others
-1.84
-6.98
8.43
19.07
11.20
-0.13
5.92
-3.87
-8.15
2.76
Cash from Financing Activity
-52.27
-41.29
3.97
-26.59
-45.30
-0.32
-26.75
22.79
13.69
13.27
Net Cash Inflow / Outflow
-9.03
34.28
15.85
-29.73
22.36
13.76
-11.74
-5.70
18.22
-2.96
Opening Cash & Equivalents
63.60
29.32
13.47
43.20
20.87
7.11
18.85
24.55
6.33
9.29
Closing Cash & Equivalent
54.57
63.60
29.32
13.47
43.23
20.87
7.11
18.85
24.55
6.33

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.)
184.90
167.23
142.79
132.36
112.52
102.64
95.31
89.67
83.83
78.99
ROA
9.27%
9.74%
4.35%
4.76%
7.73%
5.14%
4.24%
5.03%
4.81%
6.24%
ROE
11.41%
12.59%
5.89%
6.77%
12.30%
8.85%
7.59%
8.84%
7.77%
9.62%
ROCE
15.46%
17.68%
9.23%
9.79%
13.26%
9.64%
8.83%
10.00%
9.40%
10.43%
Fixed Asset Turnover
7.57
9.54
6.96
7.05
7.64
6.88
6.27
5.98
6.14
5.99
Receivable days
92.24
79.49
117.45
122.61
139.98
147.47
144.10
157.33
152.28
135.06
Inventory Days
99.88
100.07
155.98
136.60
119.50
141.94
143.18
142.52
144.84
140.01
Payable days
73.13
59.11
88.74
81.01
92.42
77.64
82.79
89.18
82.30
72.40
Cash Conversion Cycle
118.98
120.45
184.69
178.20
167.06
211.78
204.49
210.67
214.82
202.67
Total Debt/Equity
0.02
0.07
0.10
0.09
0.17
0.32
0.33
0.45
0.33
0.25
Interest Cover
32.51
24.78
16.90
13.16
18.54
10.44
6.72
7.41
5.88
6.42

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Goldiam International bags confirmed additional export orders worth Rs 40 crore
    28th Jun 2021, 11:45 AM

    Further the aforesaid order will be delivered within 4 months

    Read More
  • Goldiam International bags additional export orders worth Rs 75 crore
    7th Jun 2021, 11:40 AM

    Further the aforesaid order will be delivered within 4 months

    Read More
  • Goldiam International completes additional acquisition of 37% in Eco-Friendly Diamonds LLP
    2nd Jun 2021, 16:26 PM

    The company has invested Rs 8,33,69,510

    Read More
  • Goldiam International receives Rs 3.61 crore TDS from Diagold Designs
    1st Jun 2021, 11:35 AM

    The company has received net TDS towards Final Dividend for FY 2020-21 declared by shareholders of DDL at Annual General Meeting held on May 27, 2021

    Read More
  • Goldiam International secures additional export orders worth Rs 50 crore
    4th May 2021, 11:14 AM

    The company has received confirmed additional export orders from its International clients

    Read More
  • Goldiam International secures export orders worth Rs 70 crore
    27th Apr 2021, 11:23 AM

    With this additional order, company’s order book crosses aggregate of Rs 150 crore as on date

    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.