Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Diamond & Jewellery

Rating :
65/99

BSE: 526729 | NSE: GOLDIAM

347.70
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  342.7
  •  348.95
  •  340.7
  •  342.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  263429
  •  91082014.7
  •  569
  •  165

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,711.66
  • 31.70
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,538.24
  • 0.29%
  • 5.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.06%
  • 1.64%
  • 30.28%
  • FII
  • DII
  • Others
  • 1.35%
  • 0.17%
  • 4.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.49
  • 10.59
  • -4.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.07
  • 20.90
  • -2.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.63
  • 14.08
  • -4.78

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.30
  • 17.85
  • 19.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.24
  • 3.18
  • 3.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.25
  • 13.66
  • 15.82

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
8.51
10.97
12.59
15.04
P/E Ratio
40.86
31.70
27.62
23.12
Revenue
603
781
892
1054
EBITDA
114
179
Net Income
91
117
134
161
ROA
12.6
14.4
P/B Ratio
13.14
5.02
4.40
3.79
ROE
14.93
17.09
17
18
FCFF
103
-20
FCFF Yield
2.74
-0.52
Net Debt
-303
-257
BVPS
26.46
69.3
79.02
91.8

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
198.57
147.86
34.30%
279.63
201.82
38.55%
136.98
133.42
2.67%
165.80
119.77
38.43%
Expenses
162.31
123.92
30.98%
217.12
161.20
34.69%
106.45
106.04
0.39%
135.56
97.37
39.22%
EBITDA
36.26
23.94
51.46%
62.51
40.62
53.89%
30.53
27.38
11.50%
30.24
22.40
35.00%
EBIDTM
18.26%
16.19%
22.35%
20.13%
22.29%
20.52%
18.24%
18.70%
Other Income
3.27
3.47
-5.76%
8.33
3.13
166.13%
4.11
5.86
-29.86%
3.95
1.41
180.14%
Interest
0.20
-0.01
-
0.05
0.03
66.67%
0.10
0.01
900.00%
0.00
0.00
0
Depreciation
1.74
1.68
3.57%
1.60
1.66
-3.61%
1.51
1.45
4.14%
1.47
1.30
13.08%
PBT
37.59
25.74
46.04%
69.19
42.07
64.46%
33.02
31.78
3.90%
32.72
22.50
45.42%
Tax
14.41
7.98
80.58%
19.43
9.68
100.72%
10.90
8.33
30.85%
10.68
5.20
105.38%
PAT
23.18
17.76
30.52%
49.76
32.39
53.63%
22.13
23.45
-5.63%
22.04
17.30
27.40%
PATM
11.67%
12.01%
17.80%
16.05%
16.15%
17.58%
13.30%
14.44%
EPS
2.17
1.66
30.72%
4.66
3.03
53.80%
2.07
2.20
-5.91%
2.06
1.59
29.56%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
780.98
602.87
533.18
687.74
406.00
364.51
446.38
318.61
314.96
330.03
321.56
Net Sales Growth
29.54%
13.07%
-22.47%
69.39%
11.38%
-18.34%
40.10%
1.16%
-4.57%
2.63%
 
Cost Of Goods Sold
511.57
408.58
352.85
486.51
271.67
273.27
328.35
243.63
238.67
251.87
259.64
Gross Profit
269.41
194.29
180.34
201.24
134.32
91.24
118.04
74.98
76.28
78.16
61.92
GP Margin
34.50%
32.23%
33.82%
29.26%
33.08%
25.03%
26.44%
23.53%
24.22%
23.68%
19.26%
Total Expenditure
621.44
488.39
429.18
557.55
327.68
320.19
390.50
293.05
286.97
298.41
299.82
Power & Fuel Cost
-
3.86
3.70
2.99
1.78
1.18
1.39
1.47
1.40
1.52
1.36
% Of Sales
-
0.64%
0.69%
0.43%
0.44%
0.32%
0.31%
0.46%
0.44%
0.46%
0.42%
Employee Cost
-
25.66
24.34
26.94
15.94
13.28
13.68
12.20
11.56
6.67
5.91
% Of Sales
-
4.26%
4.57%
3.92%
3.93%
3.64%
3.06%
3.83%
3.67%
2.02%
1.84%
Manufacturing Exp.
-
20.75
18.98
21.54
13.17
12.71
14.94
12.01
11.18
11.14
11.03
% Of Sales
-
3.44%
3.56%
3.13%
3.24%
3.49%
3.35%
3.77%
3.55%
3.38%
3.43%
General & Admin Exp.
-
15.74
15.28
15.43
9.64
11.93
13.46
11.11
11.16
14.07
11.57
% Of Sales
-
2.61%
2.87%
2.24%
2.37%
3.27%
3.02%
3.49%
3.54%
4.26%
3.60%
Selling & Distn. Exp.
-
10.97
11.42
2.75
7.69
6.03
17.88
9.56
10.97
9.31
9.06
% Of Sales
-
1.82%
2.14%
0.40%
1.89%
1.65%
4.01%
3.00%
3.48%
2.82%
2.82%
Miscellaneous Exp.
-
2.82
2.60
1.40
7.77
1.80
0.81
3.07
2.03
3.84
9.06
% Of Sales
-
0.47%
0.49%
0.20%
1.91%
0.49%
0.18%
0.96%
0.64%
1.16%
0.39%
EBITDA
159.54
114.48
104.00
130.19
78.32
44.32
55.88
25.56
27.99
31.62
21.74
EBITDA Margin
20.43%
18.99%
19.51%
18.93%
19.29%
12.16%
12.52%
8.02%
8.89%
9.58%
6.76%
Other Income
19.66
13.88
21.24
24.65
7.22
22.14
17.80
11.77
8.33
15.25
12.41
Interest
0.35
0.16
0.39
0.83
0.52
1.97
2.86
2.06
2.56
2.38
3.02
Depreciation
6.32
6.10
7.39
5.39
3.62
2.48
2.69
2.54
2.56
2.67
3.39
PBT
172.52
122.09
117.47
148.63
81.40
62.00
68.12
32.73
31.19
41.82
27.74
Tax
55.42
31.19
32.28
42.67
30.10
16.72
21.53
12.52
10.51
8.81
6.65
Tax Rate
32.12%
25.55%
27.48%
28.71%
30.98%
26.97%
31.61%
38.25%
33.70%
21.07%
23.33%
PAT
117.11
90.81
84.43
105.19
61.02
46.99
49.74
20.36
20.36
32.50
21.25
PAT before Minority Interest
117.11
90.91
85.19
105.96
67.11
45.29
46.59
20.21
20.67
33.01
21.85
Minority Interest
0.00
-0.10
-0.76
-0.77
-6.09
1.70
3.15
0.15
-0.31
-0.51
-0.60
PAT Margin
15.00%
15.06%
15.84%
15.30%
15.03%
12.89%
11.14%
6.39%
6.46%
9.85%
6.61%
PAT Growth
28.83%
7.56%
-19.74%
72.39%
29.86%
-5.53%
144.30%
0.00%
-37.35%
52.94%
 
EPS
10.97
8.50
7.91
9.85
5.71
4.40
4.66
1.91
1.91
3.04
1.99

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
630.46
585.66
519.90
464.78
410.02
384.06
356.20
330.20
280.69
256.04
Share Capital
21.36
21.79
21.79
22.17
22.17
22.97
24.95
24.95
24.95
24.95
Total Reserves
609.10
563.86
498.10
442.61
387.84
361.10
331.26
305.25
255.74
231.10
Non-Current Liabilities
5.22
4.26
4.74
2.18
-2.28
-2.22
-1.87
-1.49
0.77
0.89
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.06
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
92.34
106.00
101.43
130.13
89.17
84.86
115.63
105.03
126.48
162.48
Trade Payables
66.94
90.36
67.79
92.92
71.60
47.41
71.98
68.58
70.61
71.07
Other Current Liabilities
16.81
10.88
21.09
8.68
4.33
3.22
2.08
3.21
3.24
2.41
Short Term Borrowings
0.00
0.00
2.65
22.41
7.57
26.05
36.74
30.90
47.65
82.49
Short Term Provisions
8.60
4.77
9.89
6.12
5.66
8.18
4.84
2.34
4.99
6.52
Total Liabilities
733.03
702.38
632.15
613.58
502.29
475.17
481.59
446.70
421.56
432.85
Net Block
45.05
43.35
40.14
41.11
20.08
20.72
20.92
22.00
22.62
22.65
Gross Block
86.27
82.37
71.78
67.55
48.74
47.51
46.11
45.50
43.87
42.56
Accumulated Depreciation
41.22
39.02
31.64
26.43
28.66
26.79
25.19
23.50
21.25
19.91
Non Current Assets
56.97
66.30
67.00
84.69
73.56
71.89
48.71
65.90
62.11
62.12
Capital Work in Progress
0.00
0.00
0.01
0.13
0.01
0.01
0.01
1.84
1.65
1.50
Non Current Investment
6.08
18.92
21.96
39.54
51.69
49.80
25.71
40.87
37.47
37.40
Long Term Loans & Adv.
5.84
2.10
2.95
1.97
1.78
1.36
2.07
1.19
0.37
0.56
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
676.07
636.08
565.16
528.89
428.72
403.29
432.89
380.80
359.45
370.74
Current Investments
162.41
119.02
118.13
179.76
153.36
119.06
121.87
122.57
77.42
77.74
Inventories
222.60
248.31
176.88
107.21
93.47
106.01
138.75
133.57
102.18
113.92
Sundry Debtors
142.68
147.32
178.73
129.15
99.62
84.61
109.82
95.22
116.38
136.75
Cash & Bank
144.80
118.87
86.59
91.60
54.57
63.60
29.32
13.47
43.23
20.87
Other Current Assets
3.58
0.74
0.14
0.33
27.70
30.01
33.13
15.97
20.24
21.46
Short Term Loans & Adv.
3.21
1.81
4.69
20.84
27.56
29.82
32.41
15.42
15.31
16.82
Net Current Assets
583.72
530.07
463.72
398.76
339.56
318.43
317.26
275.76
232.96
208.26
Total Assets
733.04
702.38
632.16
613.58
502.28
475.18
481.60
446.70
421.56
432.86

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
107.01
65.17
-9.77
49.07
67.32
86.22
-14.78
13.33
58.93
15.12
PBT
122.00
116.70
147.85
91.12
63.62
71.13
33.01
30.88
41.82
28.50
Adjustment
-0.33
6.38
-10.49
-6.37
-8.51
-6.90
-1.93
7.99
-7.45
0.09
Changes in Working Capital
16.87
-19.71
-108.95
-10.27
26.62
39.70
-35.01
-14.08
33.40
-5.76
Cash after chg. in Working capital
138.53
103.37
28.40
74.47
81.73
103.94
-3.92
24.78
67.77
22.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-31.52
-38.21
-38.17
-25.40
-14.41
-17.72
-10.86
-11.45
-8.85
-7.70
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
-27.57
-1.76
94.99
-11.71
-24.07
-10.65
26.66
-16.48
8.73
-1.05
Net Fixed Assets
-0.75
-0.47
-2.18
-12.21
-1.32
-1.46
2.30
-1.56
-0.65
7.29
Net Investments
5.56
5.98
61.79
-23.64
-20.91
-2.21
15.93
-33.99
-1.82
-8.21
Others
-32.38
-7.27
35.38
24.14
-1.84
-6.98
8.43
19.07
11.20
-0.13
Cash from Financing Activity
-53.52
-31.12
-90.24
-0.32
-52.27
-41.29
3.97
-26.59
-45.30
-0.32
Net Cash Inflow / Outflow
25.92
32.29
-5.02
37.03
-9.03
34.28
15.85
-29.73
22.36
13.76
Opening Cash & Equivalents
118.87
86.59
91.60
54.57
63.60
29.32
13.47
43.20
20.87
7.11
Closing Cash & Equivalent
144.80
118.87
86.59
91.60
54.57
63.60
29.32
13.47
43.23
20.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
59.03
53.74
47.71
41.92
184.90
167.23
142.79
132.36
112.52
102.64
ROA
12.67%
12.77%
17.01%
12.03%
9.27%
9.74%
4.35%
4.76%
7.73%
5.14%
ROE
14.95%
15.41%
21.52%
15.34%
11.41%
12.59%
5.89%
6.77%
12.30%
8.85%
ROCE
20.11%
21.27%
29.60%
21.60%
15.46%
17.68%
9.23%
9.79%
13.26%
9.64%
Fixed Asset Turnover
7.15
6.92
9.87
6.98
7.57
9.54
6.96
7.05
7.64
6.88
Receivable days
87.79
111.60
81.70
102.83
92.24
79.49
117.45
122.61
139.98
147.47
Inventory Days
142.55
145.54
75.39
90.20
99.88
100.07
155.98
136.60
119.50
141.94
Payable days
70.26
81.80
60.29
110.52
79.48
59.11
88.74
81.01
92.42
77.64
Cash Conversion Cycle
160.08
175.34
96.80
82.52
112.63
120.45
184.69
178.20
167.06
211.78
Total Debt/Equity
0.00
0.00
0.01
0.05
0.02
0.07
0.10
0.09
0.17
0.32
Interest Cover
764.09
298.76
181.11
186.93
32.51
24.78
16.90
13.16
18.54
10.44

News Update:


  • Goldiam International secures purchase orders of Rs 80 crore
    5th May 2025, 14:22 PM

    The said orders are to be executed on or before July 8, 2025

    Read More
  • Goldiam International to open sixth retail store in Mumbai
    9th Apr 2025, 15:30 PM

    With this store opening, Goldiam becomes the largest COCO retailer of Lab-grown diamond jewellery in Mumbai Metro Region, operating six stores

    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.