Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Diamond & Jewellery

Rating :
62/99

BSE: 526729 | NSE: GOLDIAM

133.80
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  132.75
  •  138.50
  •  132.00
  •  132.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  41796
  •  56.50
  •  184.80
  •  72.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 296.92
  • 7.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 259.37
  • 2.24%
  • 0.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.09%
  • 4.82%
  • 25.82%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 4.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.59
  • 6.78
  • 12.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.76
  • 20.78
  • 14.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.41
  • 18.54
  • 34.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.85
  • 5.84
  • 6.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.46
  • 0.58
  • 0.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.43
  • 4.34
  • 4.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
32.86
80.95
-59.41%
80.28
80.35
-0.09%
96.35
161.59
-40.37%
113.83
99.20
14.75%
Expenses
29.36
68.25
-56.98%
85.90
70.76
21.40%
69.08
125.81
-45.09%
104.74
94.33
11.04%
EBITDA
3.51
12.70
-72.36%
-5.62
9.59
-
27.28
35.79
-23.78%
9.09
4.87
86.65%
EBIDTM
10.67%
15.68%
-7.00%
11.94%
28.31%
22.15%
7.99%
4.91%
Other Income
1.66
2.61
-36.40%
9.79
3.71
163.88%
4.63
-5.06
-
5.12
9.62
-46.78%
Interest
0.06
0.53
-88.68%
0.15
0.50
-70.00%
0.00
-0.39
-
0.42
0.97
-56.70%
Depreciation
0.54
0.56
-3.57%
0.54
0.70
-22.86%
0.71
0.68
4.41%
0.68
0.71
-4.23%
PBT
4.57
14.22
-67.86%
3.47
12.11
-71.35%
31.19
30.44
2.46%
13.11
12.82
2.26%
Tax
2.51
4.48
-43.97%
0.65
6.15
-89.43%
8.76
8.35
4.91%
2.82
2.91
-3.09%
PAT
2.06
9.74
-78.85%
2.83
5.96
-52.52%
22.43
22.08
1.59%
10.29
9.91
3.83%
PATM
6.26%
12.04%
3.52%
7.42%
23.28%
13.67%
9.04%
9.99%
EPS
0.93
4.39
-78.82%
1.27
2.68
-52.61%
10.10
9.95
1.51%
4.64
4.46
4.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
323.32
446.38
318.61
314.96
330.03
321.56
313.84
265.67
245.26
239.09
178.72
Net Sales Growth
-23.40%
40.10%
1.16%
-4.57%
2.63%
2.46%
18.13%
8.32%
2.58%
33.78%
 
Cost Of Goods Sold
235.98
328.35
243.63
238.67
251.87
259.64
254.68
213.01
201.33
195.60
137.53
Gross Profit
87.34
118.04
74.98
76.28
78.16
61.92
59.16
52.66
43.94
43.48
41.19
GP Margin
27.01%
26.44%
23.53%
24.22%
23.68%
19.26%
18.85%
19.82%
17.92%
18.19%
23.05%
Total Expenditure
289.08
390.50
293.05
286.97
298.41
299.82
289.12
243.07
225.75
217.84
174.59
Power & Fuel Cost
-
1.39
1.47
1.40
1.52
1.36
1.35
1.14
1.04
1.07
1.23
% Of Sales
-
0.31%
0.46%
0.44%
0.46%
0.42%
0.43%
0.43%
0.42%
0.45%
0.69%
Employee Cost
-
13.68
12.20
11.56
6.67
5.91
5.34
4.00
4.15
3.51
10.51
% Of Sales
-
3.06%
3.83%
3.67%
2.02%
1.84%
1.70%
1.51%
1.69%
1.47%
5.88%
Manufacturing Exp.
-
14.94
12.01
11.18
11.14
11.03
10.41
10.71
3.90
4.21
3.68
% Of Sales
-
3.35%
3.77%
3.55%
3.38%
3.43%
3.32%
4.03%
1.59%
1.76%
2.06%
General & Admin Exp.
-
17.73
11.11
11.16
14.07
11.57
9.52
8.97
11.05
10.50
7.65
% Of Sales
-
3.97%
3.49%
3.54%
4.26%
3.60%
3.03%
3.38%
4.51%
4.39%
4.28%
Selling & Distn. Exp.
-
13.62
9.56
10.97
9.31
9.06
7.69
4.87
4.21
2.43
1.87
% Of Sales
-
3.05%
3.00%
3.48%
2.82%
2.82%
2.45%
1.83%
1.72%
1.02%
1.05%
Miscellaneous Exp.
-
0.81
3.07
2.03
3.84
1.24
0.12
0.36
0.07
0.51
1.87
% Of Sales
-
0.18%
0.96%
0.64%
1.16%
0.39%
0.04%
0.14%
0.03%
0.21%
6.78%
EBITDA
34.26
55.88
25.56
27.99
31.62
21.74
24.72
22.60
19.51
21.25
4.13
EBITDA Margin
10.60%
12.52%
8.02%
8.89%
9.58%
6.76%
7.88%
8.51%
7.95%
8.89%
2.31%
Other Income
21.20
17.80
11.77
8.33
15.25
12.41
5.91
5.20
7.99
5.13
7.54
Interest
0.63
2.86
2.06
2.56
2.38
3.02
4.20
4.06
4.19
3.73
3.62
Depreciation
2.47
2.69
2.54
2.56
2.67
3.39
2.43
2.05
2.10
2.30
2.45
PBT
52.34
68.12
32.73
31.19
41.82
27.74
24.01
21.69
21.21
20.34
5.61
Tax
14.74
21.53
12.52
10.51
8.81
6.65
6.50
6.90
4.71
2.04
-0.39
Tax Rate
28.16%
31.61%
38.25%
33.70%
21.07%
23.33%
27.07%
26.51%
23.00%
10.09%
-6.95%
PAT
37.61
49.74
20.36
20.36
32.50
21.25
17.07
18.66
15.23
18.59
7.15
PAT before Minority Interest
38.07
46.59
20.21
20.67
33.01
21.85
17.51
19.13
15.77
18.18
6.00
Minority Interest
0.46
3.15
0.15
-0.31
-0.51
-0.60
-0.44
-0.47
-0.54
0.41
1.15
PAT Margin
11.63%
11.14%
6.39%
6.46%
9.85%
6.61%
5.44%
7.02%
6.21%
7.78%
4.00%
PAT Growth
-21.14%
144.30%
0.00%
-37.35%
52.94%
24.49%
-8.52%
22.52%
-18.07%
160.00%
 
EPS
16.94
22.41
9.17
9.17
14.64
9.57
7.69
8.41
6.86
8.37
3.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
384.06
356.20
330.20
280.69
256.04
237.76
223.73
209.16
197.11
181.28
Share Capital
22.97
24.95
24.95
24.95
24.95
24.95
24.95
24.95
24.95
24.95
Total Reserves
361.10
331.26
305.25
255.74
231.10
212.81
198.79
184.22
172.16
156.33
Non-Current Liabilities
-2.22
-1.87
-1.49
0.77
0.89
0.90
0.88
-0.86
4.76
29.83
Secured Loans
0.00
0.00
0.01
0.06
0.00
0.00
0.00
0.00
0.00
24.55
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
6.86
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
84.86
115.63
105.03
126.48
162.48
164.03
171.54
128.59
88.95
50.41
Trade Payables
47.41
71.98
68.58
70.61
71.07
75.77
63.85
55.00
42.36
46.74
Other Current Liabilities
3.22
2.08
3.21
3.24
2.41
5.14
5.09
2.27
2.59
0.23
Short Term Borrowings
26.05
36.74
30.90
47.65
82.49
77.52
99.63
69.44
43.67
0.00
Short Term Provisions
8.18
4.84
2.34
4.99
6.52
5.60
2.97
1.89
0.34
3.43
Total Liabilities
475.17
481.59
446.70
421.56
432.85
416.63
409.92
350.65
305.83
276.54
Net Block
20.72
20.92
22.00
22.62
22.65
26.33
26.48
16.79
18.65
19.53
Gross Block
47.51
46.11
45.50
43.87
42.56
50.96
49.15
39.65
40.21
39.61
Accumulated Depreciation
26.79
25.19
23.50
21.25
19.91
24.63
22.67
22.85
21.56
20.09
Non Current Assets
71.89
48.71
65.90
62.11
62.12
44.44
47.05
36.46
33.57
28.64
Capital Work in Progress
0.01
0.01
1.84
1.65
1.50
0.33
0.15
0.00
0.00
0.00
Non Current Investment
49.80
25.71
40.87
37.47
37.40
16.59
19.34
18.63
14.22
9.11
Long Term Loans & Adv.
1.36
2.07
1.19
0.37
0.56
1.19
1.08
1.04
0.70
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
403.29
432.89
380.80
359.45
370.74
372.18
362.84
314.15
272.21
247.69
Current Investments
119.06
121.87
122.57
77.42
77.74
92.30
100.25
78.21
59.17
67.89
Inventories
106.01
138.75
133.57
102.18
113.92
136.18
110.04
97.43
97.23
86.19
Sundry Debtors
84.61
109.82
95.22
116.38
136.75
123.09
124.72
104.30
100.35
76.59
Cash & Bank
63.60
29.32
13.47
43.23
20.87
7.21
18.92
24.84
6.36
9.29
Other Current Assets
30.01
0.72
0.55
4.93
21.46
13.41
8.92
9.37
9.10
7.73
Short Term Loans & Adv.
29.82
32.41
15.42
15.31
16.82
9.32
6.34
7.19
6.18
7.73
Net Current Assets
318.43
317.26
275.76
232.96
208.26
208.16
191.31
185.56
183.26
197.28
Total Assets
475.18
481.60
446.70
421.56
432.86
416.62
409.92
350.65
305.83
276.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
85.76
-14.78
13.33
58.93
15.12
1.30
-1.67
21.68
-21.75
27.39
PBT
71.13
33.01
30.88
41.82
28.50
24.01
26.03
20.48
20.22
5.61
Adjustment
-5.22
-1.93
7.99
-7.45
0.09
0.65
-2.59
-2.49
0.85
3.93
Changes in Working Capital
37.57
-35.01
-14.08
33.40
-5.76
-17.49
-20.57
7.76
-37.58
24.06
Cash after chg. in Working capital
103.48
-3.92
24.78
67.77
22.82
7.17
2.87
25.75
-16.52
33.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.72
-10.86
-11.45
-8.85
-7.70
-5.86
-4.54
-4.07
-2.57
-0.55
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
-10.65
26.66
-16.48
8.73
-1.05
13.70
-26.82
-17.15
5.52
-21.12
Net Fixed Assets
-1.46
2.30
-1.56
-0.65
7.29
-1.70
-9.49
-0.82
-0.85
0.41
Net Investments
-2.21
15.93
-33.99
-1.82
-8.21
9.48
-13.46
-8.18
3.61
-28.07
Others
-6.98
8.43
19.07
11.20
-0.13
5.92
-3.87
-8.15
2.76
6.54
Cash from Financing Activity
-40.83
3.97
-26.59
-45.30
-0.32
-26.75
22.79
13.69
13.27
-13.00
Net Cash Inflow / Outflow
34.28
15.85
-29.73
22.36
13.76
-11.74
-5.70
18.22
-2.96
-6.73
Opening Cash & Equivalents
29.32
13.47
43.20
20.87
7.11
18.85
24.55
6.33
9.29
16.01
Closing Cash & Equivalent
63.60
29.32
13.47
43.23
20.87
7.11
18.85
24.55
6.33
9.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
167.23
142.79
132.36
112.52
102.64
95.31
89.67
83.83
78.99
72.58
ROA
9.74%
4.35%
4.76%
7.73%
5.14%
4.24%
5.03%
4.81%
6.24%
2.10%
ROE
12.59%
5.89%
6.77%
12.30%
8.85%
7.59%
8.84%
7.77%
9.62%
3.37%
ROCE
17.68%
9.23%
9.79%
13.26%
9.64%
8.83%
10.00%
9.40%
10.43%
4.30%
Fixed Asset Turnover
9.54
6.96
7.05
7.64
6.88
6.27
5.98
6.14
5.99
4.25
Receivable days
79.49
117.45
122.61
139.98
147.47
144.10
157.33
152.28
135.06
197.24
Inventory Days
100.07
155.98
136.60
119.50
141.94
143.18
142.52
144.84
140.01
166.13
Payable days
59.81
88.74
81.01
92.42
77.64
82.79
89.18
82.30
72.40
111.65
Cash Conversion Cycle
119.76
184.69
178.20
167.06
211.78
204.49
210.67
214.82
202.67
251.72
Total Debt/Equity
0.07
0.10
0.09
0.17
0.32
0.33
0.45
0.33
0.25
0.17
Interest Cover
24.78
16.90
13.16
18.54
10.44
6.72
7.41
5.88
6.42
2.55

News Update:


  • Goldiam International bags export orders of Rs 40 crore
    14th Aug 2020, 08:49 AM

    The aforesaid pending order to be executed and exported in second and third quarter of FY 2020-2021

    Read More
  • Goldiam International bags orders worth Rs 60 crore in July
    28th Jul 2020, 10:59 AM

    Further, the Company hopes for its business to normalise during 3rd and 4th quarter

    Read More
  • Goldiam International bags fresh orders worth Rs 44 crore during lockdown period
    2nd Jul 2020, 13:19 PM

    The order worth Rs 14 crore have been already produced and exported to clients as factories have restarted

    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.