Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Diamond & Jewellery

Rating :
80/99

BSE: 526729 | NSE: GOLDIAM

851.95
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  820.00
  •  876.60
  •  820.00
  •  819.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  107713
  •  921.51
  •  1149.00
  •  158.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,884.87
  • 20.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,815.67
  • 0.94%
  • 3.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.27%
  • 1.28%
  • 28.54%
  • FII
  • DII
  • Others
  • 0.39%
  • 0.01%
  • 3.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.17
  • 5.21
  • -3.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.91
  • 22.85
  • 6.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.88
  • 24.53
  • 7.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.76
  • 7.16
  • 6.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 1.00
  • 1.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.43
  • 5.94
  • 6.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
166.26
87.25
90.56%
150.90
32.86
359.22%
129.19
80.28
60.92%
156.70
96.35
62.64%
Expenses
144.43
72.82
98.34%
121.53
29.36
313.93%
108.17
85.90
25.93%
117.55
69.08
70.17%
EBITDA
21.84
14.42
51.46%
29.38
3.51
737.04%
21.02
-5.62
-
39.15
27.28
43.51%
EBIDTM
13.13%
16.53%
19.47%
10.67%
16.27%
-7.00%
24.98%
28.31%
Other Income
8.58
1.01
749.50%
4.13
1.66
148.80%
2.56
9.79
-73.85%
1.99
4.63
-57.02%
Interest
0.12
0.04
200.00%
0.13
0.06
116.67%
0.14
0.15
-6.67%
0.07
0.00
0
Depreciation
1.33
0.55
141.82%
1.34
0.54
148.15%
1.30
0.54
140.74%
1.23
0.71
73.24%
PBT
28.97
14.84
95.22%
32.04
4.57
601.09%
22.20
3.48
537.93%
55.56
31.19
78.13%
Tax
9.27
3.76
146.54%
8.19
2.51
226.29%
13.00
0.65
1,900.00%
10.82
8.76
23.52%
PAT
19.71
11.09
77.73%
23.85
2.06
1,057.77%
9.20
2.83
225.09%
44.73
22.43
99.42%
PATM
11.85%
12.71%
15.80%
6.26%
7.12%
3.53%
28.55%
23.28%
EPS
8.75
5.00
75.00%
10.65
0.98
986.73%
3.97
1.35
194.07%
17.58
9.84
78.66%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
603.05
406.00
364.51
446.38
318.61
314.96
330.03
321.56
313.84
265.67
245.26
Net Sales Growth
103.23%
11.38%
-18.34%
40.10%
1.16%
-4.57%
2.63%
2.46%
18.13%
8.32%
 
Cost Of Goods Sold
418.49
271.67
273.27
328.35
243.63
238.67
251.87
259.64
254.68
213.01
201.33
Gross Profit
184.56
134.32
91.24
118.04
74.98
76.28
78.16
61.92
59.16
52.66
43.94
GP Margin
30.60%
33.08%
25.03%
26.44%
23.53%
24.22%
23.68%
19.26%
18.85%
19.82%
17.92%
Total Expenditure
491.68
327.68
320.19
390.50
293.05
286.97
298.41
299.82
289.12
243.07
225.75
Power & Fuel Cost
-
1.78
1.18
1.39
1.47
1.40
1.52
1.36
1.35
1.14
1.04
% Of Sales
-
0.44%
0.32%
0.31%
0.46%
0.44%
0.46%
0.42%
0.43%
0.43%
0.42%
Employee Cost
-
15.94
13.28
13.68
12.20
11.56
6.67
5.91
5.34
4.00
4.15
% Of Sales
-
3.93%
3.64%
3.06%
3.83%
3.67%
2.02%
1.84%
1.70%
1.51%
1.69%
Manufacturing Exp.
-
13.17
12.71
14.94
12.01
11.18
11.14
11.03
10.41
10.71
3.90
% Of Sales
-
3.24%
3.49%
3.35%
3.77%
3.55%
3.38%
3.43%
3.32%
4.03%
1.59%
General & Admin Exp.
-
9.64
11.93
13.46
11.11
11.16
14.07
11.57
9.52
8.97
11.05
% Of Sales
-
2.37%
3.27%
3.02%
3.49%
3.54%
4.26%
3.60%
3.03%
3.38%
4.51%
Selling & Distn. Exp.
-
7.69
6.03
17.88
9.56
10.97
9.31
9.06
7.69
4.87
4.21
% Of Sales
-
1.89%
1.65%
4.01%
3.00%
3.48%
2.82%
2.82%
2.45%
1.83%
1.72%
Miscellaneous Exp.
-
7.77
1.80
0.81
3.07
2.03
3.84
1.24
0.12
0.36
4.21
% Of Sales
-
1.91%
0.49%
0.18%
0.96%
0.64%
1.16%
0.39%
0.04%
0.14%
0.03%
EBITDA
111.39
78.32
44.32
55.88
25.56
27.99
31.62
21.74
24.72
22.60
19.51
EBITDA Margin
18.47%
19.29%
12.16%
12.52%
8.02%
8.89%
9.58%
6.76%
7.88%
8.51%
7.95%
Other Income
17.26
7.22
22.14
17.80
11.77
8.33
15.25
12.41
5.91
5.20
7.99
Interest
0.46
0.52
1.97
2.86
2.06
2.56
2.38
3.02
4.20
4.06
4.19
Depreciation
5.20
3.62
2.48
2.69
2.54
2.56
2.67
3.39
2.43
2.05
2.10
PBT
138.77
81.40
62.00
68.12
32.73
31.19
41.82
27.74
24.01
21.69
21.21
Tax
41.28
30.10
16.72
21.53
12.52
10.51
8.81
6.65
6.50
6.90
4.71
Tax Rate
29.75%
30.98%
26.97%
31.61%
38.25%
33.70%
21.07%
23.33%
27.07%
26.51%
23.00%
PAT
97.49
60.98
46.99
49.74
20.36
20.36
32.50
21.25
17.07
18.66
15.23
PAT before Minority Interest
91.35
67.07
45.29
46.59
20.21
20.67
33.01
21.85
17.51
19.13
15.77
Minority Interest
-6.14
-6.09
1.70
3.15
0.15
-0.31
-0.51
-0.60
-0.44
-0.47
-0.54
PAT Margin
16.17%
15.02%
12.89%
11.14%
6.39%
6.46%
9.85%
6.61%
5.44%
7.02%
6.21%
PAT Growth
153.81%
29.77%
-5.53%
144.30%
0.00%
-37.35%
52.94%
24.49%
-8.52%
22.52%
 
EPS
43.91
27.47
21.17
22.41
9.17
9.17
14.64
9.57
7.69
8.41
6.86

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
464.78
410.02
384.06
356.20
330.20
280.69
256.04
237.76
223.73
209.16
Share Capital
22.17
22.17
22.97
24.95
24.95
24.95
24.95
24.95
24.95
24.95
Total Reserves
442.61
387.84
361.10
331.26
305.25
255.74
231.10
212.81
198.79
184.22
Non-Current Liabilities
1.96
-2.28
-2.22
-1.87
-1.49
0.77
0.89
0.90
0.88
-0.86
Secured Loans
0.00
0.00
0.00
0.00
0.01
0.06
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
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
130.36
89.17
84.86
115.63
105.03
126.48
162.48
164.03
171.54
128.59
Trade Payables
93.15
71.60
47.41
71.98
68.58
70.61
71.07
75.77
63.85
55.00
Other Current Liabilities
8.68
4.33
3.22
2.08
3.21
3.24
2.41
5.14
5.09
2.27
Short Term Borrowings
22.41
7.57
26.05
36.74
30.90
47.65
82.49
77.52
99.63
69.44
Short Term Provisions
6.12
5.66
8.18
4.84
2.34
4.99
6.52
5.60
2.97
1.89
Total Liabilities
613.59
502.29
475.17
481.59
446.70
421.56
432.85
416.63
409.92
350.65
Net Block
40.91
20.08
20.72
20.92
22.00
22.62
22.65
26.33
26.48
16.79
Gross Block
67.34
48.74
47.51
46.11
45.50
43.87
42.56
50.96
49.15
39.65
Accumulated Depreciation
26.43
28.66
26.79
25.19
23.50
21.25
19.91
24.63
22.67
22.85
Non Current Assets
84.69
73.56
71.89
48.71
65.90
62.11
62.12
44.44
47.05
36.46
Capital Work in Progress
0.13
0.01
0.01
0.01
1.84
1.65
1.50
0.33
0.15
0.00
Non Current Investment
41.48
51.69
49.80
25.71
40.87
37.47
37.40
16.59
19.34
18.63
Long Term Loans & Adv.
2.17
1.78
1.36
2.07
1.19
0.37
0.56
1.19
1.08
1.04
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
528.89
428.72
403.29
432.89
380.80
359.45
370.74
372.18
362.84
314.15
Current Investments
179.76
153.36
119.06
121.87
122.57
77.42
77.74
92.30
100.25
78.21
Inventories
107.21
93.47
106.01
138.75
133.57
102.18
113.92
136.18
110.04
97.43
Sundry Debtors
129.15
99.62
84.61
109.82
95.22
116.38
136.75
123.09
124.72
104.30
Cash & Bank
91.60
54.57
63.60
29.32
13.47
43.23
20.87
7.21
18.92
24.84
Other Current Assets
21.17
0.14
0.19
0.72
15.97
20.24
21.46
13.41
8.92
9.37
Short Term Loans & Adv.
20.84
27.56
29.82
32.41
15.42
15.31
16.82
9.32
6.34
7.19
Net Current Assets
398.53
339.56
318.43
317.26
275.76
232.96
208.26
208.16
191.31
185.56
Total Assets
613.58
502.28
475.18
481.60
446.70
421.56
432.86
416.62
409.92
350.65

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
49.07
67.32
86.22
-14.78
13.33
58.93
15.12
1.30
-1.67
21.68
PBT
91.12
63.62
71.13
33.01
30.88
41.82
28.50
24.01
26.03
20.48
Adjustment
-6.37
-8.51
-6.90
-1.93
7.99
-7.45
0.09
0.65
-2.59
-2.49
Changes in Working Capital
-10.27
26.62
39.70
-35.01
-14.08
33.40
-5.76
-17.49
-20.57
7.76
Cash after chg. in Working capital
74.47
81.73
103.94
-3.92
24.78
67.77
22.82
7.17
2.87
25.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.40
-14.41
-17.72
-10.86
-11.45
-8.85
-7.70
-5.86
-4.54
-4.07
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
-11.71
-24.07
-10.65
26.66
-16.48
8.73
-1.05
13.70
-26.82
-17.15
Net Fixed Assets
-12.07
-1.32
-1.46
2.30
-1.56
-0.65
7.29
-1.70
-9.49
-0.82
Net Investments
-25.58
-20.91
-2.21
15.93
-33.99
-1.82
-8.21
9.48
-13.46
-8.18
Others
25.94
-1.84
-6.98
8.43
19.07
11.20
-0.13
5.92
-3.87
-8.15
Cash from Financing Activity
-0.32
-52.27
-41.29
3.97
-26.59
-45.30
-0.32
-26.75
22.79
13.69
Net Cash Inflow / Outflow
37.03
-9.03
34.28
15.85
-29.73
22.36
13.76
-11.74
-5.70
18.22
Opening Cash & Equivalents
54.57
63.60
29.32
13.47
43.20
20.87
7.11
18.85
24.55
6.33
Closing Cash & Equivalent
91.60
54.57
63.60
29.32
13.47
43.23
20.87
7.11
18.85
24.55

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
209.60
184.90
167.23
142.79
132.36
112.52
102.64
95.31
89.67
83.83
ROA
12.02%
9.27%
9.74%
4.35%
4.76%
7.73%
5.14%
4.24%
5.03%
4.81%
ROE
15.33%
11.41%
12.59%
5.89%
6.77%
12.30%
8.85%
7.59%
8.84%
7.77%
ROCE
21.59%
15.46%
17.68%
9.23%
9.79%
13.26%
9.64%
8.83%
10.00%
9.40%
Fixed Asset Turnover
7.00
7.57
9.54
6.96
7.05
7.64
6.88
6.27
5.98
6.14
Receivable days
102.83
92.24
79.49
117.45
122.61
139.98
147.47
144.10
157.33
152.28
Inventory Days
90.20
99.88
100.07
155.98
136.60
119.50
141.94
143.18
142.52
144.84
Payable days
93.83
73.13
59.11
88.74
81.01
92.42
77.64
82.79
89.18
82.30
Cash Conversion Cycle
99.21
118.98
120.45
184.69
178.20
167.06
211.78
204.49
210.67
214.82
Total Debt/Equity
0.05
0.02
0.07
0.10
0.09
0.17
0.32
0.33
0.45
0.33
Interest Cover
186.85
32.51
24.78
16.90
13.16
18.54
10.44
6.72
7.41
5.88

News Update:


  • Goldiam International bags export orders
    12th Nov 2021, 14:25 PM

    Further the aforesaid order will be delivered within 3 months

    Read More
  • Goldiam Internatl. - Quarterly Results
    8th Nov 2021, 12:57 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.