Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Diamond & Jewellery

Rating :
63/99

BSE: 531500 | NSE: RAJESHEXPO

613.75
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  616.30
  •  619.00
  •  605.00
  •  613.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  66158
  •  404.38
  •  657.75
  •  441.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,117.15
  • 18.64
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,607.67
  • 0.16%
  • 1.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.05%
  • 0.10%
  • 2.01%
  • FII
  • DII
  • Others
  • 16.99%
  • 9.41%
  • 17.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.61
  • 3.44
  • 1.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.40
  • -2.15
  • -3.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.98
  • 2.44
  • -1.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.09
  • 15.31
  • 14.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.33
  • 2.30
  • 1.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.37
  • 5.54
  • 5.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
50,897.02
46,054.26
10.52%
64,522.60
47,552.66
35.69%
45,586.42
40,601.12
12.28%
102,149.84
66,827.37
52.86%
Expenses
50,595.51
45,868.38
10.31%
64,196.23
47,267.42
35.81%
45,322.88
40,250.65
12.60%
101,943.77
66,466.64
53.38%
EBITDA
301.51
185.89
62.20%
326.37
285.24
14.42%
263.54
350.47
-24.80%
206.07
360.72
-42.87%
EBIDTM
0.59%
0.40%
0.51%
0.60%
0.58%
0.86%
0.20%
0.54%
Other Income
0.28
0.29
-3.45%
0.71
1.97
-63.96%
0.95
0.76
25.00%
0.62
0.84
-26.19%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
22.00
18.59
18.34%
22.59
17.94
25.92%
30.44
18.34
65.98%
18.81
18.34
2.56%
PBT
279.79
167.58
66.96%
304.49
269.27
13.08%
234.05
332.89
-29.69%
187.88
343.22
-45.26%
Tax
1.36
15.45
-91.20%
11.73
-2.39
-
6.40
16.43
-61.05%
14.87
27.58
-46.08%
PAT
278.43
152.13
83.02%
292.76
271.66
7.77%
227.64
316.46
-28.07%
173.01
315.63
-45.19%
PATM
0.55%
0.33%
0.45%
0.57%
0.50%
0.78%
0.17%
0.47%
EPS
9.43
5.15
83.11%
9.92
9.20
7.83%
7.71
10.72
-28.08%
5.86
10.69
-45.18%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
263,155.88
195,600.17
175,763.12
187,686.10
242,131.98
165,178.71
50,462.89
29,197.20
31,225.96
Net Sales Growth
30.90%
11.29%
-6.35%
-22.49%
46.59%
227.33%
72.83%
-6.50%
 
Cost Of Goods Sold
261,638.65
193,526.42
173,448.18
185,349.99
240,014.67
163,072.00
48,915.94
28,169.87
30,410.24
Gross Profit
1,517.23
2,073.75
2,314.95
2,336.11
2,117.31
2,106.70
1,546.95
1,027.33
815.72
GP Margin
0.58%
1.06%
1.32%
1.24%
0.87%
1.28%
3.07%
3.52%
2.61%
Total Expenditure
262,058.39
194,050.88
173,968.99
185,801.68
240,381.84
163,451.66
49,196.44
28,414.30
30,437.46
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
160.25
152.19
146.80
156.90
112.93
39.90
20.90
6.98
% Of Sales
-
0.08%
0.09%
0.08%
0.06%
0.07%
0.08%
0.07%
0.02%
Manufacturing Exp.
-
41.60
39.13
22.49
25.48
10.22
10.67
6.17
2.68
% Of Sales
-
0.02%
0.02%
0.01%
0.01%
0.01%
0.02%
0.02%
0.01%
General & Admin Exp.
-
209.38
194.24
164.51
129.05
206.06
201.13
178.68
9.10
% Of Sales
-
0.11%
0.11%
0.09%
0.05%
0.12%
0.40%
0.61%
0.03%
Selling & Distn. Exp.
-
110.83
109.91
84.38
16.13
12.45
12.27
24.86
8.05
% Of Sales
-
0.06%
0.06%
0.04%
0.01%
0.01%
0.02%
0.09%
0.03%
Miscellaneous Exp.
-
2.39
25.35
33.51
39.60
37.99
16.53
13.82
0.41
% Of Sales
-
0.00%
0.01%
0.02%
0.02%
0.02%
0.03%
0.05%
0.00%
EBITDA
1,097.49
1,549.29
1,794.13
1,884.42
1,750.14
1,727.05
1,266.45
782.90
788.50
EBITDA Margin
0.42%
0.79%
1.02%
1.00%
0.72%
1.05%
2.51%
2.68%
2.53%
Other Income
2.56
7.06
67.54
62.00
47.68
41.75
0.10
0.73
2.68
Interest
0.00
222.47
441.67
536.68
430.27
577.67
478.27
363.48
299.51
Depreciation
93.84
72.63
74.34
67.99
64.63
79.01
62.22
16.41
2.06
PBT
1,006.21
1,261.25
1,345.65
1,341.76
1,302.94
1,112.12
726.07
403.73
489.62
Tax
34.36
55.42
53.53
75.90
59.30
43.12
71.16
46.28
37.01
Tax Rate
3.41%
4.39%
3.98%
5.66%
4.55%
3.88%
9.80%
11.46%
7.56%
PAT
971.84
1,205.83
1,292.13
1,265.86
1,243.63
1,069.00
654.91
357.45
452.60
PAT before Minority Interest
971.84
1,205.83
1,292.13
1,265.86
1,243.63
1,069.00
654.91
357.45
452.60
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.37%
0.62%
0.74%
0.67%
0.51%
0.65%
1.30%
1.22%
1.45%
PAT Growth
-7.96%
-6.68%
2.08%
1.79%
16.34%
63.23%
83.22%
-21.02%
 
EPS
32.91
40.83
43.76
42.87
42.11
36.20
22.18
12.10
15.33

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
10,533.89
8,840.05
7,174.65
5,884.13
4,783.21
3,361.64
2,742.49
2,414.57
Share Capital
29.53
29.53
29.53
29.53
29.53
29.53
29.53
29.53
Total Reserves
10,504.36
8,810.52
7,145.12
5,854.60
4,753.69
3,332.12
2,712.97
2,385.04
Non-Current Liabilities
106.79
220.08
331.53
475.30
509.43
7.18
7.74
7.84
Secured Loans
0.00
0.00
0.00
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
Long Term Provisions
2.64
2.37
2.19
9.70
0.41
0.41
0.41
0.41
Current Liabilities
20,086.94
19,781.33
16,028.95
17,771.49
15,647.81
12,711.06
8,487.07
11,416.90
Trade Payables
18,686.78
13,466.53
7,162.98
12,145.25
10,853.30
8,738.84
5,215.51
8,049.91
Other Current Liabilities
19.46
29.37
27.27
25.80
13.74
23.04
77.88
571.84
Short Term Borrowings
1,278.15
6,198.43
8,717.20
5,552.24
4,593.99
3,842.49
3,117.62
2,728.61
Short Term Provisions
102.55
87.01
121.51
48.21
186.79
106.69
76.06
66.54
Total Liabilities
30,727.62
28,841.46
23,535.13
24,130.92
20,940.45
16,079.88
11,237.30
13,839.31
Net Block
1,521.09
1,452.26
1,289.21
1,198.52
1,286.76
263.72
168.47
69.43
Gross Block
2,335.65
2,130.40
1,289.21
1,198.52
1,286.76
263.72
168.47
88.49
Accumulated Depreciation
814.55
678.14
0.00
0.00
0.00
0.00
0.00
19.07
Non Current Assets
2,724.55
2,601.37
2,364.08
2,256.37
2,257.93
365.91
223.76
73.80
Capital Work in Progress
1.01
1.89
5.27
88.36
62.03
0.42
0.36
0.35
Non Current Investment
1,141.55
1,087.60
1,019.81
919.11
840.54
60.25
13.42
3.42
Long Term Loans & Adv.
60.90
59.63
49.79
50.38
68.60
41.53
41.51
0.60
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
28,003.07
26,240.08
21,171.05
21,874.55
18,682.52
15,713.98
11,013.55
13,765.51
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
4,774.39
3,937.09
1,721.97
1,162.77
992.61
567.53
571.30
775.30
Sundry Debtors
9,319.65
6,147.95
3,992.57
5,019.86
4,889.61
2,989.84
2,415.19
2,329.11
Cash & Bank
12,787.63
15,063.44
14,469.55
14,840.20
12,062.94
11,406.38
7,214.16
9,845.76
Other Current Assets
1,121.40
573.85
544.43
490.72
737.36
750.23
812.89
815.34
Short Term Loans & Adv.
469.15
517.75
442.54
361.01
303.71
327.62
431.03
459.62
Net Current Assets
7,916.13
6,458.75
5,142.10
4,103.06
3,034.71
3,002.91
2,526.47
2,348.61
Total Assets
30,727.62
28,841.45
23,535.13
24,130.92
20,940.45
16,079.89
11,237.31
13,839.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
2,572.42
3,482.44
-2,869.59
2,473.76
2,069.44
4,185.40
-2,502.29
2,848.57
PBT
1,261.25
1,345.65
1,341.64
1,303.50
1,108.05
725.84
403.73
489.62
Adjustment
294.06
515.60
604.57
494.81
656.54
540.39
379.77
301.41
Changes in Working Capital
1,072.53
1,674.71
-4,717.82
764.45
392.09
2,835.16
-3,223.58
2,142.76
Cash after chg. in Working capital
2,627.84
3,535.96
-2,771.60
2,562.76
2,156.68
4,101.39
-2,440.08
2,933.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-55.42
-53.53
-97.99
-89.00
-87.23
84.01
-62.21
-85.21
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
-193.56
-301.44
-154.07
-81.20
-1,943.82
-204.24
-125.36
-0.55
Net Fixed Assets
-0.25
5.04
-0.98
-1.26
-0.76
-0.26
-3.00
Net Investments
10.38
-1,882.74
11.99
-95.44
-468.25
-51.03
-113.38
Others
-203.69
1,576.26
-165.08
15.50
-1,474.81
-152.95
-8.98
Cash from Financing Activity
-5,172.27
-2,989.97
2,595.80
527.98
138.76
211.06
-4.00
-857.09
Net Cash Inflow / Outflow
-2,793.42
191.03
-427.86
2,920.54
264.38
4,192.22
-2,631.64
1,990.93
Opening Cash & Equivalents
15,063.44
14,469.55
14,840.20
12,062.94
11,406.38
7,214.16
9,845.80
7,854.83
Closing Cash & Equivalent
12,787.63
15,063.44
14,469.55
14,840.20
12,062.94
11,406.38
7,214.16
9,845.76

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
356.77
299.40
242.99
199.29
162.00
113.85
92.88
81.78
ROA
4.05%
4.93%
5.31%
5.52%
5.78%
4.79%
2.85%
3.27%
ROE
12.45%
16.14%
19.39%
23.32%
26.25%
21.46%
13.86%
18.74%
ROCE
11.05%
11.56%
13.75%
16.65%
20.38%
18.44%
13.95%
15.34%
Fixed Asset Turnover
87.59
102.80
150.89
194.85
213.07
233.52
227.24
352.86
Receivable days
14.43
10.53
8.76
7.47
8.71
19.55
29.65
27.22
Inventory Days
8.13
5.88
2.81
1.62
1.72
4.12
8.42
9.06
Payable days
30.26
21.52
18.98
17.47
21.90
51.93
86.35
94.15
Cash Conversion Cycle
-7.70
-5.11
-7.41
-8.37
-11.47
-28.26
-48.28
-57.86
Total Debt/Equity
0.12
0.70
1.22
0.94
0.96
1.14
1.14
1.13
Interest Cover
6.67
4.05
3.50
4.03
2.93
2.52
2.11
2.63

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.