Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Diamond & Jewellery

Rating :
50/99

BSE: 531500 | NSE: RAJESHEXPO

453.45
01-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  453.05
  •  456.00
  •  450.60
  •  450.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  130251
  •  590.31
  •  780.50
  •  441.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,388.56
  • 12.68
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,523.55
  • 0.22%
  • 1.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.05%
  • 0.25%
  • 2.25%
  • FII
  • DII
  • Others
  • 17.15%
  • 7.19%
  • 19.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.77
  • 2.39
  • -1.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.64
  • -0.37
  • -1.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.62
  • 10.87
  • -1.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.39
  • 42.28
  • 43.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.03
  • 3.03
  • 3.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.29
  • 13.84
  • 15.48

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
46,054.26
40,619.03
13.38%
47,552.66
34,443.31
38.06%
40,601.12
44,017.21
-7.76%
66,827.37
53,375.80
25.20%
Expenses
45,868.38
40,288.60
13.85%
47,267.42
34,112.33
38.56%
40,250.65
43,565.43
-7.61%
66,466.64
52,921.00
25.60%
EBITDA
185.89
330.43
-43.74%
285.24
330.98
-13.82%
350.47
451.78
-22.42%
360.72
454.81
-20.69%
EBIDTM
0.40%
0.81%
0.60%
0.96%
0.86%
1.03%
0.54%
0.85%
Other Income
0.29
3.50
-91.71%
1.97
22.14
-91.10%
0.76
8.82
-91.38%
0.84
15.19
-94.47%
Interest
0.00
0.00
0
0.00
75.36
-100.00%
0.00
112.89
-100.00%
0.00
106.26
-100.00%
Depreciation
18.59
18.01
3.22%
17.94
18.23
-1.59%
18.34
20.01
-8.35%
18.34
17.58
4.32%
PBT
167.58
315.91
-46.95%
269.27
259.52
3.76%
332.89
327.69
1.59%
343.22
346.17
-0.85%
Tax
15.45
13.97
10.59%
-2.39
-2.89
-
16.43
11.72
40.19%
27.58
31.30
-11.88%
PAT
152.13
301.94
-49.62%
271.66
262.41
3.53%
316.46
315.97
0.16%
315.63
314.86
0.24%
PATM
0.33%
0.74%
0.57%
0.76%
0.78%
0.72%
0.47%
0.59%
EPS
5.15
10.22
-49.61%
9.20
8.89
3.49%
10.72
10.70
0.19%
10.69
10.66
0.28%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
201,035.41
175,763.12
187,686.10
242,131.98
165,178.71
50,462.89
29,197.20
31,225.96
Net Sales Growth
16.57%
-6.35%
-22.49%
46.59%
227.33%
72.83%
-6.50%
 
Cost Of Goods Sold
199,352.12
173,448.18
185,349.99
240,014.67
163,072.00
48,915.94
28,169.87
30,410.24
Gross Profit
1,683.29
2,314.95
2,336.11
2,117.31
2,106.70
1,546.95
1,027.33
815.72
GP Margin
0.84%
1.32%
1.24%
0.87%
1.28%
3.07%
3.52%
2.61%
Total Expenditure
199,853.09
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
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
152.19
146.80
156.90
112.93
39.90
20.90
6.98
% Of Sales
-
0.09%
0.08%
0.06%
0.07%
0.08%
0.07%
0.02%
Manufacturing Exp.
-
39.13
22.49
25.48
10.22
10.67
6.17
2.68
% Of Sales
-
0.02%
0.01%
0.01%
0.01%
0.02%
0.02%
0.01%
General & Admin Exp.
-
194.24
164.51
129.05
206.06
201.13
178.68
9.10
% Of Sales
-
0.11%
0.09%
0.05%
0.12%
0.40%
0.61%
0.03%
Selling & Distn. Exp.
-
109.91
84.38
16.13
12.45
12.27
24.86
8.05
% Of Sales
-
0.06%
0.04%
0.01%
0.01%
0.02%
0.09%
0.03%
Miscellaneous Exp.
-
25.35
33.51
39.60
37.99
16.53
13.82
0.41
% Of Sales
-
0.01%
0.02%
0.02%
0.02%
0.03%
0.05%
0.00%
EBITDA
1,182.32
1,794.13
1,884.42
1,750.14
1,727.05
1,266.45
782.90
788.50
EBITDA Margin
0.59%
1.02%
1.00%
0.72%
1.05%
2.51%
2.68%
2.53%
Other Income
3.86
67.54
62.00
47.68
41.75
0.10
0.73
2.68
Interest
0.00
441.67
536.68
430.27
577.67
478.27
363.48
299.51
Depreciation
73.21
74.34
67.99
64.63
79.01
62.22
16.41
2.06
PBT
1,112.96
1,345.65
1,341.76
1,302.94
1,112.12
726.07
403.73
489.62
Tax
57.07
53.53
75.90
59.30
43.12
71.16
46.28
37.01
Tax Rate
5.13%
3.98%
5.66%
4.55%
3.88%
9.80%
11.46%
7.56%
PAT
1,055.88
1,292.13
1,265.86
1,243.63
1,069.00
654.91
357.45
452.60
PAT before Minority Interest
1,055.88
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
PAT Margin
0.53%
0.74%
0.67%
0.51%
0.65%
1.30%
1.22%
1.45%
PAT Growth
-11.66%
2.08%
1.79%
16.34%
63.23%
83.22%
-21.02%
 
EPS
35.76
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
Total Reserves
8,810.52
7,145.12
5,854.60
4,753.69
3,332.12
2,712.97
2,385.04
Non-Current Liabilities
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
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.37
2.19
9.70
0.41
0.41
0.41
0.41
Current Liabilities
19,781.33
16,028.95
17,771.49
15,647.81
12,711.06
8,487.07
11,416.90
Trade Payables
13,466.53
7,162.98
12,145.25
10,853.30
8,738.84
5,215.51
8,049.91
Other Current Liabilities
29.37
27.27
25.80
13.74
23.04
77.88
571.84
Short Term Borrowings
6,198.43
8,717.20
5,552.24
4,593.99
3,842.49
3,117.62
2,728.61
Short Term Provisions
87.01
121.51
48.21
186.79
106.69
76.06
66.54
Total Liabilities
28,841.46
23,535.13
24,130.92
20,940.45
16,079.88
11,237.30
13,839.31
Net Block
1,452.26
1,289.21
1,198.52
1,286.76
263.72
168.47
69.43
Gross Block
1,452.26
1,289.21
1,198.52
1,286.76
263.72
168.47
88.49
Accumulated Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
19.07
Non Current Assets
2,601.37
2,364.08
2,256.37
2,257.93
365.91
223.76
73.80
Capital Work in Progress
1.89
5.27
88.36
62.03
0.42
0.36
0.35
Non Current Investment
1,087.60
1,019.81
919.11
840.54
60.25
13.42
3.42
Long Term Loans & Adv.
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
Current Assets
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
Inventories
3,937.09
1,721.97
1,162.77
992.61
567.53
571.30
775.30
Sundry Debtors
6,147.95
3,992.57
5,019.86
4,889.61
2,989.84
2,415.19
2,329.11
Cash & Bank
15,063.44
14,469.55
14,840.20
12,062.94
11,406.38
7,214.16
9,845.76
Other Current Assets
1,091.60
544.43
490.72
433.65
750.23
812.89
815.34
Short Term Loans & Adv.
517.75
442.54
361.01
303.71
327.62
431.03
459.62
Net Current Assets
6,458.75
5,142.10
4,103.06
3,034.71
3,002.91
2,526.47
2,348.61
Total Assets
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
3,482.44
-2,869.59
2,473.76
2,069.44
4,185.40
-2,502.29
2,848.57
PBT
1,345.65
1,341.64
1,303.50
1,108.05
725.84
403.73
489.62
Adjustment
515.60
604.57
494.81
656.54
540.39
379.77
301.41
Changes in Working Capital
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
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-301.44
-154.07
-81.20
-1,943.82
-204.24
-125.36
-0.55
Net Fixed Assets
5.04
-0.98
-1.26
-0.76
-0.26
-3.00
Net Investments
-13.80
11.99
-95.44
-468.25
-51.03
-113.38
Others
-292.68
-165.08
15.50
-1,474.81
-152.95
-8.98
Cash from Financing Activity
-2,989.97
2,595.80
527.98
138.76
211.06
-4.00
-857.09
Net Cash Inflow / Outflow
191.03
-427.86
2,920.54
264.38
4,192.22
-2,631.64
1,990.93
Opening Cash & Equivalents
14,469.55
14,840.20
12,062.94
11,406.38
7,214.16
9,845.80
7,854.83
Closing Cash & Equivalent
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
299.40
242.99
199.29
162.00
113.85
92.88
81.78
ROA
4.93%
5.31%
5.52%
5.78%
4.79%
2.85%
3.27%
ROE
16.14%
19.39%
23.32%
26.25%
21.46%
13.86%
18.74%
ROCE
11.56%
13.75%
16.65%
20.38%
18.44%
13.95%
15.34%
Fixed Asset Turnover
128.23
150.89
194.85
213.07
233.52
227.24
352.86
Receivable days
10.53
8.76
7.47
8.71
19.55
29.65
27.22
Inventory Days
5.88
2.81
1.62
1.72
4.12
8.42
9.06
Payable days
21.66
18.98
17.47
21.90
51.93
86.35
94.15
Cash Conversion Cycle
-5.25
-7.41
-8.37
-11.47
-28.26
-48.28
-57.86
Total Debt/Equity
0.70
1.22
0.94
0.96
1.14
1.14
1.13
Interest Cover
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.