Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Diamond & Jewellery

Rating :
64/99

BSE: 531500 | NSE: RAJESHEXPO

564.70
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  552.00
  •  569.60
  •  546.00
  •  546.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  60107
  •  334.63
  •  994.70
  •  516.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,685.14
  • 14.35
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,653.15
  • 0.18%
  • 1.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.05%
  • 0.05%
  • 1.88%
  • FII
  • DII
  • Others
  • 17.72%
  • 11.25%
  • 15.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -22.29
  • 1.30
  • 13.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.84
  • -8.47
  • -8.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.32
  • -7.44
  • -13.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.32
  • 16.56
  • 16.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.39
  • 2.16
  • 1.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.53
  • 6.78
  • 7.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
65,179.41
45,586.42
42.98%
41,245.13
102,149.84
-59.62%
50,897.02
46,054.26
10.52%
64,522.60
47,552.66
35.69%
Expenses
64,861.85
45,322.88
43.11%
40,915.94
101,943.77
-59.86%
50,595.51
45,868.38
10.31%
64,196.23
47,267.42
35.81%
EBITDA
317.56
263.54
20.50%
329.19
206.07
59.75%
301.51
185.89
62.20%
326.37
285.24
14.42%
EBIDTM
0.49%
0.58%
0.80%
0.20%
0.59%
0.40%
0.51%
0.60%
Other Income
0.27
0.95
-71.58%
1.32
0.62
112.90%
0.28
0.29
-3.45%
0.71
1.97
-63.96%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
13.42
30.44
-55.91%
32.81
18.81
74.43%
22.00
18.59
18.34%
22.59
17.94
25.92%
PBT
304.42
234.05
30.07%
297.70
187.88
58.45%
279.79
167.58
66.96%
304.49
269.27
13.08%
Tax
4.24
6.40
-33.75%
6.27
14.87
-57.83%
1.36
15.45
-91.20%
11.73
-2.39
-
PAT
300.18
227.64
31.87%
291.43
173.01
68.45%
278.43
152.13
83.02%
292.76
271.66
7.77%
PATM
0.46%
0.50%
0.71%
0.17%
0.55%
0.33%
0.45%
0.57%
EPS
10.17
7.71
31.91%
9.87
5.86
68.43%
9.43
5.15
83.11%
9.92
9.20
7.83%

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
Net Sales
221,844.16
258,305.65
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
-8.08%
32.06%
11.29%
-6.35%
-22.49%
46.59%
227.33%
72.83%
-6.50%
 
Cost Of Goods Sold
220,182.15
256,754.91
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
1,662.01
1,550.74
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
0.75%
0.60%
1.06%
1.32%
1.24%
0.87%
1.28%
3.07%
3.52%
2.61%
Total Expenditure
220,569.53
257,181.59
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
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
184.30
160.25
152.19
146.80
156.90
112.93
39.90
20.90
6.98
% Of Sales
-
0.07%
0.08%
0.09%
0.08%
0.06%
0.07%
0.08%
0.07%
0.02%
Manufacturing Exp.
-
34.87
41.60
39.13
22.49
25.48
10.22
10.67
6.17
2.68
% Of Sales
-
0.01%
0.02%
0.02%
0.01%
0.01%
0.01%
0.02%
0.02%
0.01%
General & Admin Exp.
-
136.58
209.38
194.24
164.51
129.05
206.06
201.13
178.68
9.10
% Of Sales
-
0.05%
0.11%
0.11%
0.09%
0.05%
0.12%
0.40%
0.61%
0.03%
Selling & Distn. Exp.
-
15.71
110.83
109.91
84.38
16.13
12.45
12.27
24.86
8.05
% Of Sales
-
0.01%
0.06%
0.06%
0.04%
0.01%
0.01%
0.02%
0.09%
0.03%
Miscellaneous Exp.
-
55.22
2.39
25.35
33.51
39.60
37.99
16.53
13.82
0.41
% Of Sales
-
0.02%
0.00%
0.01%
0.02%
0.02%
0.02%
0.03%
0.05%
0.00%
EBITDA
1,274.63
1,124.06
1,549.29
1,794.13
1,884.42
1,750.14
1,727.05
1,266.45
782.90
788.50
EBITDA Margin
0.57%
0.44%
0.79%
1.02%
1.00%
0.72%
1.05%
2.51%
2.68%
2.53%
Other Income
2.58
2.57
7.06
67.54
62.00
47.68
41.75
0.10
0.73
2.68
Interest
0.00
142.35
222.47
441.67
536.68
430.27
577.67
478.27
363.48
299.51
Depreciation
90.82
90.43
72.63
74.34
67.99
64.63
79.01
62.22
16.41
2.06
PBT
1,186.40
893.84
1,261.25
1,345.65
1,341.76
1,302.94
1,112.12
726.07
403.73
489.62
Tax
23.60
48.98
55.42
53.53
75.90
59.30
43.12
71.16
46.28
37.01
Tax Rate
1.99%
5.48%
4.39%
3.98%
5.66%
4.55%
3.88%
9.80%
11.46%
7.56%
PAT
1,162.80
844.86
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
1,162.80
844.86
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
0.00
PAT Margin
0.52%
0.33%
0.62%
0.74%
0.67%
0.51%
0.65%
1.30%
1.22%
1.45%
PAT Growth
41.04%
-29.94%
-6.68%
2.08%
1.79%
16.34%
63.23%
83.22%
-21.02%
 
EPS
39.38
28.61
40.83
43.76
42.87
42.11
36.20
22.18
12.10
15.33

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
Shareholder's Funds
11,221.38
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
29.53
Total Reserves
11,191.85
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
91.61
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
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.56
2.64
2.37
2.19
9.70
0.41
0.41
0.41
0.41
Current Liabilities
12,159.80
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
11,017.57
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
14.34
19.46
29.37
27.27
25.80
13.74
23.04
77.88
571.84
Short Term Borrowings
1,020.96
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
106.93
102.55
87.01
121.51
48.21
186.79
106.69
76.06
66.54
Total Liabilities
23,472.79
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
1,446.90
1,521.09
1,452.26
1,289.21
1,198.52
1,286.76
263.72
168.47
69.43
Gross Block
2,347.08
2,335.65
2,130.40
1,289.21
1,198.52
1,286.76
263.72
168.47
88.49
Accumulated Depreciation
900.19
814.55
678.14
0.00
0.00
0.00
0.00
0.00
19.07
Non Current Assets
2,556.77
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
11.55
1.01
1.89
5.27
88.36
62.03
0.42
0.36
0.35
Non Current Investment
1,041.14
1,141.55
1,087.60
1,019.81
919.11
840.54
60.25
13.42
3.42
Long Term Loans & Adv.
57.18
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
0.00
Current Assets
20,916.02
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
0.00
Inventories
7,407.43
4,774.39
3,937.09
1,721.97
1,162.77
992.61
567.53
571.30
775.30
Sundry Debtors
10,348.99
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
2,052.95
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
1,106.66
652.25
573.85
544.43
851.73
737.36
750.23
812.89
815.34
Short Term Loans & Adv.
481.84
469.15
517.75
442.54
361.01
303.71
327.62
431.03
459.62
Net Current Assets
8,756.23
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
23,472.79
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

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
Cash From Operating Activity
-10,251.55
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
893.84
1,261.25
1,345.65
1,341.64
1,303.50
1,108.05
725.84
403.73
489.62
Adjustment
232.64
294.06
515.60
604.57
494.81
656.54
540.39
379.77
301.41
Changes in Working Capital
-11,329.05
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
-10,202.57
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
0.00
Tax Paid
-48.98
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
74.13
-193.56
-301.44
-154.07
-81.20
-1,943.82
-204.24
-125.36
-0.55
Net Fixed Assets
-0.09
-0.25
5.04
-0.98
-1.26
-0.76
-0.26
-3.00
Net Investments
82.29
10.38
-1,882.74
11.99
-95.44
-468.25
-51.03
-113.38
Others
-8.07
-203.69
1,576.26
-165.08
15.50
-1,474.81
-152.95
-8.98
Cash from Financing Activity
-429.07
-5,172.27
-2,989.97
2,595.80
527.98
138.76
211.06
-4.00
-857.09
Net Cash Inflow / Outflow
-10,606.49
-2,793.42
191.03
-427.86
2,920.54
264.38
4,192.22
-2,631.64
1,990.93
Opening Cash & Equivalents
12,787.63
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
2,052.95
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

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
380.05
356.77
299.40
242.99
199.29
162.00
113.85
92.88
81.78
ROA
3.12%
4.05%
4.93%
5.31%
5.52%
5.78%
4.79%
2.85%
3.27%
ROE
7.77%
12.45%
16.14%
19.39%
23.32%
26.25%
21.46%
13.86%
18.74%
ROCE
8.62%
11.05%
11.56%
13.75%
16.65%
20.38%
18.44%
13.95%
15.34%
Fixed Asset Turnover
110.32
87.59
102.80
150.89
194.85
213.07
233.52
227.24
352.86
Receivable days
13.90
14.43
10.53
8.76
7.47
8.71
19.55
29.65
27.22
Inventory Days
8.61
8.13
5.88
2.81
1.62
1.72
4.12
8.42
9.06
Payable days
21.11
30.32
21.52
18.98
17.47
21.90
51.93
86.35
94.15
Cash Conversion Cycle
1.39
-7.76
-5.11
-7.41
-8.37
-11.47
-28.26
-48.28
-57.86
Total Debt/Equity
0.09
0.12
0.70
1.22
0.94
0.96
1.14
1.14
1.13
Interest Cover
7.28
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.