Nifty
Sensex
:
:
19674.25
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)

Diamond & Jewellery

Rating :
48/99

BSE: 531500 | NSE: RAJESHEXPO

510.75
22-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  509.70
  •  513.45
  •  506.30
  •  508.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  251495
  •  1283.34
  •  1029.70
  •  482.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,073.02
  • 10.25
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,078.89
  • 0.20%
  • 1.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.05%
  • 0.25%
  • 3.21%
  • FII
  • DII
  • Others
  • 16.5%
  • 11.16%
  • 14.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.78
  • 5.31
  • 7.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.10
  • -8.95
  • -5.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.35
  • -4.43
  • -5.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.16
  • 16.02
  • 17.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.27
  • 1.67
  • 1.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.63
  • 8.72
  • 10.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
85,688.59
49,497.08
73.12%
115,448.04
85,806.38
34.54%
94,474.32
65,179.41
44.95%
80,270.07
41,245.13
94.62%
Expenses
85,354.27
49,191.80
73.51%
115,065.94
85,665.57
34.32%
94,024.77
64,861.85
44.96%
79,852.18
40,915.94
95.16%
EBITDA
334.32
305.28
9.51%
382.10
140.81
171.36%
449.55
317.56
41.56%
417.88
329.19
26.94%
EBIDTM
0.39%
0.62%
0.33%
0.16%
0.48%
0.49%
0.52%
0.80%
Other Income
12.08
1.06
1,039.62%
21.10
38.39
-45.04%
0.97
0.27
259.26%
1.09
1.32
-17.42%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
31.30
22.86
36.92%
26.22
22.65
15.76%
27.37
13.42
103.95%
24.13
32.81
-26.46%
PBT
315.10
283.48
11.15%
376.99
156.55
140.81%
423.14
304.42
39.00%
394.84
297.70
32.63%
Tax
5.74
11.74
-51.11%
10.97
18.02
-39.12%
1.58
4.24
-62.74%
21.88
6.27
248.96%
PAT
309.36
271.74
13.84%
366.02
138.53
164.22%
421.56
300.18
40.44%
372.96
291.43
27.98%
PATM
0.36%
0.55%
0.32%
0.16%
0.45%
0.46%
0.46%
0.71%
EPS
10.48
9.20
13.91%
12.40
4.69
164.39%
14.28
10.17
40.41%
12.63
9.87
27.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
375,881.02
243,127.94
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
55.50%
-5.88%
32.06%
11.29%
-6.35%
-22.49%
46.59%
227.33%
72.83%
-6.50%
 
Cost Of Goods Sold
373,831.25
241,509.66
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
2,049.77
1,618.27
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
0.55%
0.67%
0.60%
1.06%
1.32%
1.24%
0.87%
1.28%
3.07%
3.52%
2.61%
Total Expenditure
374,297.16
241,949.02
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
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
175.89
184.30
160.25
152.19
146.80
156.90
112.93
39.90
20.90
6.98
% Of Sales
-
0.07%
0.07%
0.08%
0.09%
0.08%
0.06%
0.07%
0.08%
0.07%
0.02%
Manufacturing Exp.
-
37.95
34.87
41.60
39.13
22.49
25.48
10.22
10.67
6.17
2.68
% Of Sales
-
0.02%
0.01%
0.02%
0.02%
0.01%
0.01%
0.01%
0.02%
0.02%
0.01%
General & Admin Exp.
-
100.36
136.58
209.38
194.24
164.51
129.05
206.06
201.13
178.68
9.10
% Of Sales
-
0.04%
0.05%
0.11%
0.11%
0.09%
0.05%
0.12%
0.40%
0.61%
0.03%
Selling & Distn. Exp.
-
14.08
15.71
110.83
109.91
84.38
16.13
12.45
12.27
24.86
8.05
% Of Sales
-
0.01%
0.01%
0.06%
0.06%
0.04%
0.01%
0.01%
0.02%
0.09%
0.03%
Miscellaneous Exp.
-
111.08
55.22
2.39
25.35
33.51
39.60
37.99
16.53
13.82
8.05
% Of Sales
-
0.05%
0.02%
0.00%
0.01%
0.02%
0.02%
0.02%
0.03%
0.05%
0.00%
EBITDA
1,583.85
1,178.92
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
0.42%
0.48%
0.44%
0.79%
1.02%
1.00%
0.72%
1.05%
2.51%
2.68%
2.53%
Other Income
35.24
40.26
2.57
7.06
67.54
62.00
47.68
41.75
0.10
0.73
2.68
Interest
0.00
89.97
142.35
222.47
441.67
536.68
430.27
577.67
478.27
363.48
299.51
Depreciation
109.02
90.87
90.43
72.63
74.34
67.99
64.63
79.01
62.22
16.41
2.06
PBT
1,510.07
1,038.33
893.84
1,261.25
1,345.65
1,341.76
1,302.94
1,112.12
726.07
403.73
489.62
Tax
40.17
29.15
48.98
55.42
53.53
75.90
59.30
43.12
71.16
46.28
37.01
Tax Rate
2.66%
2.81%
5.48%
4.39%
3.98%
5.66%
4.55%
3.88%
9.80%
11.46%
7.56%
PAT
1,469.90
1,009.18
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
1,469.90
1,009.18
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
0.00
PAT Margin
0.39%
0.42%
0.33%
0.62%
0.74%
0.67%
0.51%
0.65%
1.30%
1.22%
1.45%
PAT Growth
46.71%
19.45%
-29.94%
-6.68%
2.08%
1.79%
16.34%
63.23%
83.22%
-21.02%
 
EPS
49.78
34.17
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
12,445.73
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
29.53
Total Reserves
12,416.21
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
80.84
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
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
2.75
2.56
2.64
2.37
2.19
9.70
0.41
0.41
0.41
0.41
Current Liabilities
11,389.04
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
10,421.00
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
15.27
14.34
19.46
29.37
27.27
25.80
13.74
23.04
77.88
571.84
Short Term Borrowings
814.60
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
138.17
106.93
102.55
87.01
121.51
48.21
186.79
106.69
76.06
66.54
Total Liabilities
23,915.61
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
1,449.40
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
2,452.67
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
1,003.27
900.19
814.55
678.14
0.00
0.00
0.00
0.00
0.00
19.07
Non Current Assets
2,625.51
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
5.83
11.55
1.01
1.89
5.27
88.36
62.03
0.42
0.36
0.35
Non Current Investment
1,112.72
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.
57.58
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
0.00
Current Assets
21,290.09
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
0.00
Inventories
7,669.02
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
10,708.60
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
1,808.73
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
1,103.74
624.82
652.25
573.85
986.97
851.73
737.36
750.23
812.89
815.34
Short Term Loans & Adv.
479.57
481.84
469.15
517.75
442.54
361.01
303.71
327.62
431.03
459.62
Net Current Assets
9,901.05
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
23,915.60
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-4.38
-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
1,038.33
893.84
1,261.25
1,345.65
1,341.64
1,303.50
1,108.05
725.84
403.73
489.62
Adjustment
180.29
232.64
294.06
515.60
604.57
494.81
656.54
540.39
379.77
301.41
Changes in Working Capital
-1,193.85
-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
24.76
-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
0.00
Tax Paid
-29.15
-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
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
-158.48
74.13
-193.56
-301.44
-154.07
-81.20
-1,943.82
-204.24
-125.36
-0.55
Net Fixed Assets
2.32
-0.09
-0.25
5.04
-0.98
-1.26
-0.76
-0.26
-3.00
Net Investments
-44.10
82.29
10.38
-1,882.74
11.99
-95.44
-468.25
-51.03
-113.38
Others
-116.70
-8.07
-203.69
1,576.26
-165.08
15.50
-1,474.81
-152.95
-8.98
Cash from Financing Activity
-325.86
-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
-488.72
-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
2,052.95
12,787.63
15,063.44
14,469.55
14,840.20
12,062.94
11,406.38
7,214.16
9,845.80
7,854.83
Closing Cash & Equivalent
1,808.73
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
421.52
380.05
356.77
299.40
242.99
199.29
162.00
113.85
92.88
81.78
ROA
4.26%
3.12%
4.05%
4.93%
5.31%
5.52%
5.78%
4.79%
2.85%
3.27%
ROE
8.53%
7.77%
12.45%
16.14%
19.39%
23.32%
26.25%
21.46%
13.86%
18.74%
ROCE
8.85%
8.62%
11.05%
11.56%
13.75%
16.65%
20.38%
18.44%
13.95%
15.34%
Fixed Asset Turnover
101.31
110.32
87.59
102.80
150.89
194.85
213.07
233.52
227.24
352.86
Receivable days
15.81
13.90
14.43
10.53
8.76
7.47
8.71
19.55
29.65
27.22
Inventory Days
11.32
8.61
8.13
5.88
2.81
1.62
1.72
4.12
8.42
9.06
Payable days
16.20
21.11
30.32
21.52
18.98
17.47
21.90
51.93
86.35
94.15
Cash Conversion Cycle
10.92
1.39
-7.76
-5.11
-7.41
-8.37
-11.47
-28.26
-48.28
-57.86
Total Debt/Equity
0.07
0.09
0.12
0.70
1.22
0.94
0.96
1.14
1.14
1.13
Interest Cover
12.54
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.