Nifty

:

25149.85

Sensex

:

82500.47

-205.40 (-0.81%)
-689.81 (-0.83%)

Login

Nifty
Sensex

:
:

25149.85
82500.47

-205.40 (-0.81%)
-689.81 (-0.83%)

Sky Gold and Diamonds Ltd.

Diamond & Jewellery

Rating :

N/A

BSE: 541967 | NSE: SKYGOLD

Watchlist

NSE BSE

316.90

11-Jul-2025

Open
High
Low
Previous Close

323
323
316
322.95

Volume
Traded Value (lacs)
52 Week High
52 Week Low

276178
87861015.35
488.55
180.39

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,715.23
35.55
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,144.96
N/A
5.27

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

29.88
19.31
30.49

EBITDA CAGR (%)

10 Years
5 Years
3 Years

33.60
43.17
30.82

PAT CAGR (%)

10 Years
5 Years
3 Years

47.69
47.39
33.67

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 3.52 9.52 12.7 17.1
P/E Ratio 90.03 33.29 24.95 18.53
Revenue 1745 3548 5344 7242
EBITDA 77 196 290 374
Net Income 40 133 179 243
ROA 9.7 13.7
P/B Ratio 17.19 6.80 5.98 4.53
ROE 23.66 28.59 29.8 27.9
FCFF -178 -392 -62 55
FCFF Yield -3 -6.6 -1.04 0.92
Net Debt 233 455
BVPS 18.44 46.61 53 70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 754.78 513.38 47.02% 729.73 460.44 58.49% 717.39 395.97 81.17% 723.03 375.70 92.45%
Expenses 709.59 488.05 45.39% 682.83 442.40 54.35% 680.36 380.72 78.70% 685.76 357.06 92.06%
EBITDA 45.20 25.32 78.52% 46.89 18.04 159.92% 37.04 15.25 142.89% 37.27 18.64 99.95%
EBIDTM 5.99% 4.93% 6.43% 3.92% 5.16% 3.85% 5.15% 4.96%
Other Income 4.12 1.57 162.42% 3.66 0.46 695.65% 19.57 0.89 2,098.88% 1.23 0.82 50.00%
Interest 11.98 6.62 80.97% 10.11 4.74 113.29% 9.47 5.01 89.02% 8.00 4.16 92.31%
Depreciation 2.98 2.15 38.60% 2.44 1.80 35.56% 2.07 1.39 48.92% 2.06 1.03 100.00%
PBT 34.35 18.13 89.46% 38.01 11.96 217.81% 45.06 9.75 362.15% 28.45 14.26 99.51%
Tax 7.93 4.51 75.83% 10.40 3.02 244.37% 9.18 2.48 270.16% 7.22 3.59 101.11%
PAT 26.42 13.61 94.12% 27.61 8.93 209.18% 35.89 7.27 393.67% 21.23 10.67 98.97%
PATM 3.50% 2.65% 3.78% 1.94% 5.00% 1.84% 2.94% 2.84%
EPS 1.80 0.93 93.55% 1.88 0.61 208.20% 2.45 0.50 390.00% 1.45 0.73 98.63%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 1,058.17 513.38 106.12% 997.97 460.44 116.74% 768.85 395.97 94.17% 723.03 375.70 92.45%
Expenses 995.14 488.05 103.90% 940.68 442.40 112.63% 730.07 380.72 91.76% 685.76 357.06 92.06%
EBITDA 63.03 25.32 148.93% 57.29 18.04 217.57% 38.78 15.25 154.30% 37.27 18.64 99.95%
EBIDTM 5.96% 4.93% 5.74% 3.92% 5.04% 3.85% 5.15% 4.96%
Other Income 4.85 1.57 208.92% 7.13 0.46 1,450.00% 19.75 0.89 2,119.10% 1.23 0.82 50.00%
Interest 14.04 6.62 112.08% 12.19 4.74 157.17% 10.13 5.01 102.20% 8.00 4.16 92.31%
Depreciation 3.62 2.15 68.37% 2.86 1.80 58.89% 2.21 1.39 58.99% 2.06 1.03 100.00%
PBT 50.22 18.13 177.00% 49.36 11.96 312.71% 46.19 9.75 373.74% 28.45 14.26 99.51%
Tax 12.04 4.51 166.96% 12.82 3.02 324.50% 9.47 2.48 281.85% 7.22 3.59 101.11%
PAT 38.17 13.61 180.46% 36.54 8.93 309.18% 36.71 7.27 404.95% 21.23 10.67 98.97%
PATM 3.61% 2.65% 3.66% 1.94% 4.77% 1.84% 2.94% 2.84%
EPS 2.60 1.03 152.43% 2.49 0.68 266.18% 2.69 0.68 295.59% 1.60 0.99 61.62%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2,924.93 1,745.48 1,153.80 785.58 795.54 721.89 806.84 548.86 164.41 183.31 127.77 Net Sales Growth 67.57% 51.28% 46.87% -1.25% 10.20% -10.53% 47.00% 233.84% -10.31% 43.47% Cost Of Goods Sold 2,709.78 1,640.82 1,104.04 757.13 780.00 694.31 784.45 532.41 157.59 176.31 121.96 Gross Profit 215.15 104.66 49.76 28.45 15.54 27.57 22.39 16.45 6.82 7.00 5.81 GP Margin 7.36% 6.00% 4.31% 3.62% 1.95% 3.82% 2.78% 3.00% 4.15% 3.82% 4.55% Total Expenditure 2,758.54 1,667.75 1,117.19 765.29 785.01 708.97 796.54 541.19 159.83 178.68 123.48 Power & Fuel Cost - 2.42 0.57 0.36 0.16 0.28 0.23 0.14 0.00 0.00 0.00 % Of Sales - 0.14% 0.05% 0.05% 0.02% 0.04% 0.03% 0.03% 0% 0% 0% Employee Cost - 11.14 4.53 2.35 1.78 2.56 2.05 0.86 1.04 1.12 0.96 % Of Sales - 0.64% 0.39% 0.30% 0.22% 0.35% 0.25% 0.16% 0.63% 0.61% 0.75% Manufacturing Exp. - 4.13 3.33 3.06 0.85 8.56 6.27 5.47 0.00 0.00 0.00 % Of Sales - 0.24% 0.29% 0.39% 0.11% 1.19% 0.78% 1.00% 0% 0% 0% General & Admin Exp. - 6.73 2.97 1.60 1.76 2.24 2.26 1.45 1.20 1.25 0.55 % Of Sales - 0.39% 0.26% 0.20% 0.22% 0.31% 0.28% 0.26% 0.73% 0.68% 0.43% Selling & Distn. Exp. - 2.22 1.37 0.47 0.28 1.00 1.24 0.86 0.00 0.00 0.00 % Of Sales - 0.13% 0.12% 0.06% 0.04% 0.14% 0.15% 0.16% 0% 0% 0% Miscellaneous Exp. - 0.30 0.39 0.34 0.18 0.02 0.03 0.01 0.00 0.00 0.00 % Of Sales - 0.02% 0.03% 0.04% 0.02% 0.00% 0.00% 0.00% 0% 0% 0% EBITDA 166.40 77.73 36.61 20.29 10.53 12.92 10.30 7.67 4.58 4.63 4.29 EBITDA Margin 5.69% 4.45% 3.17% 2.58% 1.32% 1.79% 1.28% 1.40% 2.79% 2.53% 3.36% Other Income 28.58 3.74 0.96 10.56 2.36 1.19 0.61 0.03 0.00 0.00 0.00 Interest 39.56 21.02 11.11 8.02 6.39 6.09 5.91 3.42 2.85 2.98 2.95 Depreciation 9.55 6.36 1.42 1.12 0.44 0.47 0.52 0.34 0.30 0.22 0.11 PBT 145.87 54.09 25.03 21.71 6.06 7.54 4.48 3.94 1.43 1.44 1.24 Tax 34.73 13.61 6.42 4.76 1.25 1.72 1.43 1.32 0.50 0.50 0.42 Tax Rate 23.81% 25.16% 25.65% 21.93% 20.63% 22.81% 31.92% 33.50% 34.97% 34.72% 33.87% PAT 111.15 40.48 18.61 16.95 4.81 5.82 3.05 2.63 0.94 0.94 0.82 PAT before Minority Interest 111.15 40.48 18.61 16.95 4.81 5.82 3.05 2.63 0.94 0.94 0.82 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 3.80% 2.32% 1.61% 2.16% 0.60% 0.81% 0.38% 0.48% 0.57% 0.51% 0.64% PAT Growth 174.58% 117.52% 9.79% 252.39% -17.35% 90.82% 15.97% 179.79% 0.00% 14.63% EPS 7.58 2.76 1.27 1.16 0.33 0.40 0.21 0.18 0.06 0.06 0.06

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 3,548.02 1,745.48 1,153.80 785.58 Net Sales Growth 103.27% 51.28% 46.87% Cost Of Goods Sold 3,297.13 1,640.82 1,104.04 757.13 Gross Profit 250.89 104.66 49.76 28.45 GP Margin 7.07% 6.00% 4.31% 3.62% Total Expenditure 3,351.65 1,667.75 1,117.19 765.29 Power & Fuel Cost - 2.42 0.57 0.36 % Of Sales - 0.14% 0.05% 0.05% Employee Cost - 11.14 4.53 2.35 % Of Sales - 0.64% 0.39% 0.30% Manufacturing Exp. - 4.13 3.33 3.06 % Of Sales - 0.24% 0.29% 0.39% General & Admin Exp. - 6.73 2.97 1.60 % Of Sales - 0.39% 0.26% 0.20% Selling & Distn. Exp. - 2.22 1.37 0.47 % Of Sales - 0.13% 0.12% 0.06% Miscellaneous Exp. - 0.30 0.39 0.34 % Of Sales - 0.02% 0.03% 0.04% EBITDA 196.37 77.73 36.61 20.29 EBITDA Margin 5.53% 4.45% 3.17% 2.58% Other Income 32.96 3.74 0.96 10.56 Interest 44.36 21.02 11.11 8.02 Depreciation 10.75 6.36 1.42 1.12 PBT 174.22 54.09 25.03 21.71 Tax 41.55 13.61 6.42 4.76 Tax Rate 23.85% 25.16% 25.65% 21.93% PAT 132.65 40.48 18.61 16.95 PAT before Minority Interest 132.65 40.48 18.61 16.95 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 3.74% 2.32% 1.61% 2.16% PAT Growth 227.69% 117.52% 9.79% EPS 9.04 2.76 1.27 1.16

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 244.12 98.13 76.74 52.27 47.46 41.64 13.48 10.85 9.91 7.89 Share Capital 13.24 10.74 5.37 5.37 5.37 5.37 3.95 0.99 0.99 0.87 Total Reserves 225.45 87.39 71.37 46.90 42.08 36.27 9.53 9.87 8.93 7.02 Non-Current Liabilities 30.12 19.11 20.69 7.37 0.20 0.10 0.10 5.29 3.03 3.05 Secured Loans 17.63 14.78 17.40 7.18 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 5.25 2.95 2.95 Long Term Provisions 0.96 0.78 0.65 0.45 0.39 0.30 0.18 0.10 0.10 0.10 Current Liabilities 311.41 134.95 77.73 66.39 61.18 49.60 52.58 20.76 21.90 18.21 Trade Payables 4.33 1.48 1.41 0.06 1.04 0.12 0.03 0.16 0.22 0.08 Other Current Liabilities 31.11 3.69 2.72 0.74 0.92 0.02 0.03 0.00 0.00 0.00 Short Term Borrowings 274.19 128.53 72.05 65.50 58.57 48.97 51.83 20.23 21.14 17.86 Short Term Provisions 1.78 1.25 1.55 0.09 0.65 0.49 0.70 0.37 0.54 0.27 Total Liabilities 585.65 252.19 175.16 126.03 108.84 91.34 66.16 36.90 34.84 29.15 Net Block 34.94 6.70 5.75 5.06 2.69 2.89 2.99 1.22 1.04 0.56 Gross Block 45.01 11.97 9.59 7.80 5.07 4.81 4.38 2.27 1.80 1.10 Accumulated Depreciation 10.08 5.27 3.85 2.74 2.38 1.91 1.39 1.06 0.76 0.54 Non Current Assets 129.12 78.55 53.29 30.29 24.88 13.91 4.01 2.82 1.04 0.56 Capital Work in Progress 1.01 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 90.55 68.26 45.02 25.23 22.19 11.02 1.02 1.60 0.00 0.00 Long Term Loans & Adv. 2.09 0.89 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.50 0.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 456.52 173.64 121.87 95.74 83.95 77.42 62.14 34.09 33.80 28.59 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 266.13 85.23 74.38 68.31 33.92 42.32 24.86 18.96 0.88 13.53 Sundry Debtors 102.15 67.03 43.49 23.44 46.59 30.29 29.55 14.50 32.62 14.62 Cash & Bank 76.76 18.38 1.38 0.41 0.38 1.27 5.33 0.15 0.01 0.19 Other Current Assets 11.48 0.59 0.08 3.21 3.06 3.54 2.41 0.48 0.30 0.25 Short Term Loans & Adv. 10.46 2.41 2.53 0.37 0.88 1.02 1.03 0.06 0.11 0.07 Net Current Assets 145.11 38.70 44.14 29.35 22.77 27.82 9.56 13.33 11.90 10.38 Total Assets 585.64 252.19 175.16 126.03 108.83 91.33 66.15 36.91 34.84 29.15

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 244.12 98.13 76.74 Share Capital 13.24 10.74 5.37 Total Reserves 225.45 87.39 71.37 Non-Current Liabilities 30.12 19.11 20.69 Secured Loans 17.63 14.78 17.40 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.96 0.78 0.65 Current Liabilities 311.41 134.95 77.73 Trade Payables 4.33 1.48 1.41 Other Current Liabilities 31.11 3.69 2.72 Short Term Borrowings 274.19 128.53 72.05 Short Term Provisions 1.78 1.25 1.55 Total Liabilities 585.65 252.19 175.16 Net Block 34.94 6.70 5.75 Gross Block 45.01 11.97 9.59 Accumulated Depreciation 10.08 5.27 3.85 Non Current Assets 129.12 78.55 53.29 Capital Work in Progress 1.01 0.07 0.00 Non Current Investment 90.55 68.26 45.02 Long Term Loans & Adv. 2.09 0.89 0.07 Other Non Current Assets 0.50 0.17 0.00 Current Assets 456.52 173.64 121.87 Current Investments 0.00 0.00 0.00 Inventories 266.13 85.23 74.38 Sundry Debtors 102.15 67.03 43.49 Cash & Bank 76.76 18.38 1.38 Other Current Assets 11.48 0.59 0.08 Short Term Loans & Adv. 10.46 2.41 2.53 Net Current Assets 145.11 38.70 44.14 Total Assets 585.64 252.19 175.16

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -138.10 -6.48 -7.22 -4.98 15.26 -13.25 9.80 3.24 -1.26 0.97 PBT 54.09 25.03 21.71 6.06 7.54 4.48 3.94 1.43 1.44 1.24 Adjustment 23.57 10.94 -1.80 4.26 5.21 6.01 3.31 2.72 2.80 3.00 Changes in Working Capital -201.54 -35.30 -23.87 -13.37 3.90 -22.20 3.90 -0.39 -4.98 -2.83 Cash after chg. in Working capital -123.88 0.66 -3.96 -3.05 16.65 -11.71 11.14 3.77 -0.74 1.41 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -14.22 -7.15 -3.26 -1.93 -1.38 -1.54 -1.35 -0.53 -0.53 -0.44 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 -0.02 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -106.16 -19.75 -2.29 -3.53 -10.58 -9.93 -2.10 -2.07 -0.70 -0.15 Net Fixed Assets -33.98 -2.45 -1.79 -2.73 -0.26 -0.43 -2.11 -0.47 -0.70 -0.15 Net Investments -22.29 -23.24 -19.79 -3.04 -11.17 -10.00 0.58 -1.60 0.00 0.00 Others -49.89 5.94 19.29 2.24 0.85 0.50 -0.57 0.00 0.00 0.00 Cash from Financing Activity 239.23 43.23 10.48 8.53 -5.59 19.47 -3.11 -1.04 1.79 -1.00 Net Cash Inflow / Outflow -5.02 17.00 0.97 0.02 -0.91 -3.72 4.58 0.14 -0.18 -0.18 Opening Cash & Equivalents 18.38 1.38 0.41 0.11 1.02 4.73 0.15 0.01 0.19 0.37 Closing Cash & Equivalent 13.36 18.38 1.38 0.13 0.11 1.02 4.73 0.15 0.01 0.19

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity -138.10 -6.48 -7.22 PBT 54.09 25.03 21.71 Adjustment 23.57 10.94 -1.80 Changes in Working Capital -201.54 -35.30 -23.87 Cash after chg. in Working capital -123.88 0.66 -3.96 Interest Paid 0.00 0.00 0.00 Tax Paid -14.22 -7.15 -3.26 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -106.16 -19.75 -2.29 Net Fixed Assets -33.98 -2.45 Net Investments -22.29 -23.24 Others -49.89 5.94 Cash from Financing Activity 239.23 43.23 10.48 Net Cash Inflow / Outflow -5.02 17.00 0.97 Opening Cash & Equivalents 18.38 1.38 0.41 Closing Cash & Equivalent 13.36 18.38 1.38

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 18.03 9.13 71.42 48.67 88.34 77.51 34.11 109.86 100.35 90.95 ROA 9.66% 8.71% 11.26% 4.10% 5.81% 3.87% 5.10% 2.62% 2.94% 2.96% ROE 24.04% 21.28% 26.28% 9.65% 13.06% 11.06% 21.59% 9.05% 10.56% 10.94% ROCE 19.09% 17.54% 20.26% 10.75% 13.87% 13.32% 14.50% 12.18% 14.09% 15.28% Fixed Asset Turnover 61.26 107.00 90.35 123.59 146.15 175.59 164.88 80.65 126.04 124.25 Receivable days 17.69 17.48 15.55 16.07 19.44 13.53 14.65 52.30 47.03 50.70 Inventory Days 36.74 25.24 33.14 23.45 19.27 15.20 14.57 22.02 14.35 25.73 Payable days 0.65 0.48 0.35 0.26 0.31 0.03 0.06 0.43 0.30 0.29 Cash Conversion Cycle 53.78 42.25 48.34 39.26 38.41 28.70 29.15 73.89 61.07 76.14 Total Debt/Equity 1.25 1.49 1.19 1.40 1.23 1.18 3.84 2.35 2.43 2.64 Interest Cover 3.57 3.25 3.71 1.95 2.24 1.76 2.15 1.50 1.48 1.42

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 18.03 9.13 71.42 ROA 9.66% 8.71% 9.68% ROE 24.04% 21.28% 22.09% ROCE 19.09% 17.54% 17.70% Fixed Asset Turnover 61.26 107.00 81.90 Receivable days 17.69 17.48 20.20 Inventory Days 36.74 25.24 34.55 Payable days 0.65 0.48 0.68 Cash Conversion Cycle 53.78 42.25 54.08 Total Debt/Equity 1.25 1.49 1.19 Interest Cover 3.57 3.25 3.71

Top Investors:

motilal oswal small cap fund

acron consultants llp

kotak mahindra life insurance company ltd

Annual Reports:

News Update:

Sky Gold and Diamonds gets nod to acquire wholly owned subsidiary in Dubai
24th Jun 2025, 16:59 PM

The acquisition is expected to be completed within 2 to 3 months
Read More
Sky Gold and Diamonds secures export order
11th Apr 2025, 14:42 PM

The company has secured order from one of the most reputable names in the jewellery industry
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.

Feedback