Thangamayil Jewellery, 533158, THANGAMAYL Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

17,064.18
43.64
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

17,473.82
0.33%
11.37

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

20.71
31.12
30.47

EBITDA CAGR (%)

10 Years
5 Years
3 Years

27.84
45.64
21.60

PAT CAGR (%)

10 Years
5 Years
3 Years

38.07
55.61
41.84

P:E (Median)

8 Years
5 Years
3 Years

26.46
35.16
48.54

P:BV (Average)

8 Years
5 Years
3 Years

5.98
6.99
8.42

EV:EBITDA (Average)

8 Years
5 Years
3 Years

17.24
22.83
26.98

Earnings Forecasts:

(Updated: 22-08-2026)

Description 2026 2027 2028 2029
Adj EPS 89 3 30.65 90.54
P/E Ratio 61.75 1831.83 179.30 60.70
Revenue 47.08 40.86 32.63 7637.55
EBITDA 10655.3 12608.8 14567 472.05
Net Income 673.3 794.67 961.85 281.4
ROA 413.07 480.8 601.55 -
P/B Ratio - - - 12.87
ROE 11.17 9.11 7.41 23.15
FCFF 25.2 23.9 25.1 -
FCFF Yield - - - -
Net Debt - - - -
BVPS - - - 427.02

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 2,666.38 1,557.86 71.16% 2,839.17 1,380.73 105.63% 2,405.82 1,132.46 112.44% 1,710.90 1,181.05 44.86%
Expenses 2,521.72 1,470.89 71.44% 2,624.77 1,323.36 98.34% 2,233.71 1,049.29 112.88% 1,605.25 1,188.50 35.07%
EBITDA 144.66 86.97 66.33% 214.40 57.37 273.71% 172.11 83.17 106.94% 105.65 -7.45 -
EBIDTM 5.43% 5.58% 7.55% 4.16% 7.15% 7.34% 6.18% -0.63%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 17.69 15.02 17.78% 20.40 11.12 83.45% 16.05 10.36 54.92% 16.20 10.60 52.83%
Depreciation 11.47 6.82 68.18% 11.79 7.42 58.89% 10.54 5.36 96.64% 11.06 5.51 100.73%
PBT 115.50 65.13 77.34% 182.21 38.83 369.25% 143.14 67.45 112.22% 78.39 -23.56 -
Tax 30.41 19.42 56.59% 39.55 7.43 432.30% 38.36 19.26 99.17% 19.88 -6.11 -
PAT 85.09 45.71 86.15% 142.66 31.40 354.33% 104.78 48.19 117.43% 58.51 -17.45 -
PATM 3.19% 2.93% 5.02% 2.27% 4.36% 4.26% 3.42% -1.48%
EPS 27.36 14.70 86.12% 45.87 10.10 354.16% 33.69 15.50 117.35% 18.81 -5.61 -

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 9,622.27 8,499.33 4,910.58 3,826.78 3,152.55 2,193.08 1,818.62 1,691.96 1,443.35 1,377.46 1,293.65 Net Sales Growth 83.21% 73.08% 28.32% 21.39% 43.75% 20.59% 7.49% 17.22% 4.78% 6.48% Cost Of Goods Sold 8,608.08 7,479.00 4,412.68 3,419.81 2,816.41 1,974.92 1,592.80 1,481.41 1,290.27 1,239.83 1,185.18 Gross Profit 1,014.19 1,020.33 497.90 406.97 336.14 218.16 225.82 210.56 153.08 137.63 108.47 GP Margin 10.54% 12.00% 10.14% 10.63% 10.66% 9.95% 12.42% 12.44% 10.61% 9.99% 8.38% Total Expenditure 8,985.45 7,934.63 4,691.62 3,614.42 2,999.65 2,106.89 1,677.61 1,594.23 1,372.76 1,318.12 1,245.20 Power & Fuel Cost - 15.48 10.33 8.40 5.89 3.25 2.46 4.15 3.77 3.49 3.07 % Of Sales - 0.18% 0.21% 0.22% 0.19% 0.15% 0.14% 0.25% 0.26% 0.25% 0.24% Employee Cost - 136.89 89.08 66.02 56.26 43.13 31.66 40.08 33.22 30.17 24.48 % Of Sales - 1.61% 1.81% 1.73% 1.78% 1.97% 1.74% 2.37% 2.30% 2.19% 1.89% Manufacturing Exp. - 112.60 74.25 58.70 42.89 23.23 21.04 18.12 14.97 13.28 7.42 % Of Sales - 1.32% 1.51% 1.53% 1.36% 1.06% 1.16% 1.07% 1.04% 0.96% 0.57% General & Admin Exp. - 56.58 33.37 21.51 21.17 14.83 11.04 14.53 15.20 13.56 11.75 % Of Sales - 0.67% 0.68% 0.56% 0.67% 0.68% 0.61% 0.86% 1.05% 0.98% 0.91% Selling & Distn. Exp. - 130.92 68.39 36.45 35.93 29.94 16.72 16.01 15.04 16.68 12.82 % Of Sales - 1.54% 1.39% 0.95% 1.14% 1.37% 0.92% 0.95% 1.04% 1.21% 0.99% Miscellaneous Exp. - 3.16 3.52 3.53 21.10 17.59 1.89 19.94 0.29 1.09 12.82 % Of Sales - 0.04% 0.07% 0.09% 0.67% 0.80% 0.10% 1.18% 0.02% 0.08% 0.04% EBITDA 636.82 564.70 218.96 212.36 152.90 86.19 141.01 97.73 70.59 59.34 48.45 EBITDA Margin 6.62% 6.64% 4.46% 5.55% 4.85% 3.93% 7.75% 5.78% 4.89% 4.31% 3.75% Other Income 0.00 14.42 5.72 5.41 3.35 1.67 8.34 3.03 2.87 1.55 1.13 Interest 70.34 67.66 41.07 36.34 34.92 26.18 22.91 21.15 20.34 18.79 20.84 Depreciation 44.86 40.21 23.69 16.35 13.39 9.65 9.47 10.19 7.59 8.17 9.43 PBT 519.24 471.25 159.92 165.08 107.94 52.03 116.97 69.42 45.54 33.94 19.30 Tax 128.20 117.22 41.21 41.84 28.19 13.49 30.39 23.76 15.28 11.06 5.33 Tax Rate 24.69% 25.00% 25.77% 25.35% 26.12% 25.93% 25.98% 34.23% 33.55% 32.59% 27.62% PAT 391.04 351.65 118.71 123.24 79.75 38.54 86.58 45.66 30.26 22.87 13.97 PAT before Minority Interest 391.04 351.65 118.71 123.24 79.75 38.54 86.58 45.66 30.26 22.87 13.97 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 4.06% 4.14% 2.42% 3.22% 2.53% 1.76% 4.76% 2.70% 2.10% 1.66% 1.08% PAT Growth 262.58% 196.23% -3.68% 54.53% 106.93% -55.49% 89.62% 50.89% 32.31% 63.71% EPS 125.74 113.07 38.17 39.63 25.64 12.39 27.84 14.68 9.73 7.35 4.49

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 1,416.01 1,102.35 493.18 388.79 324.27 297.92 220.15 193.19 168.73 149.34 Share Capital 31.08 31.08 27.44 13.72 13.72 13.72 13.72 13.72 13.72 13.72 Total Reserves 1,384.93 1,071.27 465.74 375.07 310.55 284.20 206.43 179.47 155.01 135.62 Non-Current Liabilities 124.56 104.25 135.28 150.72 114.47 69.30 63.29 39.38 32.21 30.09 Secured Loans 10.27 19.22 31.17 47.63 57.03 30.19 0.21 0.47 0.74 5.31 Unsecured Loans 41.13 52.76 82.71 86.61 49.03 31.48 54.72 37.85 29.89 30.25 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 2,274.66 1,348.62 850.13 704.67 465.27 406.86 431.47 419.92 409.66 251.76 Trade Payables 19.91 33.07 17.51 19.83 7.44 12.81 37.03 74.66 58.44 87.96 Other Current Liabilities 1,540.54 712.65 504.79 307.08 201.60 183.15 212.85 229.58 191.55 105.00 Short Term Borrowings 704.49 602.90 324.44 373.31 253.76 206.91 180.77 115.68 159.67 58.81 Short Term Provisions 9.72 0.00 3.39 4.45 2.47 3.99 0.82 0.00 0.00 0.00 Total Liabilities 3,815.23 2,555.22 1,478.59 1,244.18 904.01 774.08 714.91 652.49 610.60 431.19 Net Block 293.39 200.61 153.53 120.13 84.44 78.79 80.71 70.93 74.20 72.33 Gross Block 447.65 315.61 256.66 205.61 159.97 147.50 143.51 126.65 123.81 114.55 Accumulated Depreciation 155.20 113.65 101.45 85.48 75.53 68.71 62.80 55.71 49.61 42.22 Non Current Assets 320.88 233.93 170.96 134.31 104.80 91.80 92.84 83.23 85.25 83.93 Capital Work in Progress 6.87 11.27 2.36 1.60 6.84 2.28 2.02 1.19 0.87 0.73 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 20.62 22.05 15.07 12.58 13.52 10.73 10.11 11.10 10.18 10.87 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 3,494.35 2,321.29 1,307.63 1,109.87 799.21 682.27 622.06 569.26 525.35 347.26 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 2,953.63 1,978.57 1,189.23 982.34 750.02 649.23 563.93 504.04 475.90 312.00 Sundry Debtors 23.86 8.61 4.26 3.17 2.62 2.58 0.14 2.17 1.30 0.85 Cash & Bank 381.23 241.79 81.79 76.39 16.59 16.93 31.39 52.05 31.88 20.22 Other Current Assets 135.63 2.52 1.31 1.27 29.98 13.53 26.61 11.00 16.28 14.19 Short Term Loans & Adv. 131.94 89.80 31.04 46.70 29.08 12.91 26.09 10.11 15.42 13.38 Net Current Assets 1,219.69 972.67 457.50 405.20 333.94 275.41 190.59 149.34 115.69 95.49 Total Assets 3,815.23 2,555.22 1,478.59 1,244.18 904.01 774.07 714.90 652.49 610.60 431.19

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 322.33 -423.98 330.38 10.44 -79.07 55.15 -39.23 84.70 -52.78 69.34 PBT 468.87 159.92 165.08 107.95 52.03 116.97 69.42 45.54 33.94 19.30 Adjustment 97.19 61.44 48.76 46.73 34.63 31.70 28.62 25.39 26.11 29.46 Changes in Working Capital -139.11 -595.50 158.41 -117.29 -148.26 -66.04 -119.90 23.10 -106.31 26.65 Cash after chg. in Working capital 426.95 -374.14 372.25 37.39 -61.60 82.63 -21.86 94.03 -46.26 75.41 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -104.62 -49.84 -41.87 -26.95 -17.47 -27.48 -17.37 -9.32 -6.52 -6.07 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 -165.07 -137.94 -29.65 -86.42 -21.12 17.63 7.93 -17.02 -26.73 -6.30 Net Fixed Assets -127.64 -67.86 -51.81 -40.40 -17.03 -4.25 -17.69 -3.16 -9.40 -3.18 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -37.43 -70.08 22.16 -46.02 -4.09 21.88 25.62 -13.86 -17.33 -3.12 Cash from Financing Activity -121.64 636.90 -292.82 77.99 93.55 -64.47 24.35 -62.42 73.77 -55.65 Net Cash Inflow / Outflow 35.62 74.98 7.91 2.01 -6.64 8.31 -6.96 5.27 -5.75 7.40 Opening Cash & Equivalents 88.56 13.58 5.66 3.65 10.29 1.99 8.94 3.68 9.42 2.02 Closing Cash & Equivalent 124.18 88.56 13.57 5.66 3.65 10.30 1.99 8.94 3.68 9.42

Financial Ratios

Standalone

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 455.60 354.68 174.14 141.69 118.17 217.15 160.46 140.81 122.98 108.85 ROA 11.04% 5.89% 9.05% 7.42% 4.59% 11.63% 6.68% 4.79% 4.39% 3.41% ROE 27.93% 14.88% 27.95% 22.37% 12.39% 33.43% 22.09% 16.72% 14.38% 9.74% ROCE 26.62% 14.43% 21.42% 17.55% 12.21% 27.11% 22.45% 18.37% 17.01% 15.32% Fixed Asset Turnover 22.27 17.16 16.56 17.25 14.27 12.50 12.53 11.53 11.57 11.53 Receivable days 0.70 0.48 0.35 0.34 0.43 0.27 0.25 0.44 0.28 0.16 Inventory Days 105.91 117.73 103.56 100.29 116.44 121.74 115.19 123.91 104.25 83.27 Payable days 1.29 2.09 1.99 1.77 1.87 5.71 12.50 17.46 18.24 19.03 Cash Conversion Cycle 105.31 116.12 101.92 98.85 115.00 116.30 102.94 106.88 86.29 64.40 Total Debt/Equity 0.56 0.66 0.95 1.37 1.18 0.93 1.08 0.80 1.18 0.68 Interest Cover 7.93 4.89 5.54 4.09 2.99 6.11 4.28 3.24 2.81 1.93

Top Investors:

sbi small cap fund

dsp small cap fund

hsbc mutual fund- hsbc value fund

chandramogan r g

canara robeco mutual fund a/c canara robeco small cap funf

llp

investor education and protection fund (iepf)

Annual Reports:

News Update:

Thangamayil Jewellery expands presence in Chennai with opening of two new stores
24th Aug 2026, 16:28 PM

A range of special offers has been introduced to mark the opening of these new showrooms
Read More
Thangamayil Jewellery to open two new branches in Tamil Nadu
5th Aug 2026, 12:19 PM

The company will open one branch at Mogaippair West and another at Puraisaiwakkam
Read More
Thangamayil Jeweller - Quarterly Results
30th Jul 2026, 00:00 AM

Read More
Thangamayil Jewellery to open two new branches in Chennai
4th Jun 2026, 12:22 PM

The company will open one branch at Neelankarai and another branch at Pallavaram in Chennai, Tamil Nadu
Read More

Thangamayil Jewellery Ltd.

Diamond & Jewellery

BSE: 533158 | NSE: THANGAMAYL

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update:

Thangamayil Jewellery Ltd.

Diamond & Jewellery

BSE: 533158 | NSE: THANGAMAYL

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update: