Nifty

:

23907.15

Sensex

:

75867.80

-6.55 (-0.03%)
-141.90 (-0.19%)

Login

Nifty
Sensex

:
:

23907.15
75867.80

-6.55 (-0.03%)
-141.90 (-0.19%)

Thangamayil Jewellery Ltd.

Diamond & Jewellery

Rating :

76/99

BSE: 533158 | NSE: THANGAMAYL

Watchlist

NSE BSE

3923.80

27-May-2026

Open
High
Low
Previous Close

3839.4
3957.8
3784.1
3805.20

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

91363
355922519.5
4373
1750.1

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

12,190.52
34.67
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

12,634.86
0.46%
8.61

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.47
21.98
15.92

EBITDA CAGR (%)

10 Years
5 Years
3 Years

17.61
9.20
7.45

PAT CAGR (%)

10 Years
5 Years
3 Years

27.41
6.52
14.18

P:E (Median)

8 Years
5 Years
3 Years

25.80
33.78
47.06

P:BV (Average)

8 Years
5 Years
3 Years

5.71
6.56
7.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

16.65
21.74
25.82

Earnings Forecasts:

(Updated: 23-05-2026)

Description 2024 2025 2026 2027
Adj EPS 90.54 134.15 154.55 198.8
P/E Ratio 0.95 0.64 0.55 0.43
Revenue 7637.55 10655.3 12608.8 14567
EBITDA 472.05 673.3 794.67 961.85
Net Income 281.4 413.07 480.8 601.55
ROA
P/B Ratio 0.20 0.15 0.12 0.10
ROE 23.15 25.2 23.9 25.1
FCFF
FCFF Yield
Net Debt
BVPS 427.02 565.27 693 852.65

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 2,839.17 1,380.73 105.63% 2,405.82 1,132.46 112.44% 1,710.90 1,181.05 44.86% 1,557.86 1,222.07 27.48%
Expenses 2,624.77 1,323.36 98.34% 2,233.71 1,049.29 112.88% 1,605.25 1,188.49 35.07% 1,470.89 1,130.49 30.11%
EBITDA 214.40 57.37 273.71% 172.11 83.17 106.94% 105.65 -7.44 - 86.97 91.58 -5.03%
EBIDTM 7.55% 4.16% 7.15% 7.34% 6.18% -0.63% 5.58% 7.49%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 20.40 11.12 83.45% 16.05 10.36 54.92% 16.20 10.60 52.83% 15.02 8.99 67.07%
Depreciation 11.79 7.42 58.89% 10.54 5.36 96.64% 11.06 5.51 100.73% 6.82 5.40 26.30%
PBT 182.21 38.83 369.25% 143.14 67.45 112.22% 78.39 -23.55 - 65.13 77.19 -15.62%
Tax 39.55 7.43 432.30% 38.36 19.26 99.17% 19.88 -6.11 - 19.42 20.63 -5.87%
PAT 142.66 31.40 354.33% 104.78 48.19 117.43% 58.51 -17.44 - 45.71 56.56 -19.18%
PATM 5.02% 2.27% 4.36% 4.26% 3.42% -1.48% 2.93% 4.63%
EPS 45.87 10.10 354.16% 33.69 15.50 117.35% 18.81 -5.61 - 14.70 18.19 -19.19%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 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

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 8,513.75 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 1,271.72 Net Sales Growth 73.17% 28.32% 21.39% 43.75% 20.59% 7.49% 17.22% 4.78% 6.48% 1.72% Cost Of Goods Sold 7,580.42 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 1,175.54 Gross Profit 933.33 497.90 406.97 336.14 218.16 225.82 210.56 153.08 137.63 108.47 96.18 GP Margin 10.96% 10.14% 10.63% 10.66% 9.95% 12.42% 12.44% 10.61% 9.99% 8.38% 7.56% Total Expenditure 7,934.62 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 1,228.49 Power & Fuel Cost - 10.33 8.40 5.89 3.25 2.46 4.15 3.77 3.49 3.07 2.92 % Of Sales - 0.21% 0.22% 0.19% 0.15% 0.14% 0.25% 0.26% 0.25% 0.24% 0.23% Employee Cost - 89.08 66.02 56.26 43.13 31.66 40.08 33.22 30.17 24.48 22.47 % Of Sales - 1.81% 1.73% 1.78% 1.97% 1.74% 2.37% 2.30% 2.19% 1.89% 1.77% Manufacturing Exp. - 74.25 58.70 42.89 23.23 21.04 18.12 14.97 13.28 7.42 7.80 % Of Sales - 1.51% 1.53% 1.36% 1.06% 1.16% 1.07% 1.04% 0.96% 0.57% 0.61% General & Admin Exp. - 33.37 21.51 21.17 14.83 11.04 14.53 15.20 13.56 11.75 12.25 % Of Sales - 0.68% 0.56% 0.67% 0.68% 0.61% 0.86% 1.05% 0.98% 0.91% 0.96% Selling & Distn. Exp. - 68.39 36.45 35.93 29.94 16.72 16.01 15.04 16.68 12.82 7.40 % Of Sales - 1.39% 0.95% 1.14% 1.37% 0.92% 0.95% 1.04% 1.21% 0.99% 0.58% Miscellaneous Exp. - 3.52 3.53 21.10 17.59 1.89 19.94 0.29 1.09 0.49 7.40 % Of Sales - 0.07% 0.09% 0.67% 0.80% 0.10% 1.18% 0.02% 0.08% 0.04% 0.01% EBITDA 579.13 218.96 212.36 152.90 86.19 141.01 97.73 70.59 59.34 48.45 43.23 EBITDA Margin 6.80% 4.46% 5.55% 4.85% 3.93% 7.75% 5.78% 4.89% 4.31% 3.75% 3.40% Other Income 0.00 5.72 5.41 3.35 1.67 8.34 3.03 2.87 1.55 1.13 2.76 Interest 67.67 41.07 36.34 34.92 26.18 22.91 21.15 20.34 18.79 20.84 23.64 Depreciation 40.21 23.69 16.35 13.39 9.65 9.47 10.19 7.59 8.17 9.43 8.15 PBT 468.87 159.92 165.08 107.94 52.03 116.97 69.42 45.54 33.94 19.30 14.20 Tax 117.21 41.21 41.84 28.19 13.49 30.39 23.76 15.28 11.06 5.33 3.66 Tax Rate 25.00% 25.77% 25.35% 26.12% 25.93% 25.98% 34.23% 33.55% 32.59% 27.62% 25.77% PAT 351.66 118.71 123.24 79.75 38.54 86.58 45.66 30.26 22.87 13.97 10.53 PAT before Minority Interest 351.66 118.71 123.24 79.75 38.54 86.58 45.66 30.26 22.87 13.97 10.53 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 4.13% 2.42% 3.22% 2.53% 1.76% 4.76% 2.70% 2.10% 1.66% 1.08% 0.83% PAT Growth 196.23% -3.68% 54.53% 106.93% -55.49% 89.62% 50.89% 32.31% 63.71% 32.67% EPS 113.07 38.17 39.63 25.64 12.39 27.84 14.68 9.73 7.35 4.49 3.39

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,102.35 493.18 388.79 324.27 297.92 220.15 193.19 168.73 149.34 137.54 Share Capital 31.08 27.44 13.72 13.72 13.72 13.72 13.72 13.72 13.72 13.72 Total Reserves 1,071.27 465.74 375.07 310.55 284.20 206.43 179.47 155.01 135.62 123.82 Non-Current Liabilities 104.25 135.28 150.72 114.47 69.30 63.29 39.38 32.21 30.09 44.59 Secured Loans 19.22 31.17 47.63 57.03 30.19 0.21 0.47 0.74 5.31 31.83 Unsecured Loans 52.76 82.71 86.61 49.03 31.48 54.72 37.85 29.89 30.25 25.70 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 1,348.62 850.13 704.67 465.27 406.86 431.47 419.92 409.66 251.76 206.48 Trade Payables 33.07 17.51 19.83 7.44 12.81 37.03 74.66 58.44 87.96 44.86 Other Current Liabilities 712.65 504.79 307.08 201.60 183.15 212.85 229.58 191.55 105.00 89.98 Short Term Borrowings 602.90 324.44 373.31 253.76 206.91 180.77 115.68 159.67 58.81 69.99 Short Term Provisions 0.00 3.39 4.45 2.47 3.99 0.82 0.00 0.00 0.00 1.65 Total Liabilities 2,555.22 1,478.59 1,244.18 904.01 774.08 714.91 652.49 610.60 431.19 388.61 Net Block 200.61 153.53 120.13 84.44 78.79 80.71 70.93 74.20 72.33 77.62 Gross Block 322.42 256.66 205.61 159.97 147.50 143.51 126.65 123.81 114.55 110.88 Accumulated Depreciation 120.46 101.45 85.48 75.53 68.71 62.80 55.71 49.61 42.22 33.26 Non Current Assets 233.94 170.96 134.31 104.80 91.80 92.84 83.23 85.25 83.93 88.62 Capital Work in Progress 11.27 2.36 1.60 6.84 2.28 2.02 1.19 0.87 0.73 1.22 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. 22.06 15.07 12.58 13.52 10.73 10.11 11.10 10.18 10.87 9.78 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 2,321.28 1,307.63 1,109.87 799.21 682.27 622.06 569.26 525.35 347.26 300.00 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1,978.57 1,189.23 982.34 750.02 649.23 563.93 504.04 475.90 312.00 280.92 Sundry Debtors 8.60 4.26 3.17 2.62 2.58 0.14 2.17 1.30 0.85 0.27 Cash & Bank 241.79 81.79 76.39 16.59 16.93 31.39 52.05 31.88 20.22 9.40 Other Current Assets 92.32 1.31 1.27 0.90 13.53 26.61 11.00 16.28 14.19 9.41 Short Term Loans & Adv. 89.80 31.04 46.70 29.08 12.91 26.09 10.11 15.42 13.38 8.40 Net Current Assets 972.66 457.50 405.20 333.94 275.41 190.59 149.34 115.69 95.49 93.51 Total Assets 2,555.22 1,478.59 1,244.18 904.01 774.07 714.90 652.49 610.60 431.19 388.62

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -423.99 330.38 10.44 -79.07 55.15 -39.23 84.70 -52.78 69.34 72.82 PBT 159.92 165.08 107.95 52.03 116.97 69.42 45.54 33.94 19.30 14.20 Adjustment 61.44 48.76 46.73 34.63 31.70 28.62 25.39 26.11 29.46 31.70 Changes in Working Capital -595.50 158.41 -117.29 -148.26 -66.04 -119.90 23.10 -106.31 26.65 27.00 Cash after chg. in Working capital -374.14 372.25 37.39 -61.60 82.63 -21.86 94.03 -46.26 75.41 72.89 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -49.85 -41.87 -26.95 -17.47 -27.48 -17.37 -9.32 -6.52 -6.07 -0.08 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 -137.93 -29.65 -86.42 -21.12 17.63 7.93 -17.02 -26.73 -6.30 -4.82 Net Fixed Assets -74.67 -51.81 -40.40 -17.03 -4.25 -17.69 -3.16 -9.40 -3.18 -4.53 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -63.26 22.16 -46.02 -4.09 21.88 25.62 -13.86 -17.33 -3.12 -0.29 Cash from Financing Activity 636.91 -292.82 77.99 93.55 -64.47 24.35 -62.42 73.77 -55.65 -64.34 Net Cash Inflow / Outflow 74.99 7.91 2.01 -6.64 8.31 -6.96 5.27 -5.75 7.40 3.66 Opening Cash & Equivalents 13.58 5.66 3.65 10.29 1.99 8.94 3.68 9.42 2.02 5.74 Closing Cash & Equivalent 88.57 13.57 5.66 3.65 10.30 1.99 8.94 3.68 9.42 9.40

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 354.68 174.14 141.69 118.17 217.15 160.46 140.81 122.98 108.85 100.25 ROA 5.89% 9.05% 7.42% 4.59% 11.63% 6.68% 4.79% 4.39% 3.41% 2.68% ROE 14.88% 27.95% 22.37% 12.39% 33.43% 22.09% 16.72% 14.38% 9.74% 7.91% ROCE 14.43% 21.42% 17.55% 12.21% 27.11% 22.45% 18.37% 17.01% 15.32% 13.07% Fixed Asset Turnover 16.96 16.56 17.25 14.27 12.50 12.53 11.53 11.57 11.53 12.07 Receivable days 0.48 0.35 0.34 0.43 0.27 0.25 0.44 0.28 0.16 0.08 Inventory Days 117.73 103.56 100.29 116.44 121.74 115.19 123.91 104.25 83.27 81.73 Payable days 2.09 1.99 1.77 1.87 5.71 12.50 17.46 18.24 19.03 12.33 Cash Conversion Cycle 116.12 101.92 98.85 115.00 116.30 102.94 106.88 86.29 64.40 69.48 Total Debt/Equity 0.66 0.95 1.37 1.18 0.93 1.08 0.80 1.18 0.68 0.98 Interest Cover 4.89 5.54 4.09 2.99 6.11 4.28 3.24 2.81 1.93 1.60

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

custody bank of japan, ltd. re: rb amundi india small cap equity mother fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Thangamayil Jeweller - Quarterly Results
16th May 2026, 00:00 AM

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