Nifty

:

24206.90

Sensex

:

77569.39

244.10 (1.02%)
827.57 (1.08%)

Login

Nifty
Sensex

:
:

24206.90
77569.39

244.10 (1.02%)
827.57 (1.08%)

Thangamayil Jewellery Ltd.

Diamond & Jewellery

Rating :

81/99

BSE: 533158 | NSE: THANGAMAYL

Watchlist

NSE BSE

6540.50

10-Jul-2026

Open
High
Low
Previous Close

6737
6737
6385
6598.50

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

239685
1558282610.5
7165
1750.1

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

20,323.60
57.80
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

20,733.24
0.28%
14.35

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

25.86
34.52
48.24

P:BV (Average)

8 Years
5 Years
3 Years

5.84
6.77
8.17

EV:EBITDA (Average)

8 Years
5 Years
3 Years

16.94
22.29
26.44

Earnings Forecasts:

(Updated: 11-07-2026)

Description 2026 2027 2028 2029
Adj EPS 89 3 30.65 90.54
P/E Ratio 73.49 2180.17 213.39 72.24
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 - - - 15.32
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 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 1,188.50 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 -7.45 - 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 -23.56 - 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 -17.45 - 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 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

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 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 - 73.08% 28.32% 21.39% 43.75% 20.59% 7.49% 17.22% 4.78% 6.48% Cost Of Goods Sold - 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 - 1,020.33 497.90 406.97 336.14 218.16 225.82 210.56 153.08 137.63 108.47 GP Margin - 12.00% 10.14% 10.63% 10.66% 9.95% 12.42% 12.44% 10.61% 9.99% 8.38% Total Expenditure - 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 - 564.70 218.96 212.36 152.90 86.19 141.01 97.73 70.59 59.34 48.45 EBITDA Margin - 6.64% 4.46% 5.55% 4.85% 3.93% 7.75% 5.78% 4.89% 4.31% 3.75% Other Income - 14.42 5.72 5.41 3.35 1.67 8.34 3.03 2.87 1.55 1.13 Interest - 67.66 41.07 36.34 34.92 26.18 22.91 21.15 20.34 18.79 20.84 Depreciation - 40.21 23.69 16.35 13.39 9.65 9.47 10.19 7.59 8.17 9.43 PBT - 471.25 159.92 165.08 107.94 52.03 116.97 69.42 45.54 33.94 19.30 Tax - 117.22 41.21 41.84 28.19 13.49 30.39 23.76 15.28 11.06 5.33 Tax Rate - 25.00% 25.77% 25.35% 26.12% 25.93% 25.98% 34.23% 33.55% 32.59% 27.62% PAT - 351.65 118.71 123.24 79.75 38.54 86.58 45.66 30.26 22.87 13.97 PAT before Minority Interest - 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 PAT Margin - 4.14% 2.42% 3.22% 2.53% 1.76% 4.76% 2.70% 2.10% 1.66% 1.08% PAT Growth - 196.23% -3.68% 54.53% 106.93% -55.49% 89.62% 50.89% 32.31% 63.71% EPS - 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

Right to Left

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

Right to Left

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

Right to Left

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

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 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 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