Nifty

:

20267.90

Sensex

:

67481.19

134.75 (0.67%)
492.75 (0.74%)

Login

Nifty
Sensex

:
:

20267.90
67481.19

134.75 (0.67%)
492.75 (0.74%)

Zodiac-JRD-MKJ Ltd.

Diamond & Jewellery

Rating :

N/A

BSE: 512587 | NSE: ZODJRDMKJ

Watchlist

NSE BSE

55.40

01-Dec-2023

Open
High
Low
Previous Close

53.14
55.70
51.00
53.08

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

68
5.78
74.38
28.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

28.68
16.45
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

19.68
N/A
0.41

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-3.28
0.33
20.31

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-15.48
36.85
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-18.16
-8.28
42.31

P:E (Median)

8 Years
5 Years
3 Years

23.27
21.76
30.00

P:BV (Average)

8 Years
5 Years
3 Years

0.26
0.26
0.27

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-557.82
-860.39
-1426.28

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var%
Net Sales 1.91 0.03 6,266.67% 5.93 12.96 -54.24% 1.09 12.15 -91.03% 1.27 0.71 78.87%
Expenses 1.59 0.16 893.75% 6.13 12.09 -49.30% 1.54 11.48 -86.59% 1.06 0.63 68.25%
EBITDA 0.33 -0.14 - -0.20 0.87 - -0.45 0.67 - 0.20 0.08 150.00%
EBIDTM 17.00% -556.00% -3.39% 6.71% -40.82% 5.53% 15.96% 11.21%
Other Income 0.09 0.11 -18.18% 1.21 0.07 1,628.57% 0.45 0.10 350.00% 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 0.01 -100.00% 0.00 0.01 -100.00%
PBT 0.42 -0.03 - 1.00 0.93 7.53% 0.00 0.77 -100.00% 0.20 0.07 185.71%
Tax -0.06 0.06 - 0.12 0.24 -50.00% -0.10 0.30 - -0.08 0.02 -
PAT 0.48 -0.10 - 0.89 0.70 27.14% 0.11 0.47 -76.60% 0.28 0.06 366.67%
PATM 24.84% -380.00% 14.94% 5.37% 9.68% 3.88% 21.88% 7.94%
EPS 0.91 -0.18 - 1.70 1.34 26.87% 0.20 0.91 -78.02% 0.53 0.11 381.82%

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 10.20 15.10 19.02 8.67 12.54 14.85 20.00 18.06 16.09 20.23 21.07 Net Sales Growth -60.54% -20.61% 119.38% -30.86% -15.56% -25.75% 10.74% 12.24% -20.46% -3.99% Cost Of Goods Sold 9.11 13.69 17.56 8.12 11.60 13.68 18.97 14.93 12.33 15.99 17.24 Gross Profit 1.09 1.41 1.45 0.55 0.94 1.17 1.03 3.13 3.76 4.25 3.83 GP Margin 10.71% 9.34% 7.62% 6.34% 7.50% 7.88% 5.15% 17.33% 23.37% 21.01% 18.18% Total Expenditure 10.32 14.86 18.28 8.72 12.39 14.80 20.66 17.37 15.40 19.08 19.78 Power & Fuel Cost - 0.01 0.00 0.00 0.00 0.02 0.03 0.04 0.05 0.04 0.04 % Of Sales - 0.07% 0% 0% 0% 0.13% 0.15% 0.22% 0.31% 0.20% 0.19% Employee Cost - 0.28 0.29 0.29 0.30 0.19 0.19 0.17 0.13 0.08 0.08 % Of Sales - 1.85% 1.52% 3.34% 2.39% 1.28% 0.95% 0.94% 0.81% 0.40% 0.38% Manufacturing Exp. - 0.01 0.01 0.01 0.01 0.01 0.00 1.44 2.19 2.31 1.74 % Of Sales - 0.07% 0.05% 0.12% 0.08% 0.07% 0% 7.97% 13.61% 11.42% 8.26% General & Admin Exp. - 0.18 0.22 0.17 0.19 0.34 0.36 0.34 0.26 0.24 0.36 % Of Sales - 1.19% 1.16% 1.96% 1.52% 2.29% 1.80% 1.88% 1.62% 1.19% 1.71% Selling & Distn. Exp. - 0.10 0.06 0.01 0.02 0.06 0.06 0.05 0.04 0.04 0.00 % Of Sales - 0.66% 0.32% 0.12% 0.16% 0.40% 0.30% 0.28% 0.25% 0.20% 0% Miscellaneous Exp. - 0.58 0.13 0.11 0.25 0.50 1.04 0.41 0.42 0.39 0.00 % Of Sales - 3.84% 0.68% 1.27% 1.99% 3.37% 5.20% 2.27% 2.61% 1.93% 1.52% EBITDA -0.12 0.24 0.74 -0.05 0.15 0.05 -0.66 0.69 0.69 1.15 1.29 EBITDA Margin -1.18% 1.59% 3.89% -0.58% 1.20% 0.34% -3.30% 3.82% 4.29% 5.68% 6.12% Other Income 1.75 0.87 0.32 0.32 0.59 1.96 1.44 1.04 0.30 0.37 8.94 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 Depreciation 0.00 0.01 0.02 0.02 0.03 0.05 0.07 0.06 0.06 0.24 0.12 PBT 1.62 1.10 1.03 0.25 0.71 1.96 0.71 1.67 0.93 1.28 10.10 Tax -0.12 0.12 0.35 -0.10 0.22 0.45 -0.02 0.39 0.28 0.51 2.84 Tax Rate -7.41% 10.91% 33.98% -40.00% 30.99% 22.96% -2.82% 23.35% 31.11% 39.84% 28.12% PAT 1.76 0.98 0.68 0.34 0.49 1.51 0.73 1.28 0.63 0.77 7.27 PAT before Minority Interest 1.76 0.98 0.68 0.34 0.49 1.51 0.73 1.28 0.63 0.77 7.27 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 17.25% 6.49% 3.58% 3.92% 3.91% 10.17% 3.65% 7.09% 3.92% 3.81% 34.50% PAT Growth 55.75% 44.12% 100.00% -30.61% -67.55% 106.85% -42.97% 103.17% -18.18% -89.41% EPS 3.38 1.88 1.31 0.65 0.94 2.90 1.40 2.46 1.21 1.48 13.98

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 68.87 67.89 67.19 66.84 66.34 65.15 64.72 64.16 63.84 63.38 Share Capital 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18 Total Reserves 63.69 62.71 62.02 61.66 61.17 59.97 59.54 58.98 58.67 58.21 Non-Current Liabilities 0.09 0.08 0.00 0.19 0.06 0.01 0.12 0.17 0.17 0.11 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 0.12 0.11 0.12 0.15 0.13 0.12 0.11 0.05 0.05 0.04 Current Liabilities 0.69 0.94 3.71 4.52 1.16 1.36 1.90 5.98 4.74 9.47 Trade Payables 0.52 0.52 0.51 0.95 0.79 1.29 1.81 2.31 0.42 5.55 Other Current Liabilities 0.11 0.34 0.03 0.08 0.06 0.07 0.08 0.05 0.08 0.14 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.06 0.09 3.17 3.48 0.31 0.01 0.01 3.62 4.25 3.78 Total Liabilities 69.65 68.91 70.90 71.55 67.56 66.52 66.74 70.31 68.75 72.96 Net Block 0.04 0.24 0.26 0.29 0.32 0.37 0.44 0.47 0.52 0.74 Gross Block 0.31 0.50 0.50 0.50 0.50 0.50 0.50 2.09 2.08 2.07 Accumulated Depreciation 0.27 0.25 0.23 0.21 0.18 0.13 0.06 1.62 1.56 1.33 Non Current Assets 0.17 0.26 3.65 5.79 5.81 5.53 0.47 0.47 13.06 15.85 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 1.83 5.18 4.81 0.00 0.00 12.54 15.11 Long Term Loans & Adv. 0.13 0.02 3.38 3.67 0.31 0.35 0.03 0.00 0.00 0.00 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 69.47 68.65 67.27 65.75 61.75 60.99 66.28 69.84 55.69 57.11 Current Investments 1.70 1.74 2.94 3.76 0.03 3.73 9.85 10.74 0.00 0.00 Inventories 43.53 42.21 49.77 49.85 46.29 42.40 38.87 44.61 39.94 39.06 Sundry Debtors 17.09 19.25 10.83 9.96 11.81 14.35 16.82 10.61 10.96 13.91 Cash & Bank 6.91 5.29 3.59 2.07 3.50 0.35 0.64 0.41 0.82 0.58 Other Current Assets 0.24 0.04 0.02 0.02 0.12 0.17 0.11 3.47 3.97 3.56 Short Term Loans & Adv. 0.21 0.11 0.12 0.09 0.09 0.13 0.10 3.47 3.97 3.56 Net Current Assets 68.78 67.70 63.55 61.23 60.59 59.63 64.38 63.86 50.95 47.64 Total Assets 69.64 68.91 70.92 71.54 67.56 66.52 66.75 70.31 68.75 72.96

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 0.63 2.34 -4.27 -1.53 -1.44 -2.40 -0.50 -2.19 -2.36 0.43 PBT 1.10 1.03 0.26 0.71 1.97 0.72 1.66 0.93 1.28 10.10 Adjustment -0.74 -0.16 -0.18 -0.45 -1.52 -1.05 -0.90 -0.23 -0.19 -8.95 Changes in Working Capital 0.51 1.48 -4.34 -1.68 -1.79 -1.75 -0.80 -2.43 -3.03 2.01 Cash after chg. in Working capital 0.87 2.35 -4.26 -1.42 -1.34 -2.07 -0.04 -1.72 -1.94 3.17 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.24 -0.01 -0.01 -0.11 -0.10 -0.32 -0.46 -0.39 -0.39 -2.71 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.03 -0.02 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.08 0.00 0.00 Cash From Investing Activity 0.98 1.37 2.86 0.11 4.90 2.42 1.04 2.19 2.90 0.15 Net Fixed Assets 0.19 0.00 0.00 0.00 0.00 0.00 1.59 -0.01 -0.01 1.71 Net Investments 0.04 1.20 2.65 -0.38 3.33 1.31 0.89 1.80 2.57 -10.30 Others 0.75 0.17 0.21 0.49 1.57 1.11 -1.44 0.40 0.34 8.74 Cash from Financing Activity 0.00 0.00 0.00 0.00 -0.31 -0.31 -0.31 -0.31 -0.30 -0.30 Net Cash Inflow / Outflow 1.61 3.72 -1.41 -1.43 3.15 -0.29 0.23 -0.31 0.24 0.28 Opening Cash & Equivalents 4.38 0.66 2.07 3.50 0.35 0.64 0.41 0.72 0.48 0.20 Closing Cash & Equivalent 5.99 4.38 0.66 2.07 3.50 0.35 0.64 0.41 0.72 0.48

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 133.02 131.12 129.79 129.10 128.15 125.83 125.01 123.92 123.32 122.43 ROA 1.42% 0.98% 0.48% 0.71% 2.25% 1.09% 1.86% 0.90% 1.09% 11.10% ROE 1.44% 1.01% 0.51% 0.74% 2.29% 1.12% 1.98% 0.98% 1.21% 12.13% ROCE 1.62% 1.53% 0.37% 1.07% 2.98% 1.09% 2.59% 1.42% 2.03% 16.87% Fixed Asset Turnover 37.45 38.30 17.49 25.31 29.84 40.01 13.95 7.71 9.74 7.20 Receivable days 439.06 288.71 437.79 316.74 321.43 284.46 277.18 244.64 224.33 212.43 Inventory Days 1036.16 882.86 2097.23 1398.94 1089.98 741.63 843.49 959.07 712.63 676.36 Payable days 13.75 10.70 33.00 20.45 20.05 23.58 61.20 25.43 47.57 83.63 Cash Conversion Cycle 1461.46 1160.87 2502.03 1695.22 1391.36 1002.51 1059.47 1178.27 889.39 805.16 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 2210.00 1717.67 274.00 988.45 1481.19 567.97 1318.14 669.01 132.26 3685.02

Top Investors:

as me estelle co ltd

thorndike holdings limited

investor education and protection fund authority ministry of corporate affairs

manjula vinod kothari

Annual Reports:

News Update:

Zodiac-JRD-MKJ - Quarterly Results
6th Nov 2023, 16:57 PM

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