Nifty

:

23155.35

Sensex

:

76404.99

130.70 (0.57%)
566.63 (0.75%)

Login

Nifty
Sensex

:
:

23155.35
76404.99

130.70 (0.57%)
566.63 (0.75%)

Ashapuri Gold Ornament Ltd.

Trading

Rating :

N/A

BSE: 542579 | NSE: Not Listed

Watchlist

NSE BSE

8.42

22-Jan-2025

Open
High
Low
Previous Close

8.80
8.80
8.30
8.63

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

1077178
90.93
14.99
6.64

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

280.65
25.49
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

288.93
N/A
2.02

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
6.48
0.25

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
98.82
12.94

PAT CAGR (%)

10 Years
5 Years
3 Years

-
73.69
34.26

P:E (Median)

8 Years
5 Years
3 Years

-
75.70
61.90

P:BV (Average)

8 Years
5 Years
3 Years

-
2.28
2.47

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
54.48
42.08

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 86.89 44.44 95.52% 44.23 19.95 121.70% 50.70 30.19 67.94% 49.97 34.52 44.76%
Expenses 81.93 41.81 95.96% 40.86 19.19 112.92% 47.39 29.83 58.87% 47.18 34.09 38.40%
EBITDA 4.96 2.63 88.59% 3.37 0.77 337.66% 3.32 0.35 848.57% 2.78 0.43 546.51%
EBIDTM 5.71% 5.91% 7.62% 3.84% 6.54% 1.17% 5.57% 1.25%
Other Income 0.04 0.11 -63.64% 0.46 0.16 187.50% 1.23 0.07 1,657.14% 0.42 0.03 1,300.00%
Interest 0.19 0.13 46.15% 0.07 0.08 -12.50% 0.12 0.05 140.00% 0.11 0.08 37.50%
Depreciation 0.21 0.22 -4.55% 0.21 0.21 0.00% 0.26 0.30 -13.33% 0.23 0.26 -11.54%
PBT 4.60 2.39 92.47% 3.55 0.63 463.49% 4.16 0.08 5,100.00% 2.86 0.11 2,500.00%
Tax 1.16 0.59 96.61% 0.87 0.16 443.75% 1.08 0.05 2,060.00% 0.78 0.02 3,800.00%
PAT 3.45 1.80 91.67% 2.69 0.47 472.34% 3.08 0.03 10,166.67% 2.08 0.10 1,980.00%
PATM 3.97% 4.05% 6.07% 2.37% 6.07% 0.08% 4.15% 0.28%
EPS 0.10 0.05 100.00% 0.08 0.01 700.00% 0.09 0.00 0 0.06 0.00 0

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 231.79 165.07 158.01 163.84 117.51 120.58 88.20 46.93 37.29 55.63 Net Sales Growth 79.54% 4.47% -3.56% 39.43% -2.55% 36.71% 87.94% 25.85% -32.97% Cost Of Goods Sold 205.80 145.27 144.59 151.12 104.53 111.78 83.64 44.69 35.04 52.23 Gross Profit 25.99 19.80 13.42 12.72 12.98 8.81 4.56 2.25 2.25 3.40 GP Margin 11.21% 11.99% 8.49% 7.76% 11.05% 7.31% 5.17% 4.79% 6.03% 6.11% Total Expenditure 217.36 155.44 154.36 158.60 113.64 120.27 87.14 46.30 36.86 55.02 Power & Fuel Cost - 0.12 0.19 0.11 0.08 0.04 0.02 0.02 0.02 0.02 % Of Sales - 0.07% 0.12% 0.07% 0.07% 0.03% 0.02% 0.04% 0.05% 0.04% Employee Cost - 2.37 2.11 1.83 0.74 0.44 0.24 0.14 0.42 0.59 % Of Sales - 1.44% 1.34% 1.12% 0.63% 0.36% 0.27% 0.30% 1.13% 1.06% Manufacturing Exp. - 2.98 3.46 2.93 6.46 5.08 2.05 0.76 0.92 1.61 % Of Sales - 1.81% 2.19% 1.79% 5.50% 4.21% 2.32% 1.62% 2.47% 2.89% General & Admin Exp. - 3.48 2.96 2.03 1.56 2.50 0.91 0.58 0.35 0.39 % Of Sales - 2.11% 1.87% 1.24% 1.33% 2.07% 1.03% 1.24% 0.94% 0.70% Selling & Distn. Exp. - 0.87 0.94 0.58 0.07 0.40 0.27 0.12 0.07 0.13 % Of Sales - 0.53% 0.59% 0.35% 0.06% 0.33% 0.31% 0.26% 0.19% 0.23% Miscellaneous Exp. - 0.34 0.13 0.01 0.20 0.03 0.00 0.00 0.02 0.03 % Of Sales - 0.21% 0.08% 0.01% 0.17% 0.02% 0% 0% 0.05% 0.05% EBITDA 14.43 9.63 3.65 5.24 3.87 0.31 1.06 0.63 0.43 0.61 EBITDA Margin 6.23% 5.83% 2.31% 3.20% 3.29% 0.26% 1.20% 1.34% 1.15% 1.10% Other Income 2.15 1.79 0.13 0.11 0.09 0.74 0.00 0.00 0.01 0.00 Interest 0.49 0.45 0.34 0.13 0.02 0.03 0.43 0.44 0.33 0.43 Depreciation 0.91 0.93 1.04 1.12 0.54 0.38 0.12 0.08 0.06 0.08 PBT 15.17 10.03 2.40 4.11 3.40 0.64 0.52 0.11 0.05 0.09 Tax 3.89 2.61 0.61 1.04 0.85 0.16 0.14 0.03 0.01 0.03 Tax Rate 25.64% 26.02% 25.42% 25.30% 25.00% 25.00% 26.92% 27.27% 20.00% 33.33% PAT 11.30 7.43 1.79 3.07 2.55 0.47 0.38 0.07 0.04 0.06 PAT before Minority Interest 11.30 7.43 1.79 3.07 2.55 0.47 0.38 0.07 0.04 0.06 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.88% 4.50% 1.13% 1.87% 2.17% 0.39% 0.43% 0.15% 0.11% 0.11% PAT Growth 370.83% 315.08% -41.69% 20.39% 442.55% 23.68% 442.86% 75.00% -33.33% EPS 0.34 0.22 0.05 0.09 0.08 0.01 0.01 0.00 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 89.95 82.53 80.74 77.68 44.98 44.86 6.60 6.53 6.45 Share Capital 25.00 25.00 25.00 25.00 21.29 21.29 0.10 0.10 0.06 Total Reserves 64.96 57.53 55.74 52.68 23.68 23.57 6.50 6.43 6.39 Non-Current Liabilities 0.01 -0.02 -0.10 -0.03 0.09 0.23 3.33 -0.05 -0.04 Secured Loans 0.06 0.13 0.00 0.04 0.15 0.25 0.35 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 3.01 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 5.43 8.05 6.68 2.56 3.24 1.51 4.58 9.05 10.39 Trade Payables 0.18 0.23 0.13 0.11 0.81 1.07 2.78 3.13 2.12 Other Current Liabilities 0.80 0.34 0.97 1.17 0.75 0.18 0.25 0.12 0.19 Short Term Borrowings 1.69 6.69 4.29 0.00 0.00 0.00 1.46 5.77 8.03 Short Term Provisions 2.76 0.79 1.29 1.29 1.68 0.26 0.08 0.03 0.05 Total Liabilities 95.39 90.56 87.32 80.21 48.31 46.60 14.51 15.53 16.80 Net Block 5.88 7.58 8.20 7.96 3.12 2.73 0.64 0.11 0.16 Gross Block 8.80 10.24 9.82 8.47 4.14 3.37 1.13 0.59 0.59 Accumulated Depreciation 2.92 2.66 1.62 0.51 1.02 0.64 0.49 0.48 0.42 Non Current Assets 8.63 9.74 10.48 10.27 6.05 4.52 0.64 0.11 0.16 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 1.62 0.65 0.77 0.53 2.91 1.48 0.00 0.00 0.00 Long Term Loans & Adv. 1.13 1.51 1.51 1.77 0.02 0.32 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 Current Assets 86.76 80.83 76.85 69.95 42.26 42.08 13.87 15.42 16.64 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 53.70 62.28 52.21 35.43 27.28 21.66 12.60 15.14 14.41 Sundry Debtors 29.70 15.28 20.64 10.28 10.36 3.53 1.03 0.14 1.97 Cash & Bank 0.06 0.14 0.49 3.07 2.55 6.43 0.04 0.06 0.13 Other Current Assets 3.29 0.21 0.03 19.36 2.07 10.47 0.20 0.08 0.13 Short Term Loans & Adv. 3.27 2.92 3.47 1.81 0.85 0.59 0.20 0.08 0.12 Net Current Assets 81.34 72.78 70.17 67.38 39.02 40.57 9.29 6.37 6.24 Total Assets 95.39 90.57 87.33 80.22 48.31 46.60 14.51 15.53 16.80

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 4.74 -2.38 -5.17 -25.15 -1.76 0.00 1.98 2.48 -1.23 PBT 10.03 2.40 4.11 3.40 0.64 0.00 0.11 0.05 0.09 Adjustment 0.47 1.28 1.45 0.63 0.14 0.00 0.52 0.38 0.51 Changes in Working Capital -4.99 -4.99 -9.87 -28.97 -2.33 0.00 1.37 2.07 -1.78 Cash after chg. in Working capital 5.51 -1.31 -4.31 -24.94 -1.56 0.00 2.00 2.51 -1.18 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.77 -1.07 -0.86 -0.20 -0.21 0.00 -0.02 -0.03 -0.06 Other Direct Exp. Paid 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 Cash From Investing Activity 0.70 -0.21 -1.59 -4.36 -2.07 0.00 -0.61 0.00 -0.01 Net Fixed Assets 1.44 -0.42 -1.35 -4.33 -0.77 -2.24 -0.54 0.00 Net Investments -0.97 0.12 -0.24 2.38 -1.43 -1.48 0.00 0.00 Others 0.23 0.09 0.00 -2.41 0.13 3.72 -0.07 0.00 Cash from Financing Activity -5.51 2.24 4.18 30.02 -0.06 0.00 -1.39 -2.55 1.29 Net Cash Inflow / Outflow -0.07 -0.35 -2.57 0.52 -3.89 0.00 -0.02 -0.07 0.06 Opening Cash & Equivalents 0.14 0.49 3.07 2.55 6.43 0.00 0.06 0.13 0.08 Closing Cash & Equivalent 0.07 0.14 0.49 3.07 2.55 0.00 0.04 0.06 0.13

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 3.03 2.78 3.23 31.07 21.12 21.07 660.28 652.98 1045.67 ROA 7.99% 2.01% 3.66% 3.97% 1.00% 1.25% 0.49% 0.25% 0.38% ROE 8.61% 2.19% 3.88% 4.16% 1.05% 1.48% 1.11% 0.61% 0.99% ROCE 11.57% 3.14% 5.20% 5.56% 1.48% 3.33% 4.60% 2.84% 3.60% Fixed Asset Turnover 17.33 15.75 17.92 18.64 38.60 40.40 54.63 63.17 94.40 Receivable days 49.73 41.48 34.43 32.05 17.49 9.17 4.57 10.32 12.90 Inventory Days 128.23 132.23 97.61 97.35 61.63 68.89 107.83 144.58 94.52 Payable days 0.51 0.44 0.28 1.60 3.06 7.34 24.80 25.68 13.56 Cash Conversion Cycle 177.46 173.27 131.76 127.80 76.06 70.73 87.61 129.23 93.87 Total Debt/Equity 0.02 0.08 0.05 0.00 0.01 0.01 0.74 0.88 1.24 Interest Cover 23.52 8.12 33.86 162.87 23.02 2.21 1.24 1.16 1.21

Annual Reports:

News Update:

Ashapuri Gold Ornament bags orders worth around Rs 48 crore
10th Jan 2025, 15:50 PM

The orders are for supply of Gold Jewellery.
Read More
Ashapuri Gold Ornament enters into agreement for supply of gold jewellery to Titan
11th Nov 2024, 18:03 PM

All orders from August 01, 2024 till July 31, 2026 will be covered under this contract
Read More
Ashapuri Gold - Quarterly Results
18th Oct 2024, 16:53 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