Nifty

:

22795.90

Sensex

:

75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Login

Nifty
Sensex

:
:

22795.90
75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Bhakti Gems & Jewellery Ltd.

Diamond & Jewellery

Rating :

N/A

BSE: 540545 | NSE: Not Listed

Watchlist

NSE BSE

15.08

06-Feb-2025

Open
High
Low
Previous Close

14.75
15.19
14.75
14.81

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

7714
1.16
25.25
13.01

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

21.42
36.12
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

16.26
N/A
0.90

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

18.91
13.57
5.82

EBITDA CAGR (%)

10 Years
5 Years
3 Years

41.68
41.24
28.24

PAT CAGR (%)

10 Years
5 Years
3 Years

44.25
27.67
-3.94

P:E (Median)

8 Years
5 Years
3 Years

26.63
24.81
23.32

P:BV (Average)

8 Years
5 Years
3 Years

1.59
1.58
1.02

EV:EBITDA (Average)

8 Years
5 Years
3 Years

52.72
37.74
13.61

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 40.84 30.63 33.33% 24.67 10.25 140.68% 7.33 16.17 -54.67% 30.77 23.40 31.50%
Expenses 40.64 30.18 34.66% 24.29 10.07 141.21% 7.22 15.91 -54.62% 30.26 22.54 34.25%
EBITDA 0.19 0.45 -57.78% 0.38 0.17 123.53% 0.10 0.26 -61.54% 0.50 0.87 -42.53%
EBIDTM 0.47% 1.49% 1.54% 1.71% 1.42% 1.59% 1.64% 3.70%
Other Income 0.00 0.00 0 0.00 0.00 0 0.01 0.00 0 0.02 0.00 0
Interest 0.04 0.19 -78.95% 0.09 0.08 12.50% 0.02 0.05 -60.00% 0.16 0.44 -63.64%
Depreciation 0.02 0.03 -33.33% 0.04 0.00 0 0.00 0.02 -100.00% 0.03 0.06 -50.00%
PBT 0.13 0.23 -43.48% 0.26 0.10 160.00% 0.09 0.20 -55.00% 0.33 0.37 -10.81%
Tax 0.02 0.12 -83.33% 0.06 0.06 0.00% 0.02 0.05 -60.00% 0.12 0.04 200.00%
PAT 0.11 0.11 0.00% 0.20 0.04 400.00% 0.07 0.14 -50.00% 0.21 0.33 -36.36%
PATM 0.28% 0.35% 0.80% 0.35% 0.98% 0.90% 0.69% 1.41%
EPS 0.08 0.07 14.29% 0.13 0.02 550.00% 0.05 0.10 -50.00% 0.14 0.22 -36.36%

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 Mar 15
Net Sales 103.61 103.99 102.91 87.76 67.90 55.04 62.28 38.85 22.80 19.30 18.40 Net Sales Growth 28.79% 1.05% 17.26% 29.25% 23.36% -11.62% 60.31% 70.39% 18.13% 4.89% Cost Of Goods Sold 100.84 100.91 98.92 86.41 66.67 53.75 61.22 37.75 22.15 18.77 18.07 Gross Profit 2.77 3.08 3.99 1.35 1.24 1.29 1.06 1.10 0.65 0.52 0.33 GP Margin 2.68% 2.96% 3.88% 1.54% 1.83% 2.34% 1.70% 2.83% 2.85% 2.69% 1.79% Total Expenditure 102.41 102.36 100.92 87.29 67.50 54.75 62.15 38.55 22.59 19.24 18.35 Power & Fuel Cost - 0.11 0.06 0.06 0.00 0.01 0.01 0.01 0.01 0.01 0.01 % Of Sales - 0.11% 0.06% 0.07% 0% 0.02% 0.02% 0.03% 0.04% 0.05% 0.05% Employee Cost - 0.34 0.28 0.38 0.21 0.18 0.20 0.23 0.12 0.15 0.08 % Of Sales - 0.33% 0.27% 0.43% 0.31% 0.33% 0.32% 0.59% 0.53% 0.78% 0.43% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.06 0.01 0.01 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0.10% 0.03% 0.04% 0% 0% General & Admin Exp. - 0.74 1.15 0.34 0.46 0.35 0.40 0.31 0.28 0.27 0.16 % Of Sales - 0.71% 1.12% 0.39% 0.68% 0.64% 0.64% 0.80% 1.23% 1.40% 0.87% Selling & Distn. Exp. - 0.07 0.26 0.00 0.06 0.09 0.06 0.11 0.02 0.04 0.04 % Of Sales - 0.07% 0.25% 0% 0.09% 0.16% 0.10% 0.28% 0.09% 0.21% 0.22% Miscellaneous Exp. - 0.18 0.24 0.09 0.11 0.38 0.20 0.13 0.00 0.00 0.04 % Of Sales - 0.17% 0.23% 0.10% 0.16% 0.69% 0.32% 0.33% 0% 0% 0% EBITDA 1.17 1.63 1.99 0.47 0.40 0.29 0.13 0.30 0.21 0.06 0.05 EBITDA Margin 1.13% 1.57% 1.93% 0.54% 0.59% 0.53% 0.21% 0.77% 0.92% 0.31% 0.27% Other Income 0.03 0.02 0.00 1.21 0.04 0.09 0.09 0.05 0.10 0.00 0.01 Interest 0.31 0.52 0.86 0.51 0.09 0.07 0.12 0.08 0.06 0.03 0.02 Depreciation 0.09 0.08 0.07 0.02 0.01 0.01 0.01 0.01 0.01 0.00 0.00 PBT 0.81 1.05 1.07 1.15 0.34 0.30 0.09 0.26 0.24 0.02 0.02 Tax 0.22 0.28 0.27 0.28 0.08 0.07 0.02 0.08 0.07 0.01 0.00 Tax Rate 27.16% 26.67% 25.23% 24.35% 23.53% 23.33% 22.22% 30.77% 29.17% 50.00% 0.00% PAT 0.59 0.78 0.80 0.88 0.26 0.23 0.07 0.19 0.17 0.01 0.02 PAT before Minority Interest 0.59 0.78 0.80 0.88 0.26 0.23 0.07 0.19 0.17 0.01 0.02 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 0.57% 0.75% 0.78% 1.00% 0.38% 0.42% 0.11% 0.49% 0.75% 0.05% 0.11% PAT Growth -4.84% -2.50% -9.09% 238.46% 13.04% 228.57% -63.16% 11.76% 1,600.00% -50.00% EPS 0.39 0.52 0.53 0.59 0.17 0.15 0.05 0.13 0.11 0.01 0.01

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 Mar 15
Shareholder's Funds 23.51 16.72 15.92 15.06 14.81 14.59 10.53 6.42 2.82 1.25 Share Capital 15.04 10.03 10.03 10.03 10.03 8.72 6.81 4.85 0.56 0.25 Total Reserves 8.47 6.70 5.90 5.03 4.79 5.87 3.72 1.57 2.26 1.00 Non-Current Liabilities 0.03 0.02 0.01 0.01 0.01 0.01 0.04 0.00 1.63 2.28 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.14 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.00 1.63 2.13 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 2.22 9.53 14.03 7.56 0.30 3.39 3.92 0.82 0.46 0.13 Trade Payables 0.18 0.33 0.50 0.05 0.17 0.32 1.07 0.70 0.43 0.11 Other Current Liabilities 0.03 0.06 0.03 0.02 0.02 0.02 0.01 0.04 0.01 0.00 Short Term Borrowings 1.68 8.81 13.45 7.37 0.00 3.03 2.75 0.00 0.00 0.00 Short Term Provisions 0.32 0.32 0.05 0.12 0.11 0.02 0.10 0.08 0.02 0.02 Total Liabilities 25.76 26.27 29.96 22.63 15.12 17.99 14.49 7.24 4.91 3.66 Net Block 1.06 1.08 0.32 0.25 0.17 0.16 0.17 0.07 0.07 0.05 Gross Block 1.29 1.23 0.40 0.31 0.22 0.20 0.20 0.09 0.08 0.06 Accumulated Depreciation 0.23 0.15 0.08 0.06 0.05 0.04 0.03 0.02 0.01 0.01 Non Current Assets 1.06 1.08 0.32 0.25 1.23 0.32 2.50 1.66 0.07 0.05 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 0.00 0.00 0.00 1.65 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.56 0.16 0.68 0.23 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.50 0.00 0.00 1.35 0.00 0.00 Current Assets 24.70 25.19 29.65 22.38 13.89 17.21 11.59 5.48 4.83 3.60 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 11.65 8.49 15.17 16.92 7.04 9.65 5.63 3.47 3.04 3.24 Sundry Debtors 5.20 15.71 13.59 4.39 5.66 7.12 5.30 1.81 1.61 0.34 Cash & Bank 6.84 0.03 0.05 0.06 0.26 0.02 0.31 0.18 0.17 0.00 Other Current Assets 1.01 0.24 0.35 0.77 0.93 0.43 0.35 0.01 0.00 0.02 Short Term Loans & Adv. 0.84 0.72 0.49 0.23 0.22 0.19 0.06 0.01 0.00 0.02 Net Current Assets 22.48 15.66 15.62 14.82 13.59 13.82 7.66 4.67 4.37 3.47 Total Assets 25.76 26.27 29.97 22.63 15.12 17.98 14.49 7.23 4.91 3.65

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 Mar 15
Cash From Operating Activity -13.43 6.15 0.60 -0.05 0.24 -6.05 -4.45 0.87 -0.70 -0.73 PBT 1.04 1.05 1.15 0.34 0.30 0.09 0.25 0.24 0.01 0.02 Adjustment 0.60 0.92 0.53 0.06 -0.01 0.10 0.09 0.09 0.02 0.03 Changes in Working Capital -14.82 4.43 -0.81 -0.37 0.02 -6.21 -4.72 0.54 -0.73 -0.79 Cash after chg. in Working capital -13.17 6.40 0.87 0.03 0.31 -6.03 -4.38 0.87 -0.70 -0.73 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.26 -0.25 -0.27 -0.08 -0.07 -0.02 -0.08 0.00 0.00 0.00 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 -0.77 -0.85 -0.60 -0.14 0.00 1.60 -2.06 -0.01 -0.02 -0.01 Net Fixed Assets -0.06 -0.83 -0.09 -0.09 -0.02 0.00 -0.11 -0.01 -0.02 -0.01 Net Investments 0.00 0.00 0.00 0.00 0.00 1.65 -1.65 0.00 0.00 0.00 Others -0.71 -0.02 -0.51 -0.05 0.02 -0.05 -0.30 0.00 0.00 0.00 Cash from Financing Activity 21.01 -5.32 -0.01 -0.02 0.00 4.16 6.64 -0.85 0.89 0.73 Net Cash Inflow / Outflow 6.81 -0.02 -0.01 -0.20 0.24 -0.29 0.12 0.02 0.17 -0.01 Opening Cash & Equivalents 0.03 0.05 0.06 0.26 0.02 0.31 0.18 0.17 0.00 0.01 Closing Cash & Equivalent 6.84 0.03 0.05 0.06 0.26 0.02 0.31 0.18 0.17 0.00

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 Mar 15
Book Value (Rs.) 15.63 15.95 15.19 15.02 14.77 14.10 12.93 11.34 43.47 43.42 ROA 2.99% 2.83% 3.34% 1.39% 1.37% 0.41% 1.70% 2.83% 0.29% 0.68% ROE 3.86% 4.88% 5.67% 1.76% 1.57% 0.55% 2.25% 3.76% 0.60% 1.83% ROCE 6.22% 7.01% 6.41% 2.32% 2.30% 1.42% 3.58% 5.75% 1.35% 1.56% Fixed Asset Turnover 82.49 126.17 247.63 259.43 266.23 315.83 267.37 259.58 273.16 326.66 Receivable days 36.70 51.96 37.40 27.01 42.37 36.41 33.43 27.41 18.50 10.95 Inventory Days 35.34 41.96 66.74 64.40 55.33 44.78 42.75 52.11 59.41 56.78 Payable days 0.92 1.53 1.15 0.59 1.65 3.85 7.96 9.01 5.24 7.88 Cash Conversion Cycle 71.11 92.39 102.99 90.82 96.06 77.34 68.23 70.51 72.68 59.85 Total Debt/Equity 0.07 0.53 0.84 0.49 0.00 0.21 0.27 0.00 0.58 1.82 Interest Cover 3.01 2.24 3.28 4.76 5.39 1.71 4.22 4.79 1.76 1.97

Top Investors:

meet prafulchandra mehta

vivid mercantile limited

ardi anvestment and trading company ltd

ro jewels limited

sheetal kalyani

darshan orna limited

avinash m angara

mahendrabhai ramniklal shah

Annual Reports:

News Update:

Bhakti Gems & Jewel - Quarterly Results
10th Feb 2025, 12:00 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