Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Darshan Orna Ltd.

Diamond & Jewellery

Rating :

N/A

BSE: 539884 | NSE: Not Listed

Watchlist

NSE BSE

5.84

20-Dec-2024

Open
High
Low
Previous Close

5.75
6.00
5.58
5.66

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

606923
35.23
6.99
3.39

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

29.22
15.18
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

33.83
N/A
1.50

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

32.26
-19.88
-10.28

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-26.98
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
51.19
-

P:E (Median)

8 Years
5 Years
3 Years

49.20
36.44
41.14

P:BV (Average)

8 Years
5 Years
3 Years

2.33
2.33
2.07

EV:EBITDA (Average)

8 Years
5 Years
3 Years

122.38
38.44
62.96

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 2.47 3.33 -25.83% 8.42 1.72 389.53% 4.85 2.30 110.87% 10.97 11.52 -4.77%
Expenses 2.23 3.11 -28.30% 8.26 1.69 388.76% 5.44 2.78 95.68% 10.88 11.09 -1.89%
EBITDA 0.24 0.21 14.29% 0.15 0.03 400.00% -0.59 -0.48 - 0.09 0.43 -79.07%
EBIDTM 9.72% 6.43% 1.83% 1.86% -12.14% -20.93% 0.80% 3.77%
Other Income 0.00 1.09 -100.00% 0.00 0.08 -100.00% 1.98 0.02 9,800.00% 0.29 0.16 81.25%
Interest 0.02 0.01 100.00% 0.02 0.01 100.00% 0.00 0.01 -100.00% 0.02 0.04 -50.00%
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.22 1.30 -83.08% 0.14 0.10 40.00% 1.38 -0.48 - 0.36 0.56 -35.71%
Tax 0.04 0.33 -87.88% 0.03 0.02 50.00% 0.08 -0.08 - 0.02 0.10 -80.00%
PAT 0.18 0.97 -81.44% 0.10 0.08 25.00% 1.31 -0.40 - 0.34 0.46 -26.09%
PATM 7.37% 29.04% 1.22% 4.59% 26.90% -17.41% 3.05% 3.98%
EPS 0.04 0.19 -78.95% 0.02 0.02 0.00% 0.26 -0.08 - 0.07 0.09 -22.22%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 26.71 13.10 6.02 18.14 9.28 39.69 11.72 15.30 8.23 1.20 0.80 Net Sales Growth 41.55% 117.61% -66.81% 95.47% -76.62% 238.65% -23.40% 85.91% 585.83% 50.0% Cost Of Goods Sold 26.43 12.77 5.84 19.63 8.74 38.94 11.23 14.87 7.95 1.11 0.76 Gross Profit 0.28 0.33 0.18 -1.48 0.54 0.75 0.49 0.43 0.28 0.09 0.04 GP Margin 1.05% 2.52% 2.99% -8.16% 5.82% 1.89% 4.18% 2.81% 3.40% 7.50% 5.00% Total Expenditure 26.81 12.99 6.04 19.81 9.06 39.16 11.47 15.32 8.20 1.18 0.80 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.03 0.03 0.03 0.00 0.00 0.06 0.09 0.04 0.02 0.01 % Of Sales - 0.23% 0.50% 0.17% 0% 0% 0.51% 0.59% 0.49% 1.67% 1.25% Manufacturing Exp. - 0.01 0.03 0.05 0.07 0.09 0.00 0.32 0.15 0.02 0.01 % Of Sales - 0.08% 0.50% 0.28% 0.75% 0.23% 0% 2.09% 1.82% 1.67% 1.25% General & Admin Exp. - 0.18 0.14 0.09 0.17 0.07 0.12 0.04 0.06 0.02 0.02 % Of Sales - 1.37% 2.33% 0.50% 1.83% 0.18% 1.02% 0.26% 0.73% 1.67% 2.50% Selling & Distn. Exp. - 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0.11% 0.03% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.00 0.00 0.01 0.07 0.04 0.05 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0.06% 0.75% 0.10% 0.43% 0% 0% 0% 0% EBITDA -0.11 0.11 -0.02 -1.67 0.22 0.53 0.25 -0.02 0.03 0.02 0.00 EBITDA Margin -0.41% 0.84% -0.33% -9.21% 2.37% 1.34% 2.13% -0.13% 0.36% 1.67% 0% Other Income 2.27 0.83 2.06 0.00 0.00 0.02 0.04 0.04 0.00 0.00 0.00 Interest 0.06 0.05 0.05 0.02 0.00 0.01 0.18 0.00 0.00 0.02 0.00 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.00 PBT 2.10 0.88 2.00 -1.68 0.21 0.53 0.10 0.01 0.03 0.00 0.00 Tax 0.17 0.09 0.15 0.00 0.06 0.15 0.03 0.00 0.00 0.00 0.00 Tax Rate 8.10% 10.23% 7.50% 0.00% 28.57% 60.00% 30.00% 0.00% 0.00% 0.00% 0.00% PAT 1.93 0.79 1.84 -1.68 0.15 0.10 0.07 0.00 0.02 0.00 0.00 PAT before Minority Interest 1.93 0.79 1.84 -1.68 0.15 0.10 0.07 0.00 0.02 0.00 0.00 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 7.23% 6.03% 30.56% -9.26% 1.62% 0.25% 0.60% 0% 0.24% 0% 0% PAT Growth 73.87% -57.07% - - 50.00% 42.86% 0 -100.00% 0 0 EPS 0.39 0.16 0.37 -0.34 0.03 0.02 0.01 0.00 0.00 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 13.03 12.09 10.18 12.19 11.89 11.77 4.13 3.41 0.29 0.29 Share Capital 10.01 10.01 10.01 10.01 4.76 4.76 3.51 0.52 0.05 0.05 Total Reserves 3.03 2.09 0.17 2.18 7.12 7.00 0.62 2.89 0.24 0.24 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.31 0.24 2.90 0.78 0.96 0.34 1.13 0.17 0.12 0.02 Trade Payables 0.21 0.08 2.75 0.66 0.25 0.15 0.01 0.01 0.01 0.02 Other Current Liabilities 0.01 0.00 0.00 0.00 0.07 0.11 0.86 0.16 0.00 0.00 Short Term Borrowings 0.00 0.00 0.00 0.00 0.35 0.01 0.25 0.00 0.10 0.00 Short Term Provisions 0.09 0.16 0.15 0.12 0.29 0.06 0.01 0.00 0.00 0.00 Total Liabilities 13.34 12.33 13.08 12.97 12.85 12.11 5.26 3.58 0.41 0.31 Net Block 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.03 0.00 0.00 Gross Block 0.04 0.04 0.04 0.04 0.04 0.03 0.03 0.03 0.00 0.00 Accumulated Depreciation 0.03 0.03 0.03 0.02 0.02 0.01 0.01 0.00 0.00 0.00 Non Current Assets 1.93 1.54 3.14 5.00 4.75 0.75 0.36 0.03 0.00 0.00 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 1.92 1.54 3.13 4.99 4.73 0.73 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.33 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 11.41 10.79 9.94 7.96 8.10 11.36 4.91 3.55 0.41 0.31 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 11.05 10.01 4.20 4.22 1.88 4.73 1.01 0.95 0.27 0.22 Sundry Debtors 0.31 0.54 5.02 3.40 5.81 6.13 3.45 2.05 0.02 0.04 Cash & Bank -0.26 0.05 0.36 0.15 0.24 0.16 0.29 0.53 0.11 0.05 Other Current Assets 0.30 0.06 0.09 0.11 0.17 0.34 0.16 0.02 0.00 0.00 Short Term Loans & Adv. 0.22 0.12 0.27 0.08 0.13 0.09 0.01 0.02 0.00 0.00 Net Current Assets 11.10 10.55 7.04 7.18 7.14 11.02 3.78 3.38 0.29 0.29 Total Assets 13.34 12.33 13.08 12.96 12.85 12.11 5.27 3.58 0.41 0.31

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity -0.85 -3.99 -1.46 0.02 4.08 -6.73 -0.24 -2.87 0.06 -0.03 PBT 0.88 2.00 -1.68 0.21 0.25 0.15 0.01 0.03 0.00 0.00 Adjustment -0.77 -2.01 0.02 0.00 0.04 0.01 0.01 0.00 0.00 0.00 Changes in Working Capital -0.86 -3.82 0.21 -0.13 3.79 -6.88 -0.25 -2.90 0.06 -0.03 Cash after chg. in Working capital -0.76 -3.83 -1.46 0.09 4.08 -6.73 -0.24 -2.87 0.06 -0.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.09 -0.16 0.00 -0.06 0.00 0.00 0.00 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 0.44 3.60 1.85 -0.26 -4.00 -0.94 0.00 -0.03 0.00 0.00 Net Fixed Assets 0.00 0.00 0.00 0.00 -0.01 0.00 0.00 -0.03 0.00 0.00 Net Investments -0.38 1.59 1.86 -0.26 -4.00 -0.73 0.00 0.00 0.00 0.00 Others 0.82 2.01 -0.01 0.00 0.01 -0.21 0.00 0.00 0.00 0.00 Cash from Financing Activity 0.10 0.08 -0.18 0.15 0.00 7.54 0.00 3.33 0.00 0.08 Net Cash Inflow / Outflow -0.31 -0.31 0.21 -0.09 0.08 -0.13 -0.24 0.42 0.06 0.05 Opening Cash & Equivalents 0.05 0.36 0.15 0.24 0.16 0.29 0.53 0.11 0.05 0.00 Closing Cash & Equivalent -0.26 0.05 0.36 0.15 0.24 0.16 0.29 0.53 0.11 0.05

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 2.60 2.42 10.17 12.18 11.88 11.76 5.61 31.08 29.98 29.74 ROA 6.14% 14.49% -12.93% 1.16% 0.81% 0.84% 0.11% 1.18% 0.62% 0.63% ROE 6.28% 16.53% -15.06% 1.24% 0.85% 0.91% 0.12% 1.27% 0.77% 0.73% ROCE 7.41% 18.35% -14.91% 1.76% 2.16% 3.47% 0.18% 1.47% 6.03% 0.95% Fixed Asset Turnover 347.07 169.40 515.89 263.85 1180.73 365.45 476.96 256.52 0.00 0.00 Receivable days 11.94 168.51 84.69 181.20 54.92 149.22 65.61 45.99 9.04 16.07 Inventory Days 293.44 430.41 84.69 119.85 30.36 89.40 23.42 26.99 74.02 96.23 Payable days 4.13 88.13 31.48 14.80 2.03 2.01 0.24 0.42 5.48 5.74 Cash Conversion Cycle 301.25 510.79 137.90 286.25 83.25 236.60 88.79 72.56 77.58 106.56 Total Debt/Equity 0.00 0.00 0.00 0.00 0.03 0.00 0.06 0.00 0.35 0.00 Interest Cover 17.59 42.76 -101.03 97.75 30.77 1.56 4.31 66.43 1.19 19.16

Top Investors:

salim mohamed hussein punjani

vivid mercantile limited

veeram vendors private limited

Annual Reports:

News Update:

Darshan Orna - Quarterly Results
18th Oct 2024, 17:18 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