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%)

Motisons Jewellers Ltd.

Diamond & Jewellery

Rating :

N/A

BSE: 544053 | NSE: MOTISONS

Watchlist

NSE BSE

27.56

20-Dec-2024

Open
High
Low
Previous Close

27.52
28.70
26.85
27.94

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

1261294
347.40
33.80
8.88

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,661.98
69.51
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,741.69
N/A
7.72

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
9.86

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
10.41

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
29.76

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 0.33
P/E Ratio 86.29
Revenue 417
EBITDA 63
Net Income 32
ROA 7.9
P/Bk Ratio 8.48
ROE 13.85
FCFF -71
FCFF Yield -2.47

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 109.34 90.15 21.29% 88.71 86.73 2.28% 116.68 90.67 28.69% 123.21 113.50 8.56%
Expenses 91.91 77.02 19.33% 78.01 74.16 5.19% 99.03 81.38 21.69% 103.22 96.34 7.14%
EBITDA 17.44 13.13 32.83% 10.70 12.57 -14.88% 17.65 9.29 89.99% 19.99 17.16 16.49%
EBIDTM 15.95% 14.56% 12.07% 14.50% 15.13% 10.25% 16.22% 15.12%
Other Income 0.19 0.01 1,800.00% 0.36 0.03 1,100.00% 0.32 0.00 0 0.05 0.01 400.00%
Interest 1.91 4.91 -61.10% 2.09 4.83 -56.73% 2.35 4.50 -47.78% 5.06 4.57 10.72%
Depreciation 0.50 0.41 21.95% 0.49 0.42 16.67% 0.52 0.48 8.33% 0.41 0.48 -14.58%
PBT 15.21 6.93 119.48% 8.49 7.36 15.35% 15.69 4.31 264.04% 14.57 12.12 20.21%
Tax 4.81 1.75 174.86% 2.16 1.88 14.89% 4.90 1.30 276.92% 3.79 2.94 28.91%
PAT 10.40 5.18 100.77% 6.33 5.48 15.51% 10.79 3.01 258.47% 10.78 9.17 17.56%
PATM 9.51% 5.75% 7.14% 6.32% 9.25% 3.32% 8.75% 8.08%
EPS 1.06 0.53 100.00% 0.64 0.56 14.29% 1.10 0.31 254.84% 1.10 0.93 18.28%

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 24 Mar 23 Mar 22 Mar 21
Net Sales 437.94 416.76 366.20 314.33 213.04 Net Sales Growth 14.93% 13.81% 16.50% 47.55% Cost Of Goods Sold 352.42 334.45 300.19 262.73 173.79 Gross Profit 85.52 82.31 66.00 51.61 39.25 GP Margin 19.53% 19.75% 18.02% 16.42% 18.42% Total Expenditure 372.17 353.42 317.21 275.72 181.96 Power & Fuel Cost - 0.85 0.87 0.72 0.65 % Of Sales - 0.20% 0.24% 0.23% 0.31% Employee Cost - 8.80 7.58 6.19 4.94 % Of Sales - 2.11% 2.07% 1.97% 2.32% Manufacturing Exp. - 3.73 2.72 2.87 0.66 % Of Sales - 0.89% 0.74% 0.91% 0.31% General & Admin Exp. - 4.10 4.52 1.87 1.25 % Of Sales - 0.98% 1.23% 0.59% 0.59% Selling & Distn. Exp. - 1.07 1.05 1.18 0.66 % Of Sales - 0.26% 0.29% 0.38% 0.31% Miscellaneous Exp. - 0.43 0.28 0.17 0.00 % Of Sales - 0.10% 0.08% 0.05% 0% EBITDA 65.78 63.34 48.99 38.61 31.08 EBITDA Margin 15.02% 15.20% 13.38% 12.28% 14.59% Other Income 0.92 0.41 0.62 0.14 0.04 Interest 11.41 17.15 17.77 15.93 15.39 Depreciation 1.92 1.76 1.91 2.83 2.67 PBT 53.96 44.84 29.92 19.99 13.07 Tax 15.66 12.32 7.72 5.24 3.39 Tax Rate 29.02% 27.65% 25.80% 26.21% 25.94% PAT 38.30 32.23 22.20 14.75 9.67 PAT before Minority Interest 38.30 32.23 22.20 14.75 9.67 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.75% 7.73% 6.06% 4.69% 4.54% PAT Growth 67.69% 45.18% 50.51% 52.53% EPS 3.89 3.28 2.26 1.50 0.98

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 328.14 137.41 115.45 100.96 Share Capital 98.45 64.97 64.97 64.97 Total Reserves 229.70 72.43 50.48 35.99 Non-Current Liabilities 8.25 20.68 26.45 31.00 Secured Loans 0.91 12.89 16.26 19.43 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 137.92 177.74 163.89 142.75 Trade Payables 16.98 17.63 19.44 13.91 Other Current Liabilities 3.86 9.41 9.54 7.15 Short Term Borrowings 107.55 148.03 132.15 120.80 Short Term Provisions 9.53 2.67 2.77 0.89 Total Liabilities 474.31 335.83 305.79 274.71 Net Block 7.33 7.41 11.16 11.84 Gross Block 22.21 20.53 24.56 22.42 Accumulated Depreciation 14.88 13.12 13.41 10.58 Non Current Assets 9.44 8.74 12.42 15.82 Capital Work in Progress 0.00 0.00 0.00 1.35 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 2.01 1.20 1.16 2.54 Other Non Current Assets 0.09 0.13 0.10 0.09 Current Assets 464.88 327.09 293.38 258.89 Current Investments 0.00 0.00 0.00 0.00 Inventories 412.55 320.33 283.76 239.84 Sundry Debtors 1.44 1.09 2.06 2.24 Cash & Bank 32.72 2.69 5.49 6.09 Other Current Assets 18.17 1.25 0.28 0.91 Short Term Loans & Adv. 18.03 1.73 1.78 9.82 Net Current Assets 326.96 149.35 129.49 116.14 Total Assets 474.32 335.83 305.80 274.71

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -52.57 3.84 6.11 17.13 PBT 44.55 29.92 19.99 13.07 Adjustment 18.47 19.64 18.62 18.07 Changes in Working Capital -103.28 -38.04 -27.24 -10.55 Cash after chg. in Working capital -40.26 11.52 11.38 20.59 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -12.31 -7.67 -5.26 -3.45 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -2.81 1.76 0.70 -0.74 Net Fixed Assets -1.68 4.03 -0.79 Net Investments 0.00 0.00 0.00 Others -1.13 -2.27 1.49 Cash from Financing Activity 85.36 -8.41 -7.40 -12.57 Net Cash Inflow / Outflow 29.97 -2.80 -0.59 3.82 Opening Cash & Equivalents 2.69 5.49 6.09 2.26 Closing Cash & Equivalent 32.66 2.69 5.49 6.09

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 3.33 2.11 17.77 15.54 ROA 7.96% 6.92% 5.08% 3.57% ROE 13.85% 17.56% 13.63% 10.05% ROCE 16.65% 16.68% 13.99% 12.08% Fixed Asset Turnover 19.50 16.24 13.45 9.68 Receivable days 1.11 1.57 2.48 7.30 Inventory Days 320.92 301.06 302.46 400.70 Payable days 18.89 22.54 23.16 34.39 Cash Conversion Cycle 303.15 280.09 281.77 373.61 Total Debt/Equity 0.34 1.20 1.33 1.40 Interest Cover 3.60 2.68 2.25 1.85

Top Investors:

umesh parasmal pagariya

Annual Reports:

News Update:

Motisons Jewellers - Quarterly Results
29th Oct 2024, 18:39 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