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%)

Motisons Jewellers Ltd.

Diamond & Jewellery

Rating :

N/A

BSE: 544053 | NSE: MOTISONS

Watchlist

NSE BSE

24.19

06-Feb-2025

Open
High
Low
Previous Close

25.24
25.50
23.89
24.95

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

3023331
736.79
33.80
12.71

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,945.29
45.43
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,025.01
N/A
5.40

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 Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 145.30 123.21 17.93% 109.34 0.00 0 88.71 0.00 0 116.68 0.00 0
Expenses 122.42 103.22 18.60% 91.91 0.00 0 78.01 0.00 0 99.03 0.00 0
EBITDA 22.88 19.99 14.46% 17.44 0.00 0 10.70 0.00 0 17.65 0.00 0
EBIDTM 15.75% 16.22% 15.95% 0.00% 12.07% 0.00% 15.13% 0.00%
Other Income 0.17 0.05 240.00% 0.19 0.00 0 0.36 0.00 0 0.32 0.00 0
Interest 1.92 5.06 -62.06% 1.91 0.00 0 2.09 0.00 0 2.35 0.00 0
Depreciation 0.51 0.41 24.39% 0.50 0.00 0 0.49 0.00 0 0.52 0.00 0
PBT 20.62 14.57 41.52% 15.21 0.00 0 8.49 0.00 0 15.69 0.00 0
Tax 5.32 3.79 40.37% 4.81 0.00 0 2.16 0.00 0 4.90 0.00 0
PAT 15.31 10.78 42.02% 10.40 0.00 0 6.33 0.00 0 10.79 0.00 0
PATM 10.53% 8.75% 9.51% 0.00% 7.14% 0.00% 9.25% 0.00%
EPS 0.16 0.11 45.45% 0.11 0.00 0 0.06 0.00 0 0.11 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
Net Sales - 416.76 366.20 314.33 213.04 Net Sales Growth - 13.81% 16.50% 47.55% Cost Of Goods Sold - 334.45 300.19 262.73 173.79 Gross Profit - 82.31 66.00 51.61 39.25 GP Margin - 19.75% 18.02% 16.42% 18.42% Total Expenditure - 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 - 63.34 48.99 38.61 31.08 EBITDA Margin - 15.20% 13.38% 12.28% 14.59% Other Income - 0.41 0.62 0.14 0.04 Interest - 17.15 17.77 15.93 15.39 Depreciation - 1.76 1.91 2.83 2.67 PBT - 44.84 29.92 19.99 13.07 Tax - 12.32 7.72 5.24 3.39 Tax Rate - 27.65% 25.80% 26.21% 25.94% PAT - 32.23 22.20 14.75 9.67 PAT before Minority Interest - 32.23 22.20 14.75 9.67 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 7.73% 6.06% 4.69% 4.54% PAT Growth - 45.18% 50.51% 52.53% EPS - 0.33 0.23 0.15 0.10

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
7th Feb 2025, 15:46 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