Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Narbada Gems And Jewellery Ltd.

Trading

Rating :

N/A

BSE: 519455 | NSE: Not Listed

Watchlist

NSE BSE

60.56

22-Nov-2024

Open
High
Low
Previous Close

61.12
62.8
58.39
59.92

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

2452
148253
102.46
41.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

132.87
28.83
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

163.98
N/A
2.54

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

17.78
8.75
11.62

EBITDA CAGR (%)

10 Years
5 Years
3 Years

32.06
16.26
10.95

PAT CAGR (%)

10 Years
5 Years
3 Years

28.31
15.89
13.66

P:E (Median)

8 Years
5 Years
3 Years

22.90
23.05
24.95

P:BV (Average)

8 Years
5 Years
3 Years

2.15
2.15
2.48

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.86
15.77
17.78

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 18.65 20.39 -8.53% 23.40 23.24 0.69% 9.17 19.02 -51.79% 31.52 29.56 6.63%
Expenses 17.93 19.17 -6.47% 19.28 19.49 -1.08% 11.72 19.23 -39.05% 25.23 28.04 -10.02%
EBITDA 0.72 1.22 -40.98% 4.12 3.76 9.57% -2.55 -0.21 - 6.28 1.52 313.16%
EBIDTM 3.85% 5.97% 17.60% 16.16% -27.82% -1.10% 19.93% 5.15%
Other Income 0.13 -0.03 - 0.04 0.12 -66.67% 0.12 0.15 -20.00% 0.10 0.15 -33.33%
Interest 0.59 0.39 51.28% 0.62 0.42 47.62% 0.46 0.57 -19.30% 0.49 0.33 48.48%
Depreciation 0.15 0.05 200.00% 0.14 0.05 180.00% 0.14 0.05 180.00% 0.13 0.06 116.67%
PBT 0.11 0.75 -85.33% 3.40 3.40 0.00% -3.04 -0.68 - 5.77 1.29 347.29%
Tax 0.03 0.19 -84.21% 0.85 0.86 -1.16% -0.70 -0.22 - 1.45 0.33 339.39%
PAT 0.07 0.56 -87.50% 2.56 2.54 0.79% -2.34 -0.46 - 4.32 0.97 345.36%
PATM 0.39% 2.74% 10.92% 10.95% -25.48% -2.41% 13.70% 3.26%
EPS 0.03 0.26 -88.46% 1.21 1.20 0.83% -1.10 -0.22 - 2.04 0.46 343.48%

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 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 82.74 84.32 93.05 60.63 38.00 55.43 40.57 26.26 11.57 13.12 16.41 Net Sales Growth -10.27% -9.38% 53.47% 59.55% -31.45% 36.63% 54.49% 126.97% -11.81% -20.05% Cost Of Goods Sold 67.12 69.28 83.11 52.95 32.83 49.08 36.53 22.92 10.43 11.52 15.23 Gross Profit 15.62 15.03 9.94 7.67 5.18 6.35 4.04 3.35 1.14 1.60 1.17 GP Margin 18.87% 17.82% 10.68% 12.65% 13.63% 11.46% 9.96% 12.76% 9.85% 12.20% 7.13% Total Expenditure 74.16 75.61 87.35 55.45 34.71 51.33 38.32 24.57 11.21 12.44 15.87 Power & Fuel Cost - 0.12 0.06 0.04 0.04 0.06 0.05 0.00 0.00 0.00 0.01 % Of Sales - 0.14% 0.06% 0.07% 0.11% 0.11% 0.12% 0% 0% 0% 0.06% Employee Cost - 4.10 2.90 1.79 1.04 1.50 1.18 0.32 0.14 0.07 0.04 % Of Sales - 4.86% 3.12% 2.95% 2.74% 2.71% 2.91% 1.22% 1.21% 0.53% 0.24% Manufacturing Exp. - 0.61 0.61 0.14 0.08 0.12 0.06 1.03 0.41 0.65 0.38 % Of Sales - 0.72% 0.66% 0.23% 0.21% 0.22% 0.15% 3.92% 3.54% 4.95% 2.32% General & Admin Exp. - 1.16 0.53 0.50 0.70 0.52 0.47 0.28 0.21 0.15 0.15 % Of Sales - 1.38% 0.57% 0.82% 1.84% 0.94% 1.16% 1.07% 1.82% 1.14% 0.91% Selling & Distn. Exp. - 0.15 0.13 0.02 0.02 0.04 0.03 0.02 0.02 0.04 0.06 % Of Sales - 0.18% 0.14% 0.03% 0.05% 0.07% 0.07% 0.08% 0.17% 0.30% 0.37% Miscellaneous Exp. - 0.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 % Of Sales - 0.23% 0% 0% 0% 0% 0% 0% 0% 0% 0% EBITDA 8.57 8.71 5.70 5.18 3.29 4.10 2.25 1.69 0.36 0.68 0.54 EBITDA Margin 10.36% 10.33% 6.13% 8.54% 8.66% 7.40% 5.55% 6.44% 3.11% 5.18% 3.29% Other Income 0.39 0.30 0.51 0.31 0.23 0.08 0.13 0.00 0.00 0.00 0.00 Interest 2.16 1.76 1.31 0.70 0.62 0.76 0.30 0.09 0.00 0.00 0.00 Depreciation 0.56 0.37 0.21 0.16 0.15 0.15 0.07 0.02 0.02 0.02 0.01 PBT 6.24 6.88 4.69 4.63 2.75 3.27 2.00 1.58 0.34 0.66 0.52 Tax 1.63 1.80 1.14 1.18 0.73 0.84 0.56 0.45 0.11 0.15 0.10 Tax Rate 26.12% 26.16% 24.31% 25.49% 26.55% 25.69% 28.00% 28.48% 32.35% 22.73% 19.23% PAT 4.61 5.08 3.55 3.46 2.03 2.43 1.44 1.13 0.24 0.51 0.42 PAT before Minority Interest 4.61 5.08 3.55 3.46 2.03 2.43 1.44 1.13 0.24 0.51 0.42 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 5.57% 6.02% 3.82% 5.71% 5.34% 4.38% 3.55% 4.30% 2.07% 3.89% 2.56% PAT Growth 27.70% 43.10% 2.60% 70.44% -16.46% 68.75% 27.43% 370.83% -52.94% 21.43% EPS 2.17 2.40 1.67 1.63 0.96 1.15 0.68 0.53 0.11 0.24 0.20

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 49.64 44.55 36.56 29.92 20.04 15.63 12.38 3.67 3.44 2.93 Share Capital 21.18 21.18 17.70 15.21 12.08 9.97 8.04 2.99 5.42 5.42 Total Reserves 28.45 23.37 17.38 12.17 7.96 5.00 3.07 0.68 -1.98 -2.49 Non-Current Liabilities 0.24 0.98 1.50 2.12 0.18 0.47 0.00 0.00 0.00 0.00 Secured Loans 0.09 0.88 1.49 2.12 0.16 0.46 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 0.20 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 27.24 36.64 16.07 9.35 11.42 9.38 3.49 0.38 1.67 1.35 Trade Payables 0.82 7.58 4.01 0.25 1.32 0.85 1.73 0.27 1.54 1.30 Other Current Liabilities 2.03 1.11 0.95 0.30 0.20 0.20 0.17 0.08 0.06 0.04 Short Term Borrowings 23.62 27.89 10.73 8.74 9.84 8.28 1.49 0.00 0.00 0.00 Short Term Provisions 0.77 0.06 0.37 0.06 0.06 0.06 0.10 0.02 0.06 0.01 Total Liabilities 77.12 82.17 54.13 41.39 31.64 25.48 15.87 4.05 5.11 4.28 Net Block 4.25 1.31 1.18 0.83 0.94 1.04 0.10 0.06 0.08 0.10 Gross Block 5.34 2.02 1.75 1.24 1.20 1.15 0.13 0.08 0.13 0.13 Accumulated Depreciation 1.09 0.72 0.57 0.41 0.26 0.11 0.03 0.02 0.05 0.04 Non Current Assets 5.40 3.96 2.14 1.37 1.05 1.17 0.21 0.09 0.12 0.14 Capital Work in Progress 0.00 2.24 0.55 0.14 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 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.15 0.41 0.41 0.41 0.08 0.08 0.05 0.03 0.03 0.03 Other Non Current Assets 0.00 0.00 0.00 0.00 0.04 0.05 0.06 0.00 0.01 0.01 Current Assets 71.72 78.21 51.99 40.02 30.59 24.31 15.65 3.96 4.99 4.14 Current Investments 0.36 0.57 0.46 0.29 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 63.14 52.97 38.60 23.53 17.05 14.78 6.06 0.60 1.29 2.04 Sundry Debtors 7.40 20.39 12.17 15.08 12.75 8.72 9.40 3.34 3.64 1.89 Cash & Bank 0.15 3.08 0.06 0.91 0.04 0.08 0.05 0.01 0.07 0.21 Other Current Assets 0.68 0.00 0.00 0.15 0.75 0.73 0.14 0.00 0.00 0.00 Short Term Loans & Adv. 0.68 1.21 0.70 0.06 0.63 0.37 0.00 0.00 0.00 0.00 Net Current Assets 44.48 41.57 35.92 30.67 19.17 14.93 12.16 3.58 3.32 2.79 Total Assets 77.12 82.17 54.13 41.39 31.64 25.48 15.86 4.05 5.11 4.28

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 4.92 -14.94 -4.53 -7.11 -2.50 -7.76 -8.88 -0.05 -0.14 -0.37 PBT 6.88 4.69 4.63 2.75 3.27 2.00 1.58 0.34 0.66 0.52 Adjustment 2.14 1.32 0.67 0.74 0.90 0.32 0.11 0.02 0.02 0.01 Changes in Working Capital -2.96 -19.48 -8.96 -9.88 -5.84 -9.49 -10.20 -0.26 -0.67 -0.80 Cash after chg. in Working capital 6.06 -13.47 -3.65 -6.38 -1.67 -7.17 -8.51 0.10 0.01 -0.26 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.14 -1.47 -0.87 -0.73 -0.83 -0.59 -0.37 -0.15 -0.15 -0.10 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 -1.09 -1.84 -0.75 -0.15 -0.05 -1.02 -0.05 0.00 0.00 -0.02 Net Fixed Assets -1.08 -1.96 -0.92 -0.18 -0.05 -1.02 -0.05 0.05 0.00 -0.01 Net Investments 0.21 -0.11 -0.17 -0.29 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.22 0.23 0.34 0.32 0.00 0.00 0.00 -0.05 0.00 -0.01 Cash from Financing Activity -6.77 19.80 4.43 8.13 2.50 8.81 8.97 0.00 0.00 0.00 Net Cash Inflow / Outflow -2.93 3.02 -0.85 0.87 -0.04 0.03 0.04 -0.05 -0.14 -0.38 Opening Cash & Equivalents 3.08 0.06 0.91 0.04 0.08 0.05 0.01 0.07 0.21 0.59 Closing Cash & Equivalent 0.15 3.08 0.06 0.91 0.04 0.08 0.05 0.01 0.07 0.21

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.) 23.45 21.05 19.83 18.02 16.60 15.03 13.84 12.29 6.32 5.38 ROA 6.38% 5.21% 7.24% 5.56% 8.52% 6.97% 11.38% 5.15% 10.90% 12.05% ROE 10.80% 8.93% 11.08% 8.57% 13.92% 11.07% 15.37% 6.68% 16.20% 15.53% ROCE 11.66% 9.72% 11.82% 9.53% 14.84% 12.05% 19.10% 9.70% 20.89% 19.20% Fixed Asset Turnover 22.91 49.33 40.61 31.22 47.23 63.45 249.56 108.88 98.85 132.05 Receivable days 60.14 63.85 82.01 133.64 70.69 81.51 88.32 109.41 76.87 31.60 Inventory Days 251.32 179.58 187.00 194.85 104.77 93.71 46.12 29.53 46.27 33.62 Payable days 22.14 25.45 14.69 8.72 8.05 10.67 14.10 33.94 44.83 15.31 Cash Conversion Cycle 289.31 217.97 254.33 319.77 167.41 164.55 120.35 105.00 78.31 49.91 Total Debt/Equity 0.49 0.66 0.37 0.40 0.50 0.58 0.13 0.00 0.00 0.00 Interest Cover 4.92 4.59 7.64 5.43 5.28 7.65 18.11 431.13 1661.25 652.13

Top Investors:

praveen kumar agarwal

mohit gupta huf

gupta rajesh huf

Annual Reports:

News Update:

No Latest News!

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