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%)

SM Gold Ltd.

Diamond & Jewellery

Rating :

N/A

BSE: 542034 | NSE: Not Listed

Watchlist

NSE BSE

19.22

21-Nov-2024

Open
High
Low
Previous Close

19.22
19.22
19.22
20.23

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

15639
300581
42.73
15.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

19.29
20.20
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

32.83
N/A
0.86

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
16.38
6.81

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
23.71
16.21

PAT CAGR (%)

10 Years
5 Years
3 Years

-
53.42
-10.86

P:E (Median)

8 Years
5 Years
3 Years

-
19.27
16.16

P:BV (Average)

8 Years
5 Years
3 Years

-
4.12
3.59

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
62.22
42.68

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 18.30 13.51 35.46% 23.30 14.40 61.81% 35.28 23.96 47.25% 14.86 8.34 78.18%
Expenses 17.46 12.99 34.41% 23.50 13.93 68.70% 35.08 24.48 43.30% 15.79 8.08 95.42%
EBITDA 0.84 0.52 61.54% -0.20 0.47 - 0.20 -0.53 - -0.92 0.26 -
EBIDTM 4.61% 3.81% -0.84% 3.24% 0.57% -2.20% -6.21% 3.09%
Other Income 0.00 0.00 0 0.00 0.25 -100.00% 0.96 1.21 -20.66% 1.42 0.00 0
Interest 0.05 0.13 -61.54% 0.15 0.14 7.14% 0.83 0.28 196.43% 0.23 0.07 228.57%
Depreciation 0.01 0.01 0.00% 0.01 0.01 0.00% 0.02 0.02 0.00% 0.01 0.00 0
PBT 0.78 0.38 105.26% -0.35 0.56 - 0.31 0.38 -18.42% 0.27 0.19 42.11%
Tax 0.10 0.09 11.11% 0.00 0.12 -100.00% -0.10 0.10 - 0.05 0.04 25.00%
PAT 0.68 0.29 134.48% -0.35 0.44 - 0.41 0.28 46.43% 0.22 0.15 46.67%
PATM 3.74% 2.12% -1.50% 3.08% 1.15% 1.17% 1.45% 1.77%
EPS 0.68 0.29 134.48% -0.35 0.44 - 0.41 0.28 46.43% 0.22 0.15 46.67%

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
Net Sales 91.74 62.25 50.93 51.09 33.40 29.16 26.32 13.49 Net Sales Growth 52.37% 22.23% -0.31% 52.96% 14.54% 10.79% 95.11% Cost Of Goods Sold 89.84 59.22 48.85 49.15 31.91 27.96 25.90 13.16 Gross Profit 1.90 3.03 2.08 1.93 1.49 1.20 0.42 0.34 GP Margin 2.07% 4.87% 4.08% 3.78% 4.46% 4.12% 1.60% 2.52% Total Expenditure 91.83 60.83 50.24 50.42 32.71 28.67 26.29 13.28 Power & Fuel Cost - 0.03 0.04 0.02 0.05 0.00 0.03 0.00 % Of Sales - 0.05% 0.08% 0.04% 0.15% 0% 0.11% 0% Employee Cost - 0.68 0.34 0.19 0.26 0.22 0.07 0.05 % Of Sales - 1.09% 0.67% 0.37% 0.78% 0.75% 0.27% 0.37% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.56 0.85 0.70 0.45 0.29 0.06 0.07 % Of Sales - 0.90% 1.67% 1.37% 1.35% 0.99% 0.23% 0.52% Selling & Distn. Exp. - 0.16 0.15 0.00 0.00 0.15 0.06 0.00 % Of Sales - 0.26% 0.29% 0% 0% 0.51% 0.23% 0% Miscellaneous Exp. - 0.19 0.01 0.35 0.04 0.04 0.18 0.00 % Of Sales - 0.31% 0.02% 0.69% 0.12% 0.14% 0.68% 0% EBITDA -0.08 1.42 0.69 0.67 0.69 0.49 0.03 0.21 EBITDA Margin -0.09% 2.28% 1.35% 1.31% 2.07% 1.68% 0.11% 1.56% Other Income 2.38 0.97 1.22 1.60 0.45 0.03 0.08 0.05 Interest 1.26 1.01 0.47 0.36 0.41 0.29 0.05 0.00 Depreciation 0.05 0.03 0.03 0.03 0.04 0.03 0.03 0.02 PBT 1.01 1.35 1.42 1.88 0.69 0.19 0.03 0.24 Tax 0.05 0.15 0.35 0.20 0.09 0.05 0.01 0.06 Tax Rate 4.95% 11.11% 24.65% 10.64% 13.04% 26.32% 33.33% 25.00% PAT 0.96 1.19 1.07 1.68 0.60 0.14 0.02 0.18 PAT before Minority Interest 0.96 1.19 1.07 1.68 0.60 0.14 0.02 0.18 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.05% 1.91% 2.10% 3.29% 1.80% 0.48% 0.08% 1.33% PAT Growth -17.24% 11.21% -36.31% 180.00% 328.57% 600.00% -88.89% EPS 0.96 1.19 1.07 1.68 0.60 0.14 0.02 0.18

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
Shareholder's Funds 22.12 16.15 15.14 13.45 12.85 12.71 5.19 Share Capital 10.04 10.04 10.04 10.04 6.69 6.69 4.19 Total Reserves 12.08 6.11 5.10 3.42 6.16 6.02 1.00 Non-Current Liabilities 0.53 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 Unsecured Loans 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 Current Liabilities 17.45 15.44 9.21 4.86 4.29 1.56 0.79 Trade Payables 0.03 1.62 0.03 0.02 0.16 0.00 0.26 Other Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.02 0.34 Short Term Borrowings 16.92 13.32 8.92 4.71 4.03 1.50 0.13 Short Term Provisions 0.51 0.50 0.26 0.13 0.10 0.03 0.07 Total Liabilities 40.10 31.59 24.35 18.31 17.14 14.27 5.98 Net Block 0.08 0.09 0.08 0.10 0.90 0.05 0.08 Gross Block 0.26 0.25 0.20 0.19 0.96 0.09 0.09 Accumulated Depreciation 0.18 0.15 0.13 0.10 0.06 0.03 0.00 Non Current Assets 6.21 3.36 2.59 3.10 4.30 0.05 0.08 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 6.14 3.27 2.51 3.01 3.41 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 33.90 28.23 21.76 15.21 12.76 14.12 5.85 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 32.37 26.82 21.19 14.32 10.38 10.48 1.28 Sundry Debtors 0.10 0.59 0.11 0.54 2.02 2.04 4.53 Cash & Bank 0.26 0.00 0.01 0.02 0.02 1.07 0.01 Other Current Assets 1.17 0.06 0.06 0.28 0.35 0.54 0.02 Short Term Loans & Adv. 1.12 0.76 0.39 0.04 0.19 0.28 0.00 Net Current Assets 16.44 12.79 12.55 10.35 8.47 12.57 5.05 Total Assets 40.11 31.59 24.35 18.31 17.13 14.26 5.99

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
Cash From Operating Activity 9.58 0.10 -1.74 -1.19 3.52 -6.61 -4.84 PBT 1.35 1.42 1.88 0.69 0.19 0.03 0.24 Adjustment 0.07 -0.73 -1.21 0.00 0.32 0.08 0.02 Changes in Working Capital 8.32 -0.24 -2.21 -1.80 3.06 -6.71 -5.04 Cash after chg. in Working capital 9.74 0.45 -1.54 -1.11 3.57 -6.60 -4.78 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.17 -0.35 -0.20 -0.09 -0.05 -0.01 -0.06 Other Direct Exp. Paid 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 Cash From Investing Activity -4.46 -0.78 0.49 1.16 -4.28 0.00 -0.09 Net Fixed Assets -0.01 -0.05 -0.01 0.77 -0.87 0.00 Net Investments -2.87 -0.76 0.50 0.40 -3.41 0.00 Others -1.58 0.03 0.00 -0.01 0.00 0.00 Cash from Financing Activity -4.86 0.67 1.24 0.04 -0.29 8.28 4.94 Net Cash Inflow / Outflow 0.25 -0.01 -0.01 0.00 -1.05 1.67 0.01 Opening Cash & Equivalents 0.00 0.01 0.02 0.02 1.07 -0.61 0.00 Closing Cash & Equivalent 0.26 0.00 0.01 0.02 0.02 1.07 0.01

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Book Value (Rs.) 22.04 16.09 15.08 13.40 12.73 12.57 8.17 ROA 3.32% 3.81% 7.89% 3.41% 0.90% 0.21% 3.00% ROE 6.23% 6.81% 11.76% 4.60% 1.11% 0.24% 3.50% ROCE 6.87% 7.03% 10.60% 6.29% 3.12% 0.86% 4.64% Fixed Asset Turnover 246.40 226.79 256.84 58.04 55.90 305.11 156.42 Receivable days 2.02 2.52 2.35 14.01 25.39 45.54 122.59 Inventory Days 173.52 172.02 126.85 134.96 130.55 81.56 34.66 Payable days 5.08 6.15 0.18 1.03 1.05 1.34 6.50 Cash Conversion Cycle 170.46 168.39 129.02 147.94 154.89 125.77 150.75 Total Debt/Equity 0.76 0.83 0.59 0.35 0.32 0.12 0.02 Interest Cover 2.34 4.04 6.28 2.68 1.65 1.51 0.00

Top Investors:

rajendra prasad gupta

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