Nifty
:
26216.05
Sensex
:
85836.12
211.90 (0.81%)
666.25 (0.78%)
Nifty
Sensex
:
:
26216.05
85836.12
211.90 (0.81%)
666.25 (0.78%)

Swarnsarita Jewels India Ltd.

Diamond & Jewellery

Rating :
N/A

BSE: 526365 | NSE: Not Listed

NSE BSE
51.68
26-Sep-2024
  • Open
  • High
  • Low
  • Previous Close
  •  52.49
  •  52.49
  •  51
  •  52.19
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32357
  •  1673261
  •  64.98
  •  23.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 107.89
  • 19.93
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 195.66
  • N/A
  • 0.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.03%
  • 2.70%
  • 40.03%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.36
  • 6.60
  • -2.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.08
  • 17.06
  • 6.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.08
  • 1.12
  • -13.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.95
  • 6.67
  • 7.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.38
  • 0.37
  • 0.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.55
  • 8.12
  • 7.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
155.10
194.31
-20.18%
171.25
151.83
12.79%
203.68
211.23
-3.57%
200.46
269.38
-25.58%
Expenses
144.98
184.87
-21.58%
169.66
145.65
16.48%
201.08
213.66
-5.89%
200.13
263.54
-24.06%
EBITDA
10.12
9.44
7.20%
1.59
6.18
-74.27%
2.59
-2.42
-
0.33
5.84
-94.35%
EBIDTM
6.53%
4.86%
0.93%
4.07%
1.27%
-1.15%
0.16%
2.17%
Other Income
0.06
0.13
-53.85%
0.46
0.19
142.11%
0.29
0.12
141.67%
0.70
0.86
-18.60%
Interest
1.77
2.07
-14.49%
1.63
1.97
-17.26%
2.54
1.07
137.38%
2.36
2.65
-10.94%
Depreciation
0.09
0.07
28.57%
0.10
0.09
11.11%
0.08
0.07
14.29%
0.07
0.06
16.67%
PBT
8.33
7.43
12.11%
0.32
4.30
-92.56%
0.26
-3.44
-
-1.40
4.00
-
Tax
2.08
1.86
11.83%
0.25
0.70
-64.29%
0.07
-0.64
-
-0.35
1.17
-
PAT
6.25
5.58
12.01%
0.07
3.60
-98.06%
0.20
-2.80
-
-1.05
2.83
-
PATM
4.03%
2.87%
0.04%
2.37%
0.10%
-1.33%
-0.53%
1.05%
EPS
3.00
2.68
11.94%
0.04
1.73
-97.69%
0.09
-1.34
-
-0.51
1.36
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
730.49
769.69
839.90
841.63
575.67
559.14
548.84
486.34
286.61
321.52
240.09
Net Sales Growth
-11.64%
-8.36%
-0.21%
46.20%
2.96%
1.88%
12.85%
69.69%
-10.86%
33.92%
 
Cost Of Goods Sold
705.77
744.48
816.65
822.54
557.36
541.53
530.80
471.88
274.63
311.36
233.15
Gross Profit
24.72
25.22
23.25
19.10
18.30
17.61
18.05
14.46
11.99
10.16
6.94
GP Margin
3.38%
3.28%
2.77%
2.27%
3.18%
3.15%
3.29%
2.97%
4.18%
3.16%
2.89%
Total Expenditure
715.85
755.71
826.55
831.60
565.05
552.78
542.49
479.84
281.30
317.00
235.62
Power & Fuel Cost
-
0.04
0.04
0.03
0.02
0.00
0.00
0.12
0.13
0.13
0.03
% Of Sales
-
0.01%
0.00%
0.00%
0.00%
0%
0%
0.02%
0.05%
0.04%
0.01%
Employee Cost
-
4.03
2.75
3.47
2.47
5.38
4.82
4.55
3.83
2.93
0.80
% Of Sales
-
0.52%
0.33%
0.41%
0.43%
0.96%
0.88%
0.94%
1.34%
0.91%
0.33%
Manufacturing Exp.
-
0.03
0.03
0.02
0.02
0.14
0.80
0.29
0.33
0.31
0.35
% Of Sales
-
0.00%
0.00%
0.00%
0.00%
0.03%
0.15%
0.06%
0.12%
0.10%
0.15%
General & Admin Exp.
-
4.99
4.43
2.98
2.72
3.58
4.68
1.81
1.54
1.26
0.70
% Of Sales
-
0.65%
0.53%
0.35%
0.47%
0.64%
0.85%
0.37%
0.54%
0.39%
0.29%
Selling & Distn. Exp.
-
1.91
2.49
1.96
0.61
1.29
1.41
0.98
0.67
0.97
0.43
% Of Sales
-
0.25%
0.30%
0.23%
0.11%
0.23%
0.26%
0.20%
0.23%
0.30%
0.18%
Miscellaneous Exp.
-
0.22
0.15
0.61
1.84
0.86
0.00
0.23
0.16
0.03
0.43
% Of Sales
-
0.03%
0.02%
0.07%
0.32%
0.15%
0%
0.05%
0.06%
0.01%
0.07%
EBITDA
14.63
13.98
13.35
10.03
10.62
6.36
6.35
6.50
5.31
4.52
4.47
EBITDA Margin
2.00%
1.82%
1.59%
1.19%
1.84%
1.14%
1.16%
1.34%
1.85%
1.41%
1.86%
Other Income
1.51
1.58
3.16
7.53
4.12
6.84
6.10
4.34
3.57
4.97
3.78
Interest
8.30
8.63
7.82
6.98
6.40
5.42
5.04
4.16
4.44
5.44
3.41
Depreciation
0.34
0.32
0.28
0.28
0.42
0.88
0.21
0.20
0.22
0.16
0.13
PBT
7.51
6.61
8.41
10.31
7.92
6.90
7.20
6.46
4.22
3.89
4.71
Tax
2.05
1.82
2.12
2.81
2.44
2.37
2.41
2.13
1.33
1.19
1.50
Tax Rate
27.30%
27.53%
25.21%
27.26%
30.81%
34.35%
33.47%
32.97%
31.52%
30.59%
31.85%
PAT
5.47
4.79
6.29
7.50
5.48
4.53
4.79
4.34
2.89
2.70
3.21
PAT before Minority Interest
5.47
4.79
6.29
7.50
5.48
4.53
4.79
4.34
2.89
2.70
3.21
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
0.75%
0.62%
0.75%
0.89%
0.95%
0.81%
0.87%
0.89%
1.01%
0.84%
1.34%
PAT Growth
-40.61%
-23.85%
-16.13%
36.86%
20.97%
-5.43%
10.37%
50.17%
7.04%
-15.89%
 
EPS
2.62
2.29
3.01
3.59
2.62
2.17
2.29
2.08
1.38
1.29
1.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
122.65
117.78
111.55
103.94
98.14
93.62
88.82
84.49
81.60
78.79
Share Capital
20.84
20.84
20.84
20.84
20.84
20.84
20.84
20.84
20.84
20.84
Total Reserves
101.81
96.94
90.71
83.10
77.31
72.78
67.99
63.65
60.76
57.96
Non-Current Liabilities
9.31
19.26
19.99
0.61
1.87
0.16
0.17
0.18
0.15
-0.03
Secured Loans
8.58
18.54
19.39
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
0.34
0.32
0.28
0.28
0.37
0.00
0.00
0.00
0.00
0.00
Current Liabilities
111.20
112.33
112.49
121.25
108.32
139.98
116.20
86.59
86.98
56.51
Trade Payables
6.80
7.80
2.47
1.50
2.22
3.96
2.55
3.46
9.54
5.41
Other Current Liabilities
5.05
2.02
6.65
2.57
4.63
4.61
6.04
2.37
1.20
1.25
Short Term Borrowings
99.10
102.28
103.21
116.77
101.17
130.94
105.48
79.38
74.87
48.35
Short Term Provisions
0.25
0.22
0.17
0.42
0.29
0.47
2.13
1.38
1.36
1.49
Total Liabilities
243.16
249.37
244.03
225.80
208.33
233.76
205.19
171.26
168.73
135.27
Net Block
6.42
4.90
4.91
5.24
3.06
1.62
1.57
1.65
1.72
0.44
Gross Block
8.25
6.41
6.14
6.56
4.86
2.90
2.65
2.52
2.39
0.96
Accumulated Depreciation
1.83
1.51
1.23
1.33
1.80
1.28
1.07
0.87
0.67
0.52
Non Current Assets
19.75
37.66
14.55
14.72
14.82
13.13
8.74
4.72
9.91
0.35
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
5.07
-0.10
Long Term Loans & Adv.
10.02
10.01
9.60
9.49
11.73
11.51
7.17
3.05
3.12
0.00
Other Non Current Assets
3.31
22.76
0.03
0.00
0.02
0.00
0.00
0.00
0.00
0.00
Current Assets
223.41
211.70
229.48
211.08
193.51
220.62
196.45
166.53
158.79
134.93
Current Investments
0.00
0.00
0.00
0.13
0.10
0.10
0.05
3.19
0.83
0.75
Inventories
109.38
110.71
95.90
86.94
102.68
112.57
87.93
86.98
67.07
54.94
Sundry Debtors
87.58
75.77
86.03
89.16
68.69
63.80
52.66
44.15
47.48
37.48
Cash & Bank
19.92
18.18
43.72
31.90
19.21
40.60
45.01
20.19
32.12
13.96
Other Current Assets
6.53
0.15
0.13
0.12
2.84
3.54
10.79
12.03
11.30
27.80
Short Term Loans & Adv.
6.50
6.89
3.69
2.83
2.80
3.52
10.76
11.94
11.04
26.83
Net Current Assets
112.21
99.38
116.99
89.83
85.20
80.64
80.25
79.95
71.82
78.41
Total Assets
243.16
249.36
244.03
225.80
208.33
233.75
205.19
171.25
168.72
135.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
4.80
8.75
7.73
6.38
13.08
-26.37
-2.01
-17.04
0.59
-29.34
PBT
6.61
8.41
10.31
7.92
6.90
7.20
6.46
4.22
3.89
4.71
Adjustment
7.93
6.36
5.60
5.75
3.26
3.40
2.50
2.18
2.54
-5.90
Changes in Working Capital
-7.09
-2.54
-5.18
-4.74
5.46
-34.57
-8.85
-22.15
-4.56
-26.62
Cash after chg. in Working capital
7.46
12.24
10.72
8.92
15.62
-23.96
0.12
-15.75
1.87
-27.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.65
-3.49
-3.00
-2.54
-2.53
-2.41
-2.13
-1.29
-1.28
-1.52
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
-0.77
1.40
1.84
-0.76
0.67
1.52
4.90
5.04
-3.51
2.48
Net Fixed Assets
-1.83
-0.24
0.42
-1.70
-1.96
-0.26
-0.12
-0.13
-1.29
-0.25
Net Investments
0.00
0.00
0.13
-0.03
0.00
-0.05
3.16
2.69
-5.25
0.10
Others
1.06
1.64
1.29
0.97
2.63
1.83
1.86
2.48
3.03
2.63
Cash from Financing Activity
-21.73
-12.94
2.25
7.06
-35.14
20.44
21.94
0.07
21.08
36.59
Net Cash Inflow / Outflow
-17.70
-2.78
11.82
12.68
-21.38
-4.42
24.82
-11.93
18.16
9.74
Opening Cash & Equivalents
40.94
43.72
31.90
19.21
40.60
45.01
20.19
32.12
13.96
4.22
Closing Cash & Equivalent
23.23
40.94
43.72
31.90
19.21
40.60
45.01
20.19
32.12
13.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
58.86
56.52
53.53
49.88
47.10
44.93
42.63
40.55
39.15
37.81
ROA
1.95%
2.55%
3.19%
2.52%
2.05%
2.18%
2.30%
1.70%
1.78%
2.50%
ROE
3.99%
5.49%
6.96%
5.42%
4.72%
5.25%
5.00%
3.48%
3.37%
4.15%
ROCE
6.50%
6.82%
7.55%
6.82%
5.82%
5.85%
5.93%
5.41%
6.58%
7.45%
Fixed Asset Turnover
104.99
133.81
132.48
100.77
144.06
197.92
188.15
116.69
192.13
287.70
Receivable days
38.73
35.16
37.99
50.04
43.24
38.73
36.33
58.35
48.22
62.47
Inventory Days
52.19
44.89
39.65
60.11
70.26
66.67
65.64
98.09
69.26
74.92
Payable days
3.58
2.29
0.88
1.22
2.08
2.20
2.24
8.29
8.63
26.28
Cash Conversion Cycle
87.34
77.76
76.76
108.94
111.42
103.19
99.72
148.15
108.85
111.11
Total Debt/Equity
0.88
1.03
1.13
1.12
1.03
1.40
1.19
0.94
0.92
0.61
Interest Cover
1.77
2.08
2.48
2.24
2.27
2.43
2.55
1.95
1.71
2.38

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Swarnsarita Jewels - Quarterly Results
    14th Aug 2024, 19:41 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.