Nifty

:

23727.65

Sensex

:

78472.87

-25.80 (-0.11%)
-67.30 (-0.09%)

Login

Nifty
Sensex

:
:

23727.65
78472.87

-25.80 (-0.11%)
-67.30 (-0.09%)

Uday Jewellery Industries Ltd.

Diamond & Jewellery

Rating :

N/A

BSE: 539518 | NSE: Not Listed

Watchlist

NSE BSE

150.00

23-Dec-2024

Open
High
Low
Previous Close

143.40
154.00
143.40
151.70

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

2221
3.33
227.95
114.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

330.33
40.02
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

357.03
N/A
4.07

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

21.53
13.55
12.53

EBITDA CAGR (%)

10 Years
5 Years
3 Years

27.63
5.06
10.14

PAT CAGR (%)

10 Years
5 Years
3 Years

22.02
4.65
15.11

P:E (Median)

8 Years
5 Years
3 Years

38.41
38.09
35.16

P:BV (Average)

8 Years
5 Years
3 Years

4.62
4.62
4.28

EV:EBITDA (Average)

8 Years
5 Years
3 Years

25.59
26.31
24.31

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 62.27 42.48 46.59% 41.49 34.21 21.28% 41.84 45.04 -7.10% 54.65 44.67 22.34%
Expenses 58.10 38.73 50.01% 37.58 30.04 25.10% 41.16 41.63 -1.13% 50.40 41.14 22.51%
EBITDA 4.17 3.75 11.20% 3.91 4.17 -6.24% 0.68 3.42 -80.12% 4.25 3.53 20.40%
EBIDTM 6.70% 8.83% 9.42% 12.20% 1.62% 7.59% 7.78% 7.90%
Other Income 0.05 0.30 -83.33% 0.08 0.39 -79.49% 0.12 0.12 0.00% 0.10 0.18 -44.44%
Interest 0.41 0.29 41.38% 0.32 0.48 -33.33% 0.32 0.55 -41.82% 0.42 0.40 5.00%
Depreciation 0.20 0.07 185.71% 0.17 0.07 142.86% 0.15 0.07 114.29% 0.07 0.07 0.00%
PBT 3.61 3.68 -1.90% 3.50 4.02 -12.94% 0.33 2.92 -88.70% 3.86 3.24 19.14%
Tax 0.92 0.93 -1.08% 0.88 1.01 -12.87% 0.27 0.84 -67.86% 0.97 0.73 32.88%
PAT 2.69 2.76 -2.54% 2.61 3.00 -13.00% 0.06 2.08 -97.12% 2.89 2.51 15.14%
PATM 4.32% 6.49% 6.30% 8.78% 0.15% 4.61% 5.29% 5.62%
EPS 1.22 1.25 -2.40% 1.19 1.37 -13.14% 0.03 0.94 -96.81% 1.31 1.14 14.91%

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 200.25 173.18 176.73 121.54 93.33 91.74 73.41 71.55 45.17 31.62 24.65 Net Sales Growth 20.34% -2.01% 45.41% 30.23% 1.73% 24.97% 2.60% 58.40% 42.85% 28.28% Cost Of Goods Sold 179.85 154.57 159.76 110.72 84.03 80.02 67.11 65.29 40.90 28.99 22.16 Gross Profit 20.40 18.61 16.97 10.81 9.30 11.72 6.30 6.25 4.26 2.62 2.49 GP Margin 10.19% 10.75% 9.60% 8.89% 9.96% 12.78% 8.58% 8.74% 9.43% 8.29% 10.10% Total Expenditure 187.24 160.33 163.40 113.61 85.82 81.70 68.50 68.01 43.61 30.21 23.53 Power & Fuel Cost - 0.12 0.06 0.05 0.04 0.04 0.02 0.01 0.01 0.01 0.00 % Of Sales - 0.07% 0.03% 0.04% 0.04% 0.04% 0.03% 0.01% 0.02% 0.03% 0% Employee Cost - 3.83 2.37 1.70 1.01 0.96 0.59 0.49 0.45 0.36 0.07 % Of Sales - 2.21% 1.34% 1.40% 1.08% 1.05% 0.80% 0.68% 1.00% 1.14% 0.28% Manufacturing Exp. - 0.37 0.21 0.47 0.02 0.14 0.26 1.84 1.73 0.48 1.00 % Of Sales - 0.21% 0.12% 0.39% 0.02% 0.15% 0.35% 2.57% 3.83% 1.52% 4.06% General & Admin Exp. - 1.11 0.76 0.50 0.57 0.49 0.46 0.32 0.30 0.35 0.17 % Of Sales - 0.64% 0.43% 0.41% 0.61% 0.53% 0.63% 0.45% 0.66% 1.11% 0.69% Selling & Distn. Exp. - 0.11 0.04 0.01 0.03 0.02 0.03 0.02 0.15 0.01 0.11 % Of Sales - 0.06% 0.02% 0.01% 0.03% 0.02% 0.04% 0.03% 0.33% 0.03% 0.45% Miscellaneous Exp. - 0.22 0.20 0.15 0.12 0.03 0.03 0.04 0.07 0.00 0.11 % Of Sales - 0.13% 0.11% 0.12% 0.13% 0.03% 0.04% 0.06% 0.15% 0% 0.04% EBITDA 13.01 12.85 13.33 7.93 7.51 10.04 4.91 3.54 1.56 1.41 1.12 EBITDA Margin 6.50% 7.42% 7.54% 6.52% 8.05% 10.94% 6.69% 4.95% 3.45% 4.46% 4.54% Other Income 0.35 0.91 1.55 0.96 1.08 0.42 0.26 0.28 0.70 0.98 0.40 Interest 1.47 1.50 1.78 0.90 0.59 0.88 0.96 0.64 0.51 0.16 0.00 Depreciation 0.59 0.37 0.26 0.19 0.19 0.19 0.18 0.17 0.08 0.08 0.06 PBT 11.30 11.89 12.84 7.79 7.82 9.40 4.03 3.01 1.66 2.16 1.46 Tax 3.04 3.18 3.34 2.08 2.02 2.46 0.94 0.63 0.45 0.40 0.27 Tax Rate 26.90% 26.75% 26.01% 26.70% 25.83% 26.17% 23.33% 20.93% 27.11% 18.52% 18.49% PAT 8.25 8.71 9.50 5.71 5.80 6.94 3.09 2.38 1.22 1.75 1.19 PAT before Minority Interest 8.25 8.71 9.50 5.71 5.80 6.94 3.09 2.38 1.22 1.75 1.19 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 4.12% 5.03% 5.38% 4.70% 6.21% 7.56% 4.21% 3.33% 2.70% 5.53% 4.83% PAT Growth -20.29% -8.32% 66.37% -1.55% -16.43% 124.60% 29.83% 95.08% -30.29% 47.06% EPS 3.75 3.96 4.32 2.60 2.64 3.15 1.40 1.08 0.55 0.80 0.54

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 76.74 68.03 58.52 52.81 47.01 36.40 29.64 14.99 14.06 12.31 Share Capital 22.81 22.81 22.81 22.81 22.81 20.23 17.65 12.48 12.48 12.48 Total Reserves 53.93 45.21 35.71 30.00 24.20 14.94 9.53 2.51 1.58 -0.17 Non-Current Liabilities 0.25 1.04 1.60 2.37 0.00 0.01 0.26 0.38 -0.07 -0.03 Secured Loans 0.09 1.09 1.61 2.36 0.00 0.01 0.27 0.41 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 0.21 0.06 0.06 0.05 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 32.34 36.80 27.73 11.65 11.73 12.54 7.46 9.59 4.53 0.26 Trade Payables 7.62 3.18 1.26 0.50 0.42 0.65 0.69 0.09 0.00 0.10 Other Current Liabilities 1.55 1.26 1.17 0.40 0.15 0.17 0.08 0.15 0.03 0.05 Short Term Borrowings 22.51 31.21 24.92 10.58 10.21 11.50 6.70 9.35 4.31 0.00 Short Term Provisions 0.66 1.15 0.37 0.17 0.94 0.22 0.00 0.00 0.19 0.11 Total Liabilities 109.33 105.87 87.85 66.83 58.74 48.95 37.36 24.96 18.52 12.54 Net Block 5.07 1.45 0.77 0.75 0.91 1.03 1.16 1.07 0.46 0.48 Gross Block 6.70 2.71 1.78 1.56 1.53 1.46 1.41 1.15 0.69 0.63 Accumulated Depreciation 1.63 1.27 1.01 0.82 0.62 0.43 0.25 0.08 0.23 0.15 Non Current Assets 6.21 4.31 4.14 3.53 3.49 3.82 3.96 4.05 3.18 3.32 Capital Work in Progress 0.00 2.41 0.60 0.02 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 0.32 0.15 0.31 Long Term Loans & Adv. 1.13 0.43 2.74 2.74 2.52 2.71 2.71 2.66 2.57 2.52 Other Non Current Assets 0.02 0.02 0.02 0.02 0.06 0.08 0.09 0.00 0.00 0.00 Current Assets 103.12 101.56 83.71 63.30 55.24 45.13 33.40 20.91 15.33 9.22 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.13 Inventories 50.40 50.81 45.69 27.73 21.03 24.23 12.03 10.39 6.48 5.76 Sundry Debtors 47.84 44.32 34.25 29.10 30.81 19.81 18.83 8.65 7.79 2.91 Cash & Bank 2.86 3.88 0.05 1.64 0.08 0.06 2.08 0.03 0.06 0.13 Other Current Assets 2.02 0.62 0.55 0.58 3.32 1.02 0.46 1.85 0.97 0.30 Short Term Loans & Adv. 1.55 1.93 3.18 4.25 2.24 0.00 0.02 0.00 0.00 0.00 Net Current Assets 70.78 64.76 55.99 51.66 43.52 32.59 25.93 11.32 10.81 8.96 Total Assets 109.33 105.87 87.85 66.83 58.73 48.95 37.36 24.96 18.51 12.54

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 11.66 2.22 -14.43 -0.84 -1.74 -9.46 -6.80 -4.64 -1.16 -6.30 PBT 11.89 12.84 7.79 7.82 9.40 4.03 3.01 1.66 2.16 1.46 Adjustment 1.85 1.84 0.85 0.52 0.75 0.89 0.54 -0.10 -0.69 -0.33 Changes in Working Capital 1.53 -9.86 -21.15 -6.36 -10.14 -13.70 -9.71 -5.60 -2.06 -7.43 Cash after chg. in Working capital 15.28 4.81 -12.51 1.97 0.01 -8.78 -6.17 -4.04 -0.60 -6.30 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.16 0.00 Tax Paid -3.62 -2.59 -1.91 -2.82 -1.75 -0.68 -0.64 -0.61 -0.40 0.00 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 -1.57 -2.56 -0.56 0.19 0.26 0.19 0.01 -0.33 1.09 0.15 Net Fixed Assets -1.58 -2.74 -0.80 -0.05 -0.07 -0.05 -0.26 -0.46 -0.06 -0.22 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -0.14 0.26 0.01 Others 0.01 0.18 0.24 0.24 0.33 0.24 -0.05 0.27 0.89 0.36 Cash from Financing Activity -11.12 4.17 13.38 2.22 1.51 7.25 8.85 4.94 0.00 6.25 Net Cash Inflow / Outflow -1.02 3.84 -1.60 1.57 0.02 -2.02 2.05 -0.03 -0.07 0.10 Opening Cash & Equivalents 3.88 0.05 1.64 0.08 0.06 2.08 0.03 0.06 0.13 0.02 Closing Cash & Equivalent 2.86 3.88 0.05 1.64 0.08 0.06 2.08 0.03 0.06 0.13

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.) 34.49 30.53 26.22 23.62 20.99 17.69 15.65 12.15 11.35 9.85 ROA 8.10% 9.81% 7.39% 9.24% 12.88% 7.17% 7.64% 5.59% 11.29% 13.37% ROE 12.17% 15.21% 10.41% 11.81% 17.21% 10.18% 11.72% 8.85% 14.14% 15.92% ROCE 13.29% 15.63% 11.47% 13.67% 19.55% 11.81% 11.88% 10.08% 15.11% 17.02% Fixed Asset Turnover 36.80 78.70 72.76 60.39 61.29 51.11 56.12 49.71 47.90 47.44 Receivable days 97.12 81.14 95.12 117.14 100.71 96.07 69.92 65.79 61.76 31.08 Inventory Days 106.66 99.65 110.25 95.35 90.05 90.14 57.03 67.53 70.64 49.04 Payable days 12.76 5.08 2.90 1.99 2.45 3.03 2.04 0.35 0.59 2.58 Cash Conversion Cycle 191.03 175.71 202.48 210.50 188.31 183.17 124.91 132.98 131.81 77.55 Total Debt/Equity 0.31 0.49 0.47 0.25 0.22 0.33 0.26 0.65 0.31 0.00 Interest Cover 8.94 8.21 9.65 14.23 11.71 5.22 5.71 4.27 14.25 913.69

Top Investors:

vinay kumar agarwal

vinay kumar 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