Zodiac-JRD-MKJ Ltd

Zodiac-JRD MKJ Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Zodiac-JRD-MKJ Ltd

₹ 56.0 2.71%
02 Jul 9:35 a.m.
zodiacjrdmkjltd.com BSE: 512587
About

Incorporated in 1987, Zodiac-Jrd-Mkj Ltd is a part of Jhaveri family (JRD Group) which is in the business of manufacturing, sale and trading of different types of jewelry.

Key Points

Product Portfolio:[1]
a) Cut & Polished Diamonds
b) Rough Diamonds
c) Gold & Silver Jewelry
d) Precious & Semi Precious Stones

Website BSE
  • Market Cap ₹ 61.5 Cr.
  • Current Price ₹ 56.0
  • High / Low ₹ 104 / 36.2
  • Stock P/E 143
  • Book Value ₹ 61.8
  • Dividend Yield 0.00 %
  • ROCE 1.41 %
  • ROE 0.64 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.88 times its book value

Cons

  • Promoter holding is low: 30.0%
  • Company has a low return on equity of -0.69% over last 3 years.
  • Earnings include an other income of Rs.0.35 Cr.
  • Company has high debtors of 297 days.
  • Company's cost of borrowing seems high
  • Promoter holding has decreased over last 3 years: -15.8%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Consumer Durables Consumer Durables Gems, Jewellery And Watches

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
12.25 12.96 0.13 1.03 1.09 5.93 1.91 3.04 0.00 6.46 6.23 5.54 4.75
11.48 12.09 0.16 1.07 1.53 6.13 1.58 4.13 3.07 6.50 5.96 5.22 4.60
Operating Profit 0.77 0.87 -0.03 -0.04 -0.44 -0.20 0.33 -1.09 -3.07 -0.04 0.27 0.32 0.15
OPM % 6.29% 6.71% -23.08% -3.88% -40.37% -3.37% 17.28% -35.86% -0.62% 4.33% 5.78% 3.16%
0.00 0.07 0.00 0.24 0.45 1.20 0.09 0.16 0.55 0.09 0.09 0.00 0.16
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.09 0.13
Depreciation 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01
Profit before tax 0.76 0.94 -0.03 0.20 0.01 1.00 0.42 -0.93 -2.52 0.04 0.29 0.22 0.17
Tax % 39.47% 25.53% 200.00% -40.00% -1,000.00% 12.00% -14.29% 1.08% -28.97% 0.00% 0.00% 0.00% 105.88%
0.47 0.70 -0.10 0.28 0.11 0.89 0.47 -0.94 -1.79 0.04 0.28 0.21 -0.01
EPS in Rs 0.43 0.64 -0.09 0.25 0.10 0.81 0.43 -0.85 -1.63 0.04 0.25 0.19 -0.01
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
21.07 20.23 16.09 18.06 20.00 14.85 12.54 8.67 19.02 15.10 10.89 22.99
19.79 19.08 15.39 17.37 20.67 14.50 12.39 8.71 18.29 14.85 14.92 22.32
Operating Profit 1.28 1.15 0.70 0.69 -0.67 0.35 0.15 -0.04 0.73 0.25 -4.03 0.67
OPM % 6.07% 5.68% 4.35% 3.82% -3.35% 2.36% 1.20% -0.46% 3.84% 1.66% -37.01% 2.91%
8.94 0.37 0.27 1.04 1.44 1.66 0.59 0.31 0.32 0.87 2.01 0.35
Interest 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.35
Depreciation 0.12 0.24 0.06 0.06 0.07 0.05 0.03 0.02 0.02 0.01 0.00 0.06
Profit before tax 10.10 1.27 0.91 1.67 0.70 1.96 0.71 0.25 1.03 1.11 -2.03 0.61
Tax % 28.12% 40.16% 30.77% 23.35% -2.86% 23.47% 29.58% -40.00% 33.98% 10.81% -32.51% 29.51%
7.27 0.77 0.63 1.28 0.73 1.51 0.49 0.34 0.68 0.98 -1.37 0.43
EPS in Rs 6.61 0.70 0.57 1.16 0.66 1.37 0.45 0.31 0.62 0.89 -1.25 0.39
Dividend Payout % 3.56% 33.64% 41.11% 20.23% 35.48% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 1%
5 Years: 13%
3 Years: 7%
TTM: 111%
Compounded Profit Growth
10 Years: -4%
5 Years: 0%
3 Years: -13%
TTM: 117%
Stock Price CAGR
10 Years: 1%
5 Years: 23%
3 Years: 36%
1 Year: 6%
Return on Equity
10 Years: 0%
5 Years: -1%
3 Years: -1%
Last Year: 1%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18
Reserves 58.21 58.67 58.98 59.54 59.97 61.17 61.66 62.02 62.71 63.69 62.32 62.75
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.31 0.49
9.58 4.91 6.16 2.03 1.49 1.29 1.35 0.72 1.04 0.81 0.11 1.98
Total Liabilities 72.97 68.76 70.32 66.75 66.64 67.64 68.19 67.92 68.93 69.68 67.92 70.40
0.74 0.52 0.47 0.44 0.37 0.32 0.29 0.26 0.24 0.04 0.52 0.44
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.06
Investments 15.11 12.54 10.74 9.85 8.54 5.21 5.59 2.94 1.74 1.70 0.00 0.00
57.12 55.70 59.11 56.46 57.73 62.11 62.31 64.72 66.95 67.94 67.34 69.90
Total Assets 72.97 68.76 70.32 66.75 66.64 67.64 68.19 67.92 68.93 69.68 67.92 70.40

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
0.43 -2.36 -2.19 -0.50 -2.40 -1.44 -1.53 -4.27 2.34 0.63 -8.16 0.01
0.15 2.90 2.19 1.04 2.42 4.90 0.11 2.86 1.37 0.98 2.61 -0.35
-0.30 -0.30 -0.31 -0.31 -0.31 -0.31 0.00 0.00 0.00 0.00 0.31 -0.35
Net Cash Flow 0.28 0.24 -0.31 0.23 -0.29 3.15 -1.43 -1.41 3.72 1.61 -5.24 -0.70

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 240.97 197.75 240.69 339.94 261.89 290.28 289.90 455.93 369.41 413.10 405.89 296.89
Inventory Days 826.97 911.70 1,320.57 950.27 815.81 1,235.08 1,568.56 2,237.20 877.37 1,160.59 1,544.13 762.31
Days Payable 117.50 9.59 68.38 44.25 24.82 21.08 29.89 22.92 10.81 13.86 1.31 0.00
Cash Conversion Cycle 950.43 1,099.86 1,492.88 1,245.96 1,052.88 1,504.28 1,828.57 2,670.21 1,235.98 1,559.83 1,948.71 1,059.20
Working Capital Days 815.23 904.47 1,195.72 1,089.14 1,013.79 1,409.37 1,710.32 2,531.42 1,164.47 1,454.44 2,021.41 988.15
ROCE % 2.59% 1.74% 1.31% 1.38% 1.08% 0.20% 0.93% -1.72% 1.48% 1.13% -4.62% 1.41%

Shareholding Pattern

Numbers in percentages

2 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
45.81% 45.80% 45.80% 45.80% 41.85% 37.99% 10.67% 35.98% 34.96% 33.53% 30.03% 30.03%
54.19% 54.19% 54.19% 54.20% 58.15% 62.00% 89.32% 64.01% 65.04% 66.46% 69.96% 69.96%
No. of Shareholders 3,4673,4473,4273,3373,4363,7283,6973,6743,7483,8123,8763,929

Documents

Announcements

Annual reports