Narbada Gems & Jewellery Ltd
Incorporated in 1992, Narbada Gems and Jewellery Ltd manufactures and trades in Gold, Color Stones and Diamond jewellery with emphasis on rose cut and flat diamond jewellery[1]
- Market Cap ₹ 148 Cr.
- Current Price ₹ 69.7
- High / Low ₹ 102 / 41.8
- Stock P/E 32.0
- Book Value ₹ 24.7
- Dividend Yield 0.00 %
- ROCE 11.7 %
- ROE 10.9 %
- Face Value ₹ 10.0
Pros
- Debtor days have improved from 61.8 to 32.0 days.
Cons
- Stock is trading at 2.82 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 9.91% over last 3 years.
- Company might be capitalizing the interest cost
* 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
Sector: Diamond, Gems and Jewellery Industry: Diamond Cutting / Jewellery
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
8.84 | 16.16 | 16.40 | 13.12 | 11.58 | 26.27 | 40.57 | 55.43 | 38.00 | 60.63 | 93.05 | 84.32 | 82.74 | |
8.35 | 15.60 | 15.86 | 12.44 | 11.22 | 24.58 | 38.32 | 51.33 | 34.70 | 55.45 | 87.34 | 75.61 | 74.16 | |
Operating Profit | 0.49 | 0.56 | 0.54 | 0.68 | 0.36 | 1.69 | 2.25 | 4.10 | 3.30 | 5.18 | 5.71 | 8.71 | 8.58 |
OPM % | 5.54% | 3.47% | 3.29% | 5.18% | 3.11% | 6.43% | 5.55% | 7.40% | 8.68% | 8.54% | 6.14% | 10.33% | 10.37% |
0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.13 | 0.08 | 0.23 | 0.31 | 0.51 | 0.30 | 0.39 | |
Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.30 | 0.76 | 0.62 | 0.70 | 1.31 | 1.76 | 2.16 |
Depreciation | 0.00 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.07 | 0.15 | 0.15 | 0.16 | 0.21 | 0.37 | 0.55 |
Profit before tax | 0.51 | 0.54 | 0.53 | 0.66 | 0.34 | 1.58 | 2.01 | 3.27 | 2.76 | 4.63 | 4.70 | 6.88 | 6.26 |
Tax % | 19.61% | 20.37% | 18.87% | 22.73% | 32.35% | 28.48% | 27.86% | 25.69% | 26.09% | 25.49% | 24.26% | 26.02% | |
0.41 | 0.43 | 0.42 | 0.51 | 0.24 | 1.13 | 1.44 | 2.43 | 2.03 | 3.46 | 3.55 | 5.08 | 4.61 | |
EPS in Rs | 0.76 | 0.80 | 0.78 | 0.95 | 0.81 | 1.41 | 1.45 | 2.02 | 1.34 | 1.96 | 1.68 | 2.40 | 2.17 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 18% |
5 Years: | 16% |
3 Years: | 30% |
TTM: | -10% |
Compounded Profit Growth | |
---|---|
10 Years: | 28% |
5 Years: | 29% |
3 Years: | 36% |
TTM: | 27% |
Stock Price CAGR | |
---|---|
10 Years: | 30% |
5 Years: | 16% |
3 Years: | 28% |
1 Year: | 36% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 10% |
3 Years: | 10% |
Last Year: | 11% |
Balance Sheet
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5.42 | 5.42 | 5.42 | 5.42 | 2.99 | 8.04 | 9.97 | 12.08 | 15.21 | 17.70 | 21.18 | 21.18 | 21.18 |
Reserves | -3.34 | -2.91 | -2.49 | -1.98 | 0.68 | 4.33 | 5.66 | 7.96 | 14.71 | 18.86 | 23.37 | 28.45 | 31.08 |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.49 | 8.74 | 10.01 | 10.91 | 12.85 | 29.51 | 24.50 | 31.38 | |
1.43 | 0.15 | 1.35 | 1.67 | 0.38 | 2.01 | 1.11 | 1.59 | 0.57 | 4.72 | 8.12 | 3.03 | 5.42 | |
Total Liabilities | 3.51 | 2.66 | 4.28 | 5.11 | 4.05 | 15.87 | 25.48 | 31.64 | 41.40 | 54.13 | 82.18 | 77.16 | 89.06 |
0.00 | 0.10 | 0.10 | 0.08 | 0.06 | 0.10 | 1.04 | 0.94 | 0.83 | 1.18 | 1.31 | 4.25 | 4.68 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 | 0.55 | 2.24 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.29 | 0.46 | 0.57 | 0.36 | 0.39 |
3.51 | 2.56 | 4.18 | 5.03 | 3.99 | 15.77 | 24.44 | 30.70 | 40.14 | 51.94 | 78.06 | 72.55 | 83.99 | |
Total Assets | 3.51 | 2.66 | 4.28 | 5.11 | 4.05 | 15.87 | 25.48 | 31.64 | 41.40 | 54.13 | 82.18 | 77.16 | 89.06 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.04 | 0.56 | -0.37 | -0.14 | -0.05 | -8.88 | -7.76 | -2.50 | -7.11 | -4.53 | -14.94 | 4.92 | |
0.00 | -0.11 | -0.02 | 0.00 | 0.00 | -0.05 | -1.02 | -0.05 | -0.15 | -0.75 | -1.84 | -1.09 | |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8.97 | 8.81 | 2.50 | 8.13 | 4.43 | 19.81 | -6.77 | |
Net Cash Flow | 0.04 | 0.45 | -0.38 | -0.14 | -0.05 | 0.04 | 0.03 | -0.04 | 0.87 | -0.85 | 3.02 | -2.93 |
Ratios
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 53.26 | 21.46 | 42.06 | 101.27 | 105.28 | 130.61 | 78.45 | 83.96 | 144.85 | 73.26 | 79.98 | 32.03 |
Inventory Days | 94.09 | 23.83 | 48.89 | 40.87 | 21.00 | 96.51 | 147.68 | 126.77 | 261.60 | 266.08 | 232.60 | 332.65 |
Days Payable | 60.00 | 2.67 | 31.16 | 48.79 | 9.45 | 27.55 | 8.49 | 9.81 | 2.78 | 27.64 | 33.29 | 4.32 |
Cash Conversion Cycle | 87.35 | 42.61 | 59.80 | 93.34 | 116.82 | 199.56 | 217.64 | 200.91 | 403.67 | 311.70 | 279.30 | 360.36 |
Working Capital Days | 79.28 | 40.20 | 57.42 | 90.42 | 112.53 | 188.96 | 208.10 | 190.76 | 367.50 | 281.44 | 261.05 | 296.04 |
ROCE % | 26.91% | 23.53% | 19.49% | 20.72% | 9.56% | 19.05% | 12.08% | 14.81% | 9.54% | 11.48% | 9.61% | 11.66% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 26 Nov
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
15 Nov - Newspaper Publication for Unaudited Financial Results for the quarter and half year ended 30.09.2024
- Unaudited Financial Results For Quarter And Half Year Ended 30.09.2024. 14 Nov
-
Board Meeting Outcome for Board Meeting Outcome For Unaudited Financial Results For Quarter And Half Year Ended On 30.09.2024
14 Nov - Board approved unaudited financial results for Q2 2024.
-
Board Meeting Intimation for Intimation For Board Meeting Of The Company.
7 Nov - Board meeting scheduled for November 14, 2024.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Apr 2024TranscriptNotesPPT
Business Overview:[1]
Company focuses on making handcrafted jewellery. It has its own in - house designing and development team which includes Jewellery designers, merchandisers and creative head