Narbada Gems & Jewellery Ltd
₹ 54.5
-1.78%
01 Jul
11:07 a.m.
About
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]
Key Points
- Market Cap ₹ 115 Cr.
- Current Price ₹ 54.5
- High / Low ₹ 89.9 / 48.0
- Stock P/E 23.6
- Book Value ₹ 25.8
- Dividend Yield 0.00 %
- ROCE 11.5 %
- ROE 9.39 %
- Face Value ₹ 10.0
Pros
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of 9.03% over past five years.
- Company has a low return on equity of 9.68% over last 3 years.
- Debtor days have increased from 66.6 to 87.7 days.
* 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.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
16.16 | 16.40 | 13.12 | 11.58 | 26.27 | 40.57 | 55.43 | 38.00 | 60.63 | 93.05 | 84.32 | 85.39 | |
15.60 | 15.86 | 12.44 | 11.22 | 24.58 | 38.32 | 51.33 | 34.70 | 55.45 | 87.34 | 75.61 | 76.03 | |
Operating Profit | 0.56 | 0.54 | 0.68 | 0.36 | 1.69 | 2.25 | 4.10 | 3.30 | 5.18 | 5.71 | 8.71 | 9.36 |
OPM % | 3.47% | 3.29% | 5.18% | 3.11% | 6.43% | 5.55% | 7.40% | 8.68% | 8.54% | 6.14% | 10.33% | 10.96% |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.13 | 0.08 | 0.23 | 0.31 | 0.51 | 0.30 | 0.25 | |
Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.30 | 0.76 | 0.62 | 0.70 | 1.31 | 1.76 | 2.37 |
Depreciation | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.07 | 0.15 | 0.15 | 0.16 | 0.21 | 0.37 | 0.61 |
Profit before tax | 0.54 | 0.53 | 0.66 | 0.34 | 1.58 | 2.01 | 3.27 | 2.76 | 4.63 | 4.70 | 6.88 | 6.63 |
Tax % | 20.37% | 18.87% | 22.73% | 32.35% | 28.48% | 27.86% | 25.69% | 26.09% | 25.49% | 24.26% | 26.02% | 26.40% |
0.43 | 0.42 | 0.51 | 0.24 | 1.13 | 1.44 | 2.43 | 2.03 | 3.46 | 3.55 | 5.08 | 4.89 | |
EPS in Rs | 0.80 | 0.78 | 0.95 | 0.81 | 1.41 | 1.45 | 2.02 | 1.34 | 1.96 | 1.68 | 2.40 | 2.31 |
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: | 9% |
3 Years: | 12% |
TTM: | 1% |
Compounded Profit Growth | |
---|---|
10 Years: | 28% |
5 Years: | 15% |
3 Years: | 13% |
TTM: | -5% |
Stock Price CAGR | |
---|---|
10 Years: | 20% |
5 Years: | 29% |
3 Years: | 13% |
1 Year: | 1% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 10% |
3 Years: | 10% |
Last Year: | 9% |
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 | 5.42 | 5.42 | 5.42 | 2.99 | 8.04 | 9.97 | 12.08 | 15.21 | 17.70 | 21.18 | 21.18 | 21.18 |
Reserves | -2.91 | -2.49 | -1.98 | 0.68 | 4.33 | 5.66 | 7.96 | 14.71 | 18.86 | 23.37 | 28.45 | 33.35 |
0.00 | 0.00 | 0.00 | 0.00 | 1.49 | 8.74 | 10.01 | 10.91 | 12.85 | 29.51 | 24.50 | 27.77 | |
0.15 | 1.35 | 1.67 | 0.38 | 2.01 | 1.11 | 1.59 | 0.57 | 4.72 | 8.12 | 3.03 | 9.54 | |
Total Liabilities | 2.66 | 4.28 | 5.11 | 4.05 | 15.87 | 25.48 | 31.64 | 41.40 | 54.13 | 82.18 | 77.16 | 91.84 |
0.10 | 0.10 | 0.08 | 0.06 | 0.10 | 1.04 | 0.94 | 0.83 | 1.18 | 1.31 | 4.25 | 4.36 | |
CWIP | 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 | 0.29 | 0.46 | 0.57 | 0.36 | 0.36 |
2.56 | 4.18 | 5.03 | 3.99 | 15.77 | 24.44 | 30.70 | 40.14 | 51.94 | 78.06 | 72.55 | 87.12 | |
Total Assets | 2.66 | 4.28 | 5.11 | 4.05 | 15.87 | 25.48 | 31.64 | 41.40 | 54.13 | 82.18 | 77.16 | 91.84 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.56 | -0.37 | -0.14 | -0.05 | -8.88 | -7.76 | -2.50 | -7.11 | -4.53 | -14.94 | 4.92 | -0.10 | |
-0.11 | -0.02 | 0.00 | 0.00 | -0.05 | -1.02 | -0.05 | -0.15 | -0.75 | -1.84 | -1.09 | -0.52 | |
0.00 | 0.00 | 0.00 | 0.00 | 8.97 | 8.81 | 2.50 | 8.13 | 4.43 | 19.81 | -6.77 | 0.90 | |
Net Cash Flow | 0.45 | -0.38 | -0.14 | -0.05 | 0.04 | 0.03 | -0.04 | 0.87 | -0.85 | 3.02 | -2.93 | 0.28 |
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 | 21.46 | 42.06 | 101.27 | 105.28 | 130.61 | 78.45 | 83.96 | 144.85 | 73.26 | 79.98 | 32.03 | 87.71 |
Inventory Days | 23.83 | 48.89 | 40.87 | 21.00 | 96.51 | 147.68 | 126.77 | 261.60 | 266.08 | 232.60 | 332.65 | 342.46 |
Days Payable | 2.67 | 31.16 | 48.79 | 9.45 | 27.55 | 8.49 | 9.81 | 2.78 | 27.64 | 33.29 | 4.32 | 32.76 |
Cash Conversion Cycle | 42.61 | 59.80 | 93.34 | 116.82 | 199.56 | 217.64 | 200.91 | 403.67 | 311.70 | 279.30 | 360.36 | 397.41 |
Working Capital Days | 40.20 | 57.42 | 90.42 | 112.53 | 188.96 | 208.10 | 190.76 | 367.50 | 281.44 | 261.05 | 296.04 | 327.30 |
ROCE % | 23.53% | 19.49% | 20.72% | 9.56% | 19.05% | 12.08% | 14.81% | 9.54% | 11.48% | 9.61% | 11.66% | 11.51% |
Documents
Announcements
- Closure of Trading Window 13h
-
Receipt Of Order Dated 13.06.2025 (Received On 24.06.2025) Passed By Hon'Ble NCLT, Hyderabad Bench Inter Alia Directing The Convening The Meeting Of Equity Shareholders Of Narbada Gems And Jewellery Limited ('The Company').
25 Jun - NCLT approves amalgamation of Narbada Gems into Uday Jewellery with share exchange ratio 0.4623:1.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
29 May - Newspaper Publication of financial results for year ended on 31.03.2025
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
28 May - Narbada Gems reports Q4 FY2025 income ₹8563.52L, PAT ₹488.76L; slight profit decline, ongoing amalgamation.
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
28 May - Annual Secretarial Compliance Report filed for FY ended March 31, 2025.
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