Narbada Gems & Jewellery Ltd

About [ edit ]

Narbada Gems & Jewellery is dealing in manufacturing and trading of Gold, Color Stones and Diamond jewellery with emphasis on rose cut and flat diamond jewellery.(Source : 201903 Annual Report Page No:62)

  • Market Cap 39.5 Cr.
  • Current Price 26.0
  • High / Low 50.4 / 12.4
  • Stock P/E 18.5
  • Book Value 13.8
  • Dividend Yield 0.00 %
  • ROCE 15.0 %
  • ROE 13.9 %
  • Face Value 10.0

Pros

  • Promoter holding has increased by 4.94% over last quarter.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 13.18% for last 3 years.
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
9.81 9.21 12.63 9.70 9.16 15.70 15.02 13.28 11.53 1.66 6.92 13.39
9.04 8.77 12.11 9.14 8.36 14.71 13.20 12.72 10.70 1.43 5.58 12.26
Operating Profit 0.77 0.44 0.52 0.56 0.80 0.99 1.82 0.56 0.83 0.23 1.34 1.13
OPM % 7.85% 4.78% 4.12% 5.77% 8.73% 6.31% 12.12% 4.22% 7.20% 13.86% 19.36% 8.44%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.04 0.01 0.06 0.08 0.09 0.15 0.30 0.17 0.17 0.14 0.15 0.21
Depreciation 0.00 0.01 0.01 0.02 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04
Profit before tax 0.73 0.42 0.45 0.46 0.67 0.80 1.48 0.35 0.62 0.05 1.15 0.88
Tax % 28.77% 28.57% 26.67% 28.26% 29.85% 27.50% 27.70% 28.57% 16.13% 20.00% 22.61% 22.73%
Net Profit 0.51 0.30 0.32 0.34 0.48 0.58 1.07 0.26 0.52 0.04 0.89 0.68
EPS in Rs 0.64 0.37 0.32 0.34 0.48 0.48 0.89 0.22 0.43 0.03 0.74 0.56

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
2.21 2.18 2.85 7.32 8.84 16.16 16.40 13.12 11.58 26.27 40.57 55.43 33.50
2.10 2.21 2.70 6.87 8.35 15.60 15.86 12.44 11.22 24.58 38.32 51.33 29.97
Operating Profit 0.11 -0.03 0.15 0.45 0.49 0.56 0.54 0.68 0.36 1.69 2.25 4.10 3.53
OPM % 4.98% -1.38% 5.26% 6.15% 5.54% 3.47% 3.29% 5.18% 3.11% 6.43% 5.55% 7.40% 10.54%
Other Income 0.00 0.14 0.01 0.04 0.02 0.00 0.00 0.00 0.00 0.00 0.13 0.08 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.09 0.30 0.76 0.67
Depreciation 0.00 0.00 0.00 0.00 0.00 0.02 0.01 0.02 0.02 0.02 0.07 0.15 0.16
Profit before tax 0.11 0.11 0.16 0.49 0.51 0.54 0.53 0.66 0.34 1.58 2.01 3.27 2.70
Tax % 0.00% 0.00% 0.00% 6.12% 19.61% 20.37% 18.87% 22.73% 32.35% 28.48% 27.86% 25.69%
Net Profit 0.11 0.11 0.16 0.46 0.41 0.43 0.42 0.51 0.24 1.13 1.44 2.43 2.13
EPS in Rs 0.20 0.20 0.30 0.85 0.76 0.80 0.78 0.95 0.81 1.41 1.45 2.02 1.76
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:38%
5 Years:28%
3 Years:69%
TTM:-37%
Compounded Profit Growth
10 Years:36%
5 Years:42%
3 Years:116%
TTM:-11%
Stock Price CAGR
10 Years:19%
5 Years:56%
3 Years:-5%
1 Year:100%
Return on Equity
10 Years:14%
5 Years:13%
3 Years:13%
Last Year:14%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
5.42 5.42 5.42 5.42 5.42 5.42 5.42 5.42 2.99 8.04 9.97 12.08 12.08
Reserves -4.48 -4.37 -4.21 -3.75 -3.34 -2.91 -2.49 -1.98 0.68 3.07 5.00 7.96 8.88
Borrowings 0.04 0.04 0.04 0.04 0.00 0.00 0.00 0.00 0.00 1.49 8.74 10.01 7.22
0.03 0.02 0.41 2.21 1.43 0.15 1.35 1.67 0.38 3.27 1.77 1.59 0.85
Total Liabilities 1.01 1.11 1.66 3.92 3.51 2.66 4.28 5.11 4.05 15.87 25.48 31.64 29.03
0.00 0.00 0.01 0.00 0.00 0.10 0.10 0.08 0.06 0.10 1.04 0.94 1.00
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03
1.01 1.11 1.65 3.92 3.51 2.56 4.18 5.03 3.99 15.77 24.44 30.70 28.00
Total Assets 1.01 1.11 1.66 3.92 3.51 2.66 4.28 5.11 4.05 15.87 25.48 31.64 29.03

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0.58 0.37 -0.58 -0.28 0.04 0.56 -0.37 -0.14 -0.05 -8.88 -7.76 -2.50
0.00 0.00 -0.01 0.00 0.00 -0.11 -0.02 0.00 0.00 -0.05 -1.02 -0.05
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.97 8.81 2.50
Net Cash Flow 0.58 0.37 -0.59 -0.28 0.04 0.45 -0.38 -0.14 -0.05 0.04 0.03 -0.04

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 11.89% 10.63% 13.68% 33.11% 26.91% 23.53% 19.49% 20.72% 9.56% 20.53% 12.72% 14.99%
Debtor Days 67.71 0.00 30.74 143.11 53.26 21.46 42.06 101.27 105.28 130.61 78.45 83.96
Inventory Turnover 6.22 29.38 4.37 6.86 5.38 9.86 10.09 6.92 11.04 6.88 3.51 3.09

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
53.20 53.20 56.34 56.34 56.34 60.01 60.01 60.01 60.01 60.01 60.01 64.95
46.80 46.80 43.66 43.66 43.66 39.99 39.99 39.99 39.99 39.99 39.99 35.05

Documents