Swarnsarita Jewels India Ltd
Incorporated in 2005, Swarnsarita Jewels India Ltd is a manufacturer, wholesaler and retailer of Gold and Diamond Jewelry
- Market Cap ₹ 67.1 Cr.
- Current Price ₹ 32.1
- High / Low ₹ 42.4 / 15.5
- Stock P/E 12.4
- Book Value ₹ 58.7
- Dividend Yield 0.00 %
- ROCE 6.16 %
- ROE 4.41 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.55 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 11.8% over past five years.
- Company has a low return on equity of 5.91% over last 3 years.
- Company might be capitalizing the interest cost
- Promoters have pledged 57.7% of their holding.
* 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
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
72 | 157 | 170 | 240 | 321 | 286 | 485 | 548 | 559 | 575 | 840 | 848 | 667 | |
71 | 156 | 168 | 235 | 317 | 281 | 479 | 542 | 552 | 565 | 831 | 837 | 654 | |
Operating Profit | 1 | 1 | 2 | 5 | 4 | 5 | 6 | 6 | 7 | 11 | 10 | 11 | 12 |
OPM % | 1% | 1% | 1% | 2% | 1% | 2% | 1% | 1% | 1% | 2% | 1% | 1% | 2% |
1 | 1 | 2 | 3 | 4 | 4 | 5 | 6 | 7 | 4 | 8 | 4 | 4 | |
Interest | 0 | 0 | 1 | 3 | 4 | 4 | 4 | 5 | 6 | 6 | 7 | 8 | 9 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Profit before tax | 2 | 2 | 3 | 5 | 4 | 4 | 6 | 7 | 8 | 8 | 11 | 7 | 7 |
Tax % | 13% | 21% | 20% | 32% | 31% | 31% | 33% | 33% | 31% | 29% | 25% | 25% | |
1 | 2 | 2 | 3 | 3 | 3 | 4 | 5 | 5 | 6 | 8 | 5 | 5 | |
EPS in Rs | 0.67 | 0.77 | 1.01 | 1.48 | 1.28 | 1.37 | 2.06 | 2.26 | 2.54 | 2.88 | 3.87 | 2.44 | 2.60 |
Dividend Payout % | 75% | 65% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 18% |
5 Years: | 12% |
3 Years: | 15% |
TTM: | -26% |
Compounded Profit Growth | |
---|---|
10 Years: | 12% |
5 Years: | 3% |
3 Years: | -1% |
TTM: | -8% |
Stock Price CAGR | |
---|---|
10 Years: | -2% |
5 Years: | 21% |
3 Years: | 35% |
1 Year: | 90% |
Return on Equity | |
---|---|
10 Years: | 5% |
5 Years: | 6% |
3 Years: | 6% |
Last Year: | 4% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 20 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
Reserves | 51 | 53 | 55 | 58 | 61 | 64 | 68 | 73 | 78 | 84 | 92 | 97 | 102 |
0 | 0 | 15 | 48 | 75 | 79 | 105 | 131 | 101 | 117 | 126 | 117 | 121 | |
26 | 11 | 30 | 8 | 11 | 7 | 10 | 8 | 8 | 4 | 6 | 3 | 8 | |
Total Liabilities | 98 | 85 | 121 | 135 | 168 | 170 | 204 | 233 | 208 | 226 | 245 | 239 | 251 |
8 | 0 | 0 | 0 | 2 | 2 | 1 | 2 | 3 | 5 | 5 | 5 | 5 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 7 | 10 | 11 | 11 | 16 | 13 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
83 | 74 | 110 | 124 | 150 | 156 | 193 | 221 | 195 | 211 | 230 | 224 | 237 | |
Total Assets | 98 | 85 | 121 | 135 | 168 | 170 | 204 | 233 | 208 | 226 | 245 | 239 | 251 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-27 | -1 | -13 | -29 | 0 | -17 | 6 | -27 | 13 | 5 | 7 | 12 | |
9 | 6 | 1 | 2 | -4 | 5 | 5 | 2 | 1 | -2 | 3 | 2 | |
18 | -5 | 16 | 37 | 22 | 0 | -4 | 20 | -35 | 9 | 2 | -17 | |
Net Cash Flow | 1 | -0 | 3 | 10 | 18 | -12 | 8 | -4 | -21 | 13 | 12 | -3 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 166 | 34 | 96 | 57 | 54 | 56 | 39 | 42 | 45 | 57 | 37 | 40 |
Inventory Days | 174 | 90 | 89 | 82 | 66 | 101 | 60 | 70 | 62 | 50 | 38 | 33 |
Days Payable | 105 | 22 | 65 | 8 | 11 | 5 | 2 | 2 | 1 | 1 | 1 | 1 |
Cash Conversion Cycle | 235 | 101 | 120 | 130 | 109 | 152 | 98 | 110 | 106 | 106 | 74 | 72 |
Working Capital Days | 282 | 145 | 161 | 155 | 105 | 145 | 90 | 114 | 110 | 111 | 78 | 77 |
ROCE % | 2% | 3% | 4% | 7% | 6% | 5% | 6% | 6% | 6% | 7% | 8% | 6% |
Documents
Announcements
- Closure of Trading Window 1d
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
16 Feb - Newspaper Publication of Financial Results quarter ended on December 31, 2023
- Board Meeting Outcome for Financial Results - Outcome Of Board Meeting Held On Tuesday, February 14, 2024 Pursuant To Regulation 33 Of SEBI (Listing Obligation And Disclosure Requirements) Regulation 2015 14 Feb
- Results - Financial Results For December 31, 2023 14 Feb
- Board Meeting Intimation for Consider And Approval Of Unaudited Financial Results For The Quarter Ended 31St December, 2023 7 Feb
Annual reports
-
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
-
Financial Year 2009
from bse
Business Overview:[1]
Company is involved in the business of Export & Import and Manufacturing & Trading of Polished Diamonds, Gems & Jewelry