Flying rocket

Devine Impex Ltd

Devine Impex Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Devine Impex Ltd

₹ 9.92 4.97%
21 Oct - close price
Company website BSE: 531585
About

Incorporated in 1995, Devine Impex Ltd is in the business of gems and jewellery[1]

Key Points

Business Overview:[1][2]
DIL was previously engaged in manufacturing and exporting products like earthing accessories, valve accessories, electrical wiring accessories, and brass precision components, catering to industries like electrical building and construction. Its exports spanned Europe, the UK, the Middle East, and UAE. The company has since shifted its focus to trading in gold, diamonds, and stocks/shares, now specializing in bullion and gems & jewelry, including items like diamond pendants and gold rings.

Website BSE
  • Market Cap ₹ 9.46 Cr.
  • Current Price ₹ 9.92
  • High / Low ₹ 11.0 / 7.49
  • Stock P/E 105
  • Book Value ₹ 16.0
  • Dividend Yield 0.00 %
  • ROCE 0.66 %
  • ROE 0.59 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.62 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 34.5%
  • Company has a low return on equity of 0.49% over last 3 years.
  • Company has high debtors of 248 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.

Peer comparison

Services Services Commercial Services & Supplies Trading & Distributors

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2009 Mar 2010 Jun 2010 Sep 2010 Dec 2010 Mar 2011 Jun 2011 Sep 2011 Dec 2011 Mar 2012 Jun 2012 Sep 2012 Dec 2012
3.10 4.93 4.22 4.66 6.19 3.20 4.92 4.47 6.37 4.02 3.55 4.21 7.58
2.75 4.29 3.62 4.02 5.43 2.82 4.25 3.87 5.55 3.33 2.78 3.28 6.78
Operating Profit 0.35 0.64 0.60 0.64 0.76 0.38 0.67 0.60 0.82 0.69 0.77 0.93 0.80
OPM % 11.29% 12.98% 14.22% 13.73% 12.28% 11.88% 13.62% 13.42% 12.87% 17.16% 21.69% 22.09% 10.55%
0.00 0.00 0.00 0.00 0.00 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.15 0.29 0.28 0.29 0.28 0.28 0.30 0.29 0.45 0.52 0.52 0.54 0.54
Depreciation 0.01 0.03 0.02 0.03 0.02 0.04 0.03 0.04 0.03 0.03 0.03 0.04 0.03
Profit before tax 0.19 0.32 0.30 0.32 0.46 0.05 0.34 0.27 0.34 0.14 0.22 0.35 0.23
Tax % 36.84% 34.38% 33.33% 31.25% 34.78% 40.00% 29.41% 33.33% 29.41% 28.57% 27.27% 31.43% 30.43%
0.12 0.21 0.20 0.22 0.30 0.03 0.24 0.18 0.24 0.10 0.16 0.24 0.16
EPS in Rs 0.23 0.41 0.39 0.43 0.58 0.06 0.47 0.35 0.47 0.19 0.31 0.25 0.17
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2015 Mar 2016 Mar 2017 Mar 2018
8.90 18.00 19.30 4.65 2.57 3.55 2.83
7.87 15.49 16.43 4.61 2.56 3.52 2.81
Operating Profit 1.03 2.51 2.87 0.04 0.01 0.03 0.02
OPM % 11.57% 13.94% 14.87% 0.86% 0.39% 0.85% 0.71%
0.00 -0.08 -0.07 0.00 0.00 0.05 0.08
Interest 0.44 1.19 1.59 0.00 0.00 0.00 0.00
Depreciation 0.03 0.12 0.12 0.01 0.01 0.01 0.00
Profit before tax 0.56 1.12 1.09 0.03 0.00 0.07 0.10
Tax % 33.93% 33.93% 30.28% 33.33% 14.29% 10.00%
0.37 0.74 0.76 0.09 0.06 0.07 0.09
EPS in Rs 0.72 1.44 1.48 0.09 0.06 0.07 0.09
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: -15%
TTM: -20%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 0%
TTM: 29%
Stock Price CAGR
10 Years: 0%
5 Years: 22%
3 Years: 22%
1 Year: -3%
Return on Equity
10 Years: %
5 Years: %
3 Years: 0%
Last Year: 1%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2015 Mar 2016 Mar 2017 Mar 2018
Equity Capital 5.22 5.22 5.22 9.62 9.62 9.62 9.62
Reserves -0.12 0.61 1.35 5.04 5.10 5.50 5.59
17.17 15.30 19.61 0.00 0.00 0.00 0.00
3.47 3.22 3.44 0.02 0.22 0.03 0.03
Total Liabilities 25.74 24.35 29.62 14.68 14.94 15.15 15.24
0.97 1.00 1.17 0.01 0.01 0.00 0.00
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 1.39 0.15 0.00 5.13 5.19 5.57 5.65
23.38 23.20 28.45 9.54 9.74 9.58 9.59
Total Assets 25.74 24.35 29.62 14.68 14.94 15.15 15.24

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2015 Mar 2016 Mar 2017 Mar 2018
-15.54 1.55 -2.03 -0.49 0.19 -0.18
-0.91 1.02 -0.57 0.00 0.00 0.00
17.10 -3.06 2.73 0.00 0.00 0.00
Net Cash Flow 0.65 -0.49 0.13 -0.49 0.19 -0.18

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2015 Mar 2016 Mar 2017 Mar 2018
Debtor Days 5.74 3.65 3.78 195.45 612.12 323.87 247.63
Inventory Days 1,082.67 566.12 650.57 508.91 771.38 643.55 993.01
Days Payable 83.36 49.14 52.39 0.00 29.55 0.00 0.00
Cash Conversion Cycle 1,005.05 520.63 601.96 704.36 1,353.94 967.43 1,240.65
Working Capital Days 788.24 222.45 225.05 691.54 1,322.24 941.80 1,208.50
ROCE % 11.01% 11.63% 0.00% 0.47% 0.66%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
34.54% 34.54% 34.54% 34.54% 34.54% 34.54% 34.54% 34.54% 34.54% 34.54% 34.54% 34.54%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
65.44% 65.44% 65.44% 65.44% 65.44% 65.45% 65.44% 65.44% 65.43% 65.43% 65.43% 65.43%
No. of Shareholders 2,3992,3652,3222,3572,4502,5832,6092,5912,7552,7562,7372,719

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports