Goldiam International Ltd

Goldiam Intl. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Goldiam International Ltd

₹ 175 0.78%
16 Apr - close price
goldiam.com BSE: 526729 NSE : GOLDIAM
About

Incorporated in 1986, Goldiam International Ltd is engaged in the business of manufacturing and exporting gold and diamond jewelry to global retailers. [1]

Key Points

Product Portfolio
Co is a supplier of Natural diamond jewellery and Lab grown diamond (LGD) jewellery to global retailers, departmental stores and wholesalers. Its products include Engagement Rings, Wedding Bands, Anniversary Rings, Bridal Sets, Earrings and Pendants. [1] [2]
Goldiam has been transitioning from a pure natural diamond in-store jewellery company to a major supplier of Lab Grown Diamond Jewellery, with omnichannel sales strategy.[3]

Website BSE NSE
  • Market Cap ₹ 1,874 Cr.
  • Current Price ₹ 175
  • High / Low ₹ 217 / 120
  • Stock P/E 30.7
  • Book Value ₹ 24.0
  • Dividend Yield 1.14 %
  • ROCE 27.0 %
  • ROE 22.0 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 44.3% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 39.7%

Cons

  • Stock is trading at 7.32 times its book value
  • Earnings include an other income of Rs.27.7 Cr.
  • Company has high debtors of 164 days.
  • Working capital days have increased from 52.8 days to 108 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

Sector: Diamond, Gems and Jewellery Industry: Diamond Cutting / Jewellery

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
77 69 78 106 112 94 89 76 73 65 58 107 104
66 61 66 100 93 87 73 64 60 62 47 93 83
Operating Profit 12 8 12 7 19 7 16 12 13 3 11 14 21
OPM % 15% 12% 16% 6% 17% 8% 18% 16% 18% 5% 19% 13% 20%
2 13 6 15 3 4 1 12 6 9 1 4 14
Interest 0 0 0 0 1 -0 0 0 -0 0 0 0 0
Depreciation 0 0 1 1 1 1 1 1 1 1 0 1 1
Profit before tax 13 21 18 21 20 11 17 23 18 11 12 18 34
Tax % 23% 25% 18% 13% 31% 10% 23% 18% 23% 7% 23% 22% 18%
10 16 15 19 14 10 13 19 14 11 9 14 28
EPS in Rs 0.90 1.40 1.32 1.69 1.29 0.91 1.21 1.77 1.27 0.97 0.82 1.27 2.62
Raw PDF

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
91 96 123 118 130 133 117 167 162 216 391 303 335
85 92 114 109 121 124 108 147 145 190 346 259 286
Operating Profit 6 5 10 9 9 8 10 20 17 27 45 44 49
OPM % 7% 5% 8% 8% 7% 6% 8% 12% 11% 12% 11% 15% 15%
7 10 6 9 13 7 6 11 10 18 29 28 28
Interest 1 1 1 1 1 1 0 1 0 0 0 0 0
Depreciation 1 1 2 2 2 2 2 2 2 2 2 2 2
Profit before tax 11 13 13 14 19 13 14 28 26 42 71 70 75
Tax % 21% 34% 24% 22% 19% 34% 36% 30% 25% 27% 19% 19%
9 8 10 11 15 9 9 20 19 31 57 57 61
EPS in Rs 0.68 0.68 0.80 0.89 1.23 0.70 0.72 1.71 1.72 2.75 5.27 5.22 5.68
Dividend Payout % 44% 44% 30% 34% 41% 57% 42% 35% 76% 58% 23% 38%
Compounded Sales Growth
10 Years: 12%
5 Years: 21%
3 Years: 23%
TTM: 1%
Compounded Profit Growth
10 Years: 29%
5 Years: 44%
3 Years: 43%
TTM: 8%
Stock Price CAGR
10 Years: 46%
5 Years: 62%
3 Years: 36%
1 Year: 28%
Return on Equity
10 Years: 11%
5 Years: 15%
3 Years: 20%
Last Year: 22%

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 25 25 25 25 25 25 25 23 22 22 22 22 21
Reserves 138 142 148 155 163 195 209 207 199 223 218 250 235
21 53 29 44 22 14 11 7 4 10 1 1 1
25 30 41 36 34 20 22 26 33 67 52 77 99
Total Liabilities 208 250 243 260 243 254 267 262 258 322 293 350 357
9 20 19 17 16 16 16 17 17 27 27 25 26
CWIP 0 0 0 2 2 2 0 0 0 0 0 0 0
Investments 94 108 98 107 108 142 125 127 148 173 111 105 107
105 122 125 135 117 94 126 119 94 122 155 219 224
Total Assets 208 250 243 260 243 254 267 262 258 322 293 350 357

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
7 -9 5 -5 45 0 -14 40 47 48 -8 -3
-3 -20 12 -4 7 -4 27 5 -13 -14 90 29
8 27 -27 12 -33 -15 -4 -33 -35 -8 -80 -28
Net Cash Flow 11 -2 -10 3 19 -19 9 13 -0 26 2 -2

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 223 264 229 251 150 149 194 114 64 56 63 164
Inventory Days 131 158 126 141 96 75 74 30 36 38 34 45
Days Payable 108 112 115 106 94 56 75 61 85 128 49 108
Cash Conversion Cycle 246 310 240 286 152 168 193 84 15 -34 48 102
Working Capital Days 257 303 244 296 170 184 274 140 72 6 45 108
ROCE % 5% 5% 6% 6% 6% 6% 6% 12% 11% 17% 29% 27%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
66.27% 66.27% 66.39% 66.39% 66.39% 66.39% 66.39% 66.39% 66.39% 66.60% 64.26% 64.26%
0.00% 0.39% 0.47% 0.10% 0.00% 0.08% 0.00% 0.06% 0.03% 0.01% 0.00% 0.07%
0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
33.73% 33.33% 33.14% 33.51% 33.60% 33.52% 33.61% 33.54% 33.56% 33.39% 35.75% 35.67%
No. of Shareholders 19,07337,85036,54043,68147,25946,68847,70951,43557,51461,32864,90263,002

* 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

Concalls