Goldiam International Ltd

Goldiam International is engaged in manufacturing and export of Diamond studded Gold & Silver Jewellery.(Source : 201903 Annual Report Page No: 72)

  • Market Cap: 248.47 Cr.
  • Current Price: 112.05
  • 52 weeks High / Low 184.80 / 72.20
  • Book Value: 180.32
  • Stock P/E: 4.89
  • Dividend Yield: 4.46 %
  • ROCE: 17.47 %
  • ROE: 11.58 %
  • Sales Growth (3Yrs): 10.02 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company has reduced debt.
Company is virtually debt free.
Stock is trading at 0.62 times its book value
Stock is providing a good dividend yield of 4.46%.
Company has been maintaining a healthy dividend payout of 19.42%
Debtor days have improved from 104.23 to 71.05 days.
Promoter holding has increased by 2.24% over last quarter.
Cons:
The company has delivered a poor growth of 6.90% over past five years.
Company has a low return on equity of 8.33% for last 3 years.

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

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
67 72 56 102 88 96 99 162 80 81 114 96
62 67 51 93 83 91 94 126 71 68 105 69
Operating Profit 5 5 5 9 5 5 5 36 10 13 9 27
OPM % 8% 7% 9% 9% 6% 5% 5% 22% 12% 16% 8% 28%
Other Income -0 2 2 0 8 10 10 -5 4 3 5 5
Interest 1 0 0 0 1 1 1 -0 0 1 0 0
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 3 6 6 9 12 13 13 30 12 14 13 31
Tax % 59% 53% 19% 21% 38% 32% 23% 27% 51% 31% 22% 28%
Net Profit 3 3 5 7 8 9 10 23 7 11 10 22
EPS in Rs 2.76 3.43 2.04 2.75 2.95 3.57 3.94 8.98 2.59 4.24 4.47 9.77
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
281 213 179 238 245 264 311 320 326 308 311 435 371
269 217 175 217 226 242 287 298 295 280 285 379 313
Operating Profit 12 -4 4 21 19 23 25 22 32 28 26 56 59
OPM % 4% -2% 2% 9% 8% 9% 8% 7% 10% 9% 8% 13% 16%
Other Income 3 4 8 5 8 10 6 13 15 8 11 18 16
Interest 3 3 4 4 4 4 4 3 2 3 2 3 1
Depreciation 3 3 2 2 2 2 2 3 3 3 3 3 3
Profit before tax 9 -6 6 20 20 26 24 28 42 31 33 68 71
Tax % 10% 11% -7% 10% 23% 27% 27% 23% 21% 34% 38% 32%
Net Profit 7 -5 7 19 15 19 17 21 32 21 20 43 51
EPS in Rs 2.65 0.00 2.70 7.31 5.85 7.19 6.61 8.19 12.49 7.95 8.08 18.86 21.07
Dividend Payout % 0% -0% 35% 13% 25% 20% 18% 18% 19% 24% 19% 16%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:7.40%
5 Years:6.90%
3 Years:10.02%
TTM:-16.58%
Compounded Profit Growth
10 Years:28.15%
5 Years:23.99%
3 Years:15.68%
TTM:1.84%
Stock Price CAGR
10 Years:9.84%
5 Years:33.42%
3 Years:10.45%
1 Year:4.92%
Return on Equity
10 Years:7.71%
5 Years:8.55%
3 Years:8.33%
Last Year:11.58%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
27 26 25 25 25 25 25 25 25 25 25 23 23
Reserves 164 153 156 172 184 199 213 231 256 305 331 361 377
Borrowings 32 42 31 50 69 100 78 82 48 31 37 26 16
107 74 65 60 73 87 101 94 93 87 91 67 89
Total Liabilities 330 295 278 307 352 410 417 433 422 448 483 477 505
27 24 20 19 17 26 26 23 23 22 23 23 23
CWIP 0 0 0 0 0 0 0 2 2 2 0 0 0
Investments 32 49 77 73 97 120 109 115 115 163 146 167 177
270 221 182 215 238 264 281 294 282 261 315 288 305
Total Assets 330 295 278 307 352 410 417 433 422 448 483 477 505

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
4 14 27 -22 22 -2 1 15 59 13 -15 86
-12 -15 -21 6 -17 -27 14 -1 9 -16 27 -11
4 -0 -13 13 14 23 -27 -0 -45 -27 4 -41
Net Cash Flow -3 -2 -7 -3 18 -6 -12 14 22 -30 16 34

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 5% -1% 4% 10% 8% 8% 8% 9% 11% 10% 9% 17%
Debtor Days 187 200 156 154 156 172 144 156 130 113 129 71
Inventory Turnover 3.33 2.19 1.69 2.13 2.07 2.05 2.07 2.08 2.33 2.02 1.79 2.68