Goldiam International Ltd

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

Pros:
Company has reduced debt.
Company is virtually debt free.
Stock is trading at 0.79 times its book value
Company is expected to give good quarter
Promoter's stake has increased
Company has been maintaining a healthy dividend payout of 19.42%
Debtor days have improved from 104.23 to 71.05 days
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

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
67 100 67 72 56 102 88 96 99 171 80 81
58 92 62 67 51 93 83 91 94 135 71 68
Operating Profit 9 7 5 5 5 9 5 5 5 36 10 13
OPM % 13% 7% 8% 7% 9% 9% 6% 5% 5% 21% 12% 16%
Other Income 1 3 -0 2 2 0 8 10 10 -5 4 3
Interest 0 0 1 0 0 0 1 1 1 -0 0 1
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 9 9 3 6 6 9 12 13 13 30 12 14
Tax % 33% 32% 59% 53% 19% 21% 38% 32% 23% 27% 51% 31%
Net Profit 5 6 3 3 5 7 8 9 10 23 7 11
EPS in Rs 2.40 3.10 2.76 3.43 2.04 2.75 2.95 3.57 3.94 8.97 2.59 4.24
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
281 213 179 238 245 264 311 320 326 308 311 435 431
269 217 175 217 226 242 287 298 295 280 285 379 368
Operating Profit 12 -4 4 21 19 23 25 22 32 28 26 56 63
OPM % 4% -2% 2% 9% 8% 9% 8% 7% 10% 9% 8% 13% 15%
Other Income 3 4 8 5 8 10 6 13 15 8 11 18 11
Interest 3 3 4 4 4 4 4 3 2 3 2 3 2
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 70
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 19.74
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:25.84%
Compounded Profit Growth
10 Years:28.15%
5 Years:23.99%
3 Years:15.68%
TTM:78.12%
Stock Price CAGR
10 Years:12.94%
5 Years:33.24%
3 Years:18.23%
1 Year:80.52%
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
27 26 25 25 25 25 25 25 25 25 25 23
Reserves 164 153 156 172 184 199 213 231 256 305 331 361
Borrowings 32 42 31 50 69 100 78 82 48 31 37 26
107 74 65 60 73 87 102 95 94 88 91 68
Total Liabilities 330 295 278 307 352 410 417 433 422 449 484 478
27 24 20 19 17 26 26 23 23 22 23 23
CWIP 0 0 0 0 0 0 0 2 2 2 0 0
Investments 32 49 77 73 97 120 109 115 115 163 146 167
270 221 182 215 238 264 281 294 283 262 316 288
Total Assets 330 295 278 307 352 410 417 433 422 449 484 478

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 4.06 2.79 2.20 2.60 2.51 2.55 2.53 2.56 3.02 2.61 2.28 3.55