Goldiam International Ltd

About [ edit ]

Goldiam International is engaged in the business of Manufacturers and exporters of studded gold and silver jewellery.

  • Market Cap 888 Cr.
  • Current Price 401
  • High / Low 422 / 78.8
  • Stock P/E 13.3
  • Book Value 192
  • Dividend Yield 1.62 %
  • ROCE 15.6 %
  • ROE 11.8 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 20.18% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 21.07%

Cons

  • The company has delivered a poor sales growth of 2.65% over past five years.
  • Company has a low return on equity of 10.53% for last 3 years.
  • Earnings include an other income of Rs.30.16 Cr.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
88 96 99 162 80 81 114 96 80 33 87 157
83 91 94 126 71 68 105 69 86 29 73 118
Operating Profit 5 5 5 36 10 13 9 27 -6 4 14 39
OPM % 6% 5% 5% 22% 12% 16% 8% 28% -7% 11% 17% 25%
Other Income 8 10 10 -5 4 3 5 5 10 2 1 18
Interest 1 1 1 -0 0 1 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 12 13 13 30 12 14 13 31 3 5 15 56
Tax % 38% 32% 23% 27% 51% 31% 22% 28% 18% 55% 25% 19%
Net Profit 8 9 10 23 7 11 10 23 3 2 11 50
EPS in Rs 3.02 3.76 4.00 10.01 3.15 4.79 4.48 9.84 1.35 0.97 5.01 22.75

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
213 179 238 245 264 311 320 326 308 311 435 365 357
217 175 217 226 242 287 298 295 280 285 379 320 306
Operating Profit -4 4 21 19 23 25 22 32 28 26 56 45 51
OPM % -2% 2% 9% 8% 9% 8% 7% 10% 9% 8% 13% 12% 14%
Other Income 4 8 5 8 10 6 13 15 8 11 18 22 30
Interest 3 4 4 4 4 4 3 2 3 2 3 2 0
Depreciation 3 2 2 2 2 2 3 3 3 3 3 2 3
Profit before tax -6 6 20 20 26 24 28 42 31 33 68 62 78
Tax % 11% -7% 10% 23% 27% 27% 23% 21% 34% 38% 32% 27%
Net Profit -5 7 19 15 19 17 21 32 21 20 50 47 67
EPS in Rs -1.93 2.87 7.48 6.11 7.48 6.84 8.52 13.03 8.41 8.08 21.59 21.14 30.08
Dividend Payout % 0% 35% 13% 25% 20% 18% 18% 19% 24% 19% 14% 31%
Compounded Sales Growth
10 Years:7%
5 Years:3%
3 Years:6%
TTM:-4%
Compounded Profit Growth
10 Years:21%
5 Years:20%
3 Years:31%
TTM:31%
Stock Price CAGR
10 Years:29%
5 Years:54%
3 Years:77%
1 Year:388%
Return on Equity
10 Years:9%
5 Years:10%
3 Years:11%
Last Year:12%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
26 25 25 25 25 25 25 25 25 25 23 22 22
Reserves 153 156 172 184 199 213 231 256 305 331 361 388 404
Borrowings 42 31 50 69 100 78 82 48 31 37 26 8 5
74 65 60 73 87 101 94 93 87 91 67 87 83
Total Liabilities 295 278 307 352 410 417 433 422 448 483 477 505 514
24 20 19 17 26 26 23 23 22 23 23 22 16
CWIP 0 0 0 0 0 0 2 2 2 0 0 0 0
Investments 49 77 73 97 120 109 115 115 163 146 167 203 207
221 182 215 238 264 281 294 282 261 315 288 279 291
Total Assets 295 278 307 352 410 417 433 422 448 483 477 505 514

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
14 27 -22 22 -2 1 15 59 13 -15 86 67
-15 -21 6 -17 -27 14 -1 9 -16 27 -11 -24
-0 -13 13 14 23 -27 -0 -45 -27 4 -41 -52
Net Cash Flow -2 -7 -3 18 -6 -12 14 22 -30 16 34 -9

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -1% 4% 10% 8% 8% 8% 9% 11% 10% 9% 17% 16%
Debtor Days 200 156 154 156 172 144 156 130 113 129 71 100
Inventory Turnover 2.21 1.71 2.14 2.08 2.06 2.08 2.09 2.35 2.04 1.80 2.69 2.75

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
57.72 57.72 62.69 62.69 62.81 62.81 62.81 65.09 65.09 66.13 66.27 66.27
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.34
0.07 0.03 0.03 0.03 0.10 0.14 0.05 0.05 0.08 0.01 0.00 0.00
42.21 42.25 37.28 37.28 37.10 37.05 37.14 34.86 34.83 33.86 33.73 33.39

Documents