Tribhovandas Bhimji Zaveri Ltd
Tribhovandas Bhimji Zaveri Limited (TBZ) is engaged in the business of retail sales of ornaments made of gold, diamond, silver, platinum and precious stones through its showrooms and franchisee stores. [1]
- Market Cap ₹ 838 Cr.
- Current Price ₹ 126
- High / Low ₹ 145 / 66.0
- Stock P/E 15.6
- Book Value ₹ 85.1
- Dividend Yield 1.39 %
- ROCE 9.30 %
- ROE 7.39 %
- Face Value ₹ 10.0
Pros
- Company has been maintaining a healthy dividend payout of 33.6%
- Company's working capital requirements have reduced from 177 days to 141 days
Cons
- The company has delivered a poor sales growth of 6.45% over past five years.
- Company has a low return on equity of 6.59% over last 3 years.
* 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,385 | 1,658 | 1,824 | 1,934 | 1,655 | 1,690 | 1,751 | 1,764 | 1,810 | 1,342 | 1,844 | 2,394 | 2,257 | |
1,261 | 1,505 | 1,685 | 1,854 | 1,612 | 1,617 | 1,672 | 1,681 | 1,690 | 1,216 | 1,762 | 2,269 | 2,118 | |
Operating Profit | 125 | 153 | 139 | 80 | 42 | 73 | 79 | 83 | 120 | 126 | 82 | 124 | 139 |
OPM % | 9% | 9% | 8% | 4% | 3% | 4% | 5% | 5% | 7% | 9% | 4% | 5% | 6% |
1 | 4 | 5 | 23 | 4 | 3 | 6 | 4 | 2 | 12 | 8 | 5 | 4 | |
Interest | 33 | 25 | 52 | 57 | 61 | 55 | 44 | 53 | 62 | 52 | 41 | 53 | 49 |
Depreciation | 6 | 8 | 10 | 9 | 10 | 9 | 9 | 10 | 32 | 27 | 23 | 24 | 25 |
Profit before tax | 87 | 124 | 83 | 38 | -26 | 12 | 32 | 23 | 28 | 60 | 26 | 52 | 70 |
Tax % | 34% | 32% | 34% | 36% | -7% | -10% | 34% | 33% | 24% | 28% | 22% | 23% | |
57 | 84 | 55 | 24 | -28 | 13 | 21 | 16 | 21 | 43 | 20 | 40 | 54 | |
EPS in Rs | 12.67 | 8.25 | 3.65 | -4.13 | 1.94 | 3.19 | 2.33 | 3.21 | 6.48 | 3.02 | 6.02 | 8.02 | |
Dividend Payout % | 9% | 18% | 27% | 27% | 0% | 0% | 24% | 32% | 31% | 39% | 33% | 29% |
Compounded Sales Growth | |
---|---|
10 Years: | 4% |
5 Years: | 6% |
3 Years: | 10% |
TTM: | -4% |
Compounded Profit Growth | |
---|---|
10 Years: | -7% |
5 Years: | 14% |
3 Years: | 21% |
TTM: | 67% |
Stock Price CAGR | |
---|---|
10 Years: | -1% |
5 Years: | 13% |
3 Years: | 28% |
1 Year: | 90% |
Return on Equity | |
---|---|
10 Years: | 5% |
5 Years: | 6% |
3 Years: | 7% |
Last Year: | 7% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
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 | 50 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 |
Reserves | 110 | 343 | 381 | 397 | 369 | 389 | 410 | 417 | 414 | 456 | 461 | 494 | 501 |
208 | 419 | 568 | 588 | 650 | 549 | 569 | 606 | 637 | 438 | 588 | 575 | 620 | |
216 | 351 | 301 | 237 | 210 | 187 | 174 | 334 | 350 | 254 | 341 | 339 | 252 | |
Total Liabilities | 583 | 1,181 | 1,316 | 1,289 | 1,296 | 1,192 | 1,219 | 1,423 | 1,468 | 1,215 | 1,457 | 1,475 | 1,440 |
51 | 90 | 97 | 108 | 109 | 103 | 103 | 111 | 174 | 140 | 152 | 159 | 158 | |
CWIP | 1 | 2 | 2 | 5 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
532 | 1,089 | 1,218 | 1,176 | 1,187 | 1,088 | 1,116 | 1,312 | 1,294 | 1,075 | 1,305 | 1,316 | 1,282 | |
Total Assets | 583 | 1,181 | 1,316 | 1,289 | 1,296 | 1,192 | 1,219 | 1,423 | 1,468 | 1,215 | 1,457 | 1,475 | 1,440 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
38 | -303 | -30 | 15 | 14 | 153 | 42 | 32 | 149 | 231 | -66 | 93 | |
-6 | -62 | -54 | 26 | -11 | 0 | -9 | -21 | -6 | 5 | -2 | -7 | |
-35 | 372 | 86 | -47 | -2 | -155 | -27 | -16 | -147 | -233 | 71 | -87 | |
Net Cash Flow | -2 | 8 | 1 | -7 | 1 | -2 | 6 | -4 | -4 | 3 | 2 | -0 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 1 | 0 | 1 | 0 | 0 | 0 | 5 | 5 | 1 | 1 | 0 | 0 |
Inventory Days | 162 | 279 | 270 | 246 | 292 | 261 | 265 | 307 | 293 | 326 | 276 | 214 |
Days Payable | 28 | 46 | 19 | 24 | 24 | 20 | 24 | 51 | 48 | 46 | 46 | 36 |
Cash Conversion Cycle | 135 | 233 | 252 | 222 | 269 | 241 | 246 | 261 | 246 | 280 | 230 | 178 |
Working Capital Days | 78 | 152 | 165 | 169 | 204 | 184 | 185 | 192 | 180 | 210 | 180 | 141 |
ROCE % | 35% | 25% | 15% | 8% | 3% | 6% | 7% | 7% | 8% | 11% | 6% | 9% |
Documents
Announcements
- Format of the Annual Disclosure to be made by an entity identified as a LC - Annexure B2 16h
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 16h
- Certificate Under Reg.40(9) Of SEBI (LODR) Regulations, 2015 From Practicing Company Secretaries As Per Requirement Of Regulation 40(10) Of The SEBI (LODR) Regulations, 2015 8 Apr
- Compliance Certificate Under R.7(3) Of SEBI (LODR) For FY As On 31.03.24 Duly Signed By Both The Compliance Officer Of The Listed Entity And The Authorized Representative Of Share Transfer Agent Certifying Compliance With The Requirements Of R.7(2) 8 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
2 Apr - Of Certificates under Regulaiton 74(5) of SEBI (DP) Regulations, 2018 for the quarter ended 31st March, 2024.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
Concalls
-
Feb 2024TranscriptPPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT REC
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
May 2023TranscriptNotesPPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
May 2022Transcript PPT
-
Feb 2022Transcript PPT
-
Nov 2021Transcript PPT
-
Aug 2021Transcript PPT
-
May 2021Transcript PPT
-
May 2021TranscriptNotesPPT
-
Feb 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jul 2020Transcript PPT
-
Mar 2020Transcript PPT
-
Nov 2019Transcript PPT
-
Aug 2019Transcript PPT
-
Jun 2019Transcript PPT
-
Feb 2019Transcript PPT
-
Nov 2018Transcript PPT
-
Aug 2018Transcript PPT
-
May 2018TranscriptNotesPPT
-
Mar 2018Transcript PPT
-
Dec 2017Transcript PPT
-
Aug 2017Transcript PPT
-
May 2017Transcript PPT
-
Feb 2017TranscriptNotesPPT
-
Nov 2016Transcript PPT
-
Nov 2016TranscriptNotesPPT
-
Aug 2016Transcript PPT
-
May 2016TranscriptPPT
-
Feb 2016Transcript PPT
Rich History
The Co is one of the oldest family-run jewellery businesses in India having been established over 157 years ago. It is currently being run by the 5th generation of the family. It was the first jeweller to offer a buyback guarantee as early as 1938. It is also the first Co in India to promote the concept of lightweight precious jewellery, provide certified solitaire diamonds, and introduce 100% BIS hallmarked 22 karat gold jewellery. [1] [2]