Zodiac-JRD-MKJ Ltd

Zodiac-JRD MKJ Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Zodiac-JRD-MKJ Ltd

₹ 60.0 -3.58%
29 Sep 4:01 p.m.
zodiacjrdmkjltd.com BSE: 512587
About

Incorporated in 1987, Zodiac-Jrd-Mkj Ltd is a part of Jhaveri family (JRD Group) which is in the business of manufacturing, sale and trading of different types of jewelry.

Key Points

Product Portfolio:[1]
a) Cut & Polished Diamonds
b) Rough Diamonds
c) Gold & Silver Jewelry
d) Precious & Semi Precious Stones

Website BSE
  • Market Cap ₹ 31.1 Cr.
  • Current Price ₹ 60.0
  • High / Low ₹ 74.4 / 28.0
  • Stock P/E 26.3
  • Book Value ₹ 133
  • Dividend Yield 0.00 %
  • ROCE 1.13 %
  • ROE 0.99 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.45 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding has decreased over last quarter: -3.96%
  • The company has delivered a poor sales growth of -5.47% over past five years.
  • Company has a low return on equity of 0.16% over last 3 years.
  • Earnings include an other income of Rs.1.65 Cr.
  • Company has high debtors of 413 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

Figures in Rs. Crores

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023
0.00 1.65 2.99 4.02 0.26 5.98 0.71 12.25 12.96 0.13 1.27 1.09 5.93
0.11 1.51 2.70 4.37 0.25 5.92 0.63 11.48 12.09 0.16 1.07 1.53 6.13
Operating Profit -0.11 0.14 0.29 -0.35 0.01 0.06 0.08 0.77 0.87 -0.03 0.20 -0.44 -0.20
OPM % 8.48% 9.70% -8.71% 3.85% 1.00% 11.27% 6.29% 6.71% -23.08% 15.75% -40.37% -3.37%
0.12 0.07 0.04 0.07 0.07 0.06 0.00 0.00 0.07 0.00 0.00 0.45 1.20
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.01 0.01 0.01 0.01 0.01 0.00 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.00 0.20 0.32 -0.29 0.07 0.12 0.07 0.76 0.94 -0.03 0.20 0.01 1.00
Tax % 10.00% 59.38% 86.21% 14.29% 25.00% 28.57% 39.47% 25.53% -200.00% -40.00% -1,000.00% 12.00%
0.06 0.19 0.13 -0.04 0.07 0.09 0.06 0.47 0.70 -0.10 0.28 0.11 0.89
EPS in Rs 0.12 0.37 0.25 -0.08 0.14 0.17 0.12 0.91 1.35 -0.19 0.54 0.21 1.72
Raw PDF

Profit & Loss

Figures in Rs. Crores

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
18.66 16.72 21.07 20.23 16.09 18.06 20.00 14.85 12.54 8.67 19.02 15.10 8.42
17.62 16.00 19.79 19.08 15.39 17.37 20.67 14.50 12.39 8.71 18.29 14.85 8.89
Operating Profit 1.04 0.72 1.28 1.15 0.70 0.69 -0.67 0.35 0.15 -0.04 0.73 0.25 -0.47
OPM % 5.57% 4.31% 6.07% 5.68% 4.35% 3.82% -3.35% 2.36% 1.20% -0.46% 3.84% 1.66% -5.58%
0.44 0.45 8.94 0.37 0.27 1.04 1.44 1.66 0.59 0.31 0.32 0.87 1.65
Interest 0.04 0.01 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.14 0.14 0.12 0.24 0.06 0.06 0.07 0.05 0.03 0.02 0.02 0.01 0.00
Profit before tax 1.30 1.02 10.10 1.27 0.91 1.67 0.70 1.96 0.71 0.25 1.03 1.11 1.18
Tax % 23.08% 20.59% 28.12% 40.16% 30.77% 23.35% -2.86% 23.47% 29.58% -40.00% 33.98% 10.81%
1.00 0.81 7.27 0.77 0.63 1.28 0.73 1.51 0.49 0.34 0.68 0.98 1.18
EPS in Rs 1.93 1.56 14.04 1.49 1.22 2.47 1.41 2.92 0.95 0.66 1.31 1.89 2.28
Dividend Payout % 25.90% 31.98% 3.56% 33.64% 41.11% 20.23% 35.48% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -1%
5 Years: -5%
3 Years: 6%
TTM: -74%
Compounded Profit Growth
10 Years: 2%
5 Years: -1%
3 Years: 17%
TTM: -11%
Stock Price CAGR
10 Years: 12%
5 Years: 9%
3 Years: 32%
1 Year: 48%
Return on Equity
10 Years: 1%
5 Years: 0%
3 Years: 0%
Last Year: 1%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18 5.18
Reserves 50.74 51.24 58.21 58.67 58.98 59.54 59.97 61.17 61.66 62.02 62.71 63.69
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1.93 1.57 9.58 4.91 6.16 2.03 1.49 1.29 1.35 0.72 1.04 0.81
Total Liabilities 57.85 57.99 72.97 68.76 70.32 66.75 66.64 67.64 68.19 67.92 68.93 69.68
2.61 2.48 0.74 0.52 0.47 0.44 0.37 0.32 0.29 0.26 0.24 0.04
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 7.56 4.81 15.11 12.54 10.74 9.85 8.54 5.21 5.59 2.94 1.74 1.70
47.68 50.70 57.12 55.70 59.11 56.46 57.73 62.11 62.31 64.72 66.95 67.94
Total Assets 57.85 57.99 72.97 68.76 70.32 66.75 66.64 67.64 68.19 67.92 68.93 69.68

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-0.80 -2.79 0.43 -2.36 -2.19 -0.50 -2.40 -1.44 -1.53 -4.27 2.34 0.63
0.91 3.17 0.15 2.90 2.19 1.04 2.42 4.90 0.11 2.86 1.37 0.98
-0.30 -0.31 -0.30 -0.30 -0.31 -0.31 -0.31 -0.31 0.00 0.00 0.00 0.00
Net Cash Flow -0.19 0.07 0.28 0.24 -0.31 0.23 -0.29 3.15 -1.43 -1.41 3.72 1.61

Ratios

Figures in Rs. Crores

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 56.14 231.62 240.97 197.75 240.69 339.94 261.89 290.28 289.90 455.93 369.41 413.10
Inventory Days 1,008.22 1,044.66 826.97 911.70 1,320.57 950.27 815.81 1,235.08 1,568.56 2,237.20 877.37 1,160.59
Days Payable 24.73 9.64 117.50 9.59 68.38 44.25 24.82 21.08 29.89 22.92 10.81 13.86
Cash Conversion Cycle 1,039.62 1,266.63 950.43 1,099.86 1,492.88 1,245.96 1,052.88 1,504.28 1,828.57 2,670.21 1,235.98 1,559.83
Working Capital Days 892.55 1,068.80 815.23 904.47 1,195.72 1,089.14 1,013.79 1,409.37 1,710.32 2,531.42 1,164.47 1,454.44
ROCE % 2.00% 1.26% 2.59% 1.74% 1.31% 1.38% 1.08% 0.20% 0.93% -1.72% 1.48% 1.13%

Shareholding Pattern

Numbers in percentages

9 Recently
Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023
45.81% 45.81% 45.81% 45.81% 45.81% 45.81% 45.81% 45.81% 45.80% 45.80% 45.80% 41.85%
54.19% 54.19% 54.19% 54.19% 54.19% 54.19% 54.19% 54.19% 54.19% 54.19% 54.20% 58.15%
No. of Shareholders 3,6773,6573,6163,7553,7193,5363,4733,4673,4473,4273,3373,436

Documents

Announcements

Annual reports