Gemstone Investment

₹1.7 -0 | 1.8%

WEBSITE BSE:531137 NSE : GEMSTONE INV 18 May, 12:50

Market Cap ₹12 Cr.

Stock P/E 10.4

P/B 0.5

Current Price ₹1.7

Book Value ₹ 3.3

Face Value 1

52W High ₹2.3

Dividend Yield 0%

52W Low ₹ 0.7

Edit Ratio

Gemstone Investment Research see more...

Overview Inc. Year: 1994Industry: Finance - NBFC

Gemstone Investment Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Gemstone Investment Quarterly Results

#(Fig in Cr.)	Jun 2021	Mar 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	0	0	1	1	1
Other Income	0	0	0	0	0
Total Income	0	0	1	1	1
Total Expenditure	0	0	0	0	0
Operating Profit	0	-0	0	0	0
Interest	0	0	0	0	0
Depreciation	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0
Profit Before Tax	0	-0	0	0	0
Provision for Tax	0	0	0	0	0
Profit After Tax	0	-0	0	0	0
Adjustments	-0	0	0	0	0
Profit After Adjustments	0	-0	0	0	0
Adjusted Earnings Per Share	0.1	-0.1	0	0.1	0

Gemstone Investment Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	2	1	2	2	2	2	2	2	2	1	1	3
Other Income	0	0	0	0	0	0	0	0	0	0	0	0
Total Income	2	1	2	2	2	2	2	2	2	1	1	3
Total Expenditure	1	1	2	2	1	1	1	1	1	1	1	0
Operating Profit	0	0	1	1	1	1	1	1	1	0	0	0
Interest	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	1	1	1	1	1	1	1	0	0	0
Provision for Tax	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Tax	0	0	0	0	0	0	1	1	0	0	0	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	0	0	0	0	0	1	1	0	0	0	0
Adjusted Earnings Per Share	0	0	0.1	0	0.1	0.1	0.1	0.1	0.1	0	0	0.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	-21%	-13%	-7%
Operating Profit CAGR	0%	-100%	-100%	0%
PAT CAGR	0%	-100%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	75%	8%	17%	9%
ROE Average	1%	1%	2%	2%
ROCE Average	1%	2%	3%	3%

Gemstone Investment Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	21	22	22	22	23	23	24	23	24	24	24
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	1	1	2	0	1	3	0	0	0	0	0
Other Non-Current Liabilities	-0	-0	-0	0	0	0	0	0	0	0	-0
Total Current Liabilities	1	1	1	1	1	1	2	1	1	1	1
Total Liabilities	23	23	25	23	24	27	26	24	25	25	25
Fixed Assets	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Assets	13	6	3	2	4	6	3	1	0	0	0
Total Current Assets	10	17	22	21	20	21	23	23	25	25	25
Total Assets	23	23	25	23	24	27	26	24	25	25	25

Gemstone Investment Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	0	0	0	0	0	0	0	1	0
Cash Flow from Operating Activities	9	-6	-4	0	0	-3	1	1	1	-1	-0
Cash Flow from Investing Activities	-10	6	3	0	-0	0	1	0	0	0	-0
Cash Flow from Financing Activities	1	0	1	-0	0	2	-2	-1	-0	-0	-0
Net Cash Inflow / Outflow	0	-0	0	-0	0	-0	-0	0	1	-1	-0
Closing Cash & Cash Equivalent	0	0	0	0	0	0	0	0	1	0	0

Gemstone Investment Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.04	0.02	0.06	0.04	0.07	0.05	0.11	0.1	0.05	0.03	0.03
CEPS(Rs)	0.04	0.03	0.06	0.04	0.07	0.06	0.12	0.11	0.06	0.03	0.03
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	2.86	2.88	2.94	2.98	3.06	3.12	3.23	3.11	3.16	3.19	3.22
Core EBITDA Margin(%)	30.45	30.57	32.15	25.82	39.38	37.66	60.45	54.9	28.73	42.78	23.38
EBIT Margin(%)	28.29	36.47	31.61	25.37	36.66	35.34	58.04	52.35	26.3	39.58	22.33
Pre Tax Margin(%)	26.7	25.3	26.61	22.58	36.12	28.45	48.11	49.53	25.96	31.19	22.31
PAT Margin (%)	18.11	16.95	17.73	13.39	23.37	20.52	34.62	36.93	19.19	23.08	19.33
Cash Profit Margin (%)	20.28	18.13	18.27	13.96	26.1	22.99	37.07	39.78	22	27.1	20.38
ROA(%)	1.32	0.8	1.72	1.28	2.06	1.56	3.02	2.92	1.59	0.84	0.92
ROE(%)	1.39	0.86	1.89	1.39	2.15	1.73	3.4	3.13	1.67	0.88	0.96
ROCE(%)	2.11	1.77	3.16	2.51	3.31	2.76	5.24	4.32	2.28	1.51	1.11
Receivable days	7.57	11.29	5.3	5.37	5.92	3.43	0.44	0.5	0.49	1.11	0.47
Inventory Days	0	0	0	0	0	0	0	0	0	0	0
Payable days	0	0	0	0	0	0	0	0	0	0	0
PER(x)	109.92	32.39	6.17	0	7.08	17.64	6.76	4.85	24.52	55.36	21.17
Price/Book(x)	1.51	0.28	0.12	0	0.15	0.3	0.23	0.15	0.41	0.49	0.2
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	20.33	6.48	1.84	3.38	1.75	5.01	2.74	1.72	4.27	12.43	3.9
EV/Core EBITDA(x)	66.72	17.22	5.74	13.03	4.45	13.25	4.53	3.11	14.65	28.5	16.67
Net Sales Growth(%)	-10.89	-32.95	113.21	-1.32	-9.3	-6.56	19.97	-13.96	1.41	-55.42	31.11
EBIT Growth(%)	-31.55	-13.58	84.8	-20.8	31.08	-9.94	97.05	-22.41	-49.05	-32.9	-26.04
PAT Growth(%)	-25.67	-37.22	123.03	-25.49	58.28	-17.93	102.39	-8.22	-47.3	-46.39	9.84
EPS Growth(%)	-25.76	-37.15	123.06	-25.59	58.54	-18	102.48	-8.27	-47.27	-46.36	9.64
Debt/Equity(x)	0.05	0.05	0.08	0.01	0.03	0.13	0.05	0	0	0	0
Current Ratio(x)	16.23	34.04	24.63	37.05	37.38	27.93	11.67	21.53	21.62	26.53	25.87
Quick Ratio(x)	16.23	34.04	24.63	37.05	37.38	27.93	11.67	21.53	21.62	26.53	25.87
Interest Cover(x)	17.8	3.27	6.32	9.11	67.03	5.13	5.84	18.57	77.42	4.72	1340.7
Total Debt/Mcap(x)	0.03	0.19	0.73	0	0.17	0.42	0.21	0.03	0	0	0

Gemstone Investment Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	99.99	99.99	99.99	99.99	99.99	99.99	99.99	99.99	99.99	99.99
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0	0	0	0	0	0	0	0	0	0
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	7.47	7.47	7.47	7.47	7.47	7.47	7.47	7.47	7.47	7.47
Others	0	0	0	0	0	0	0	0	0	0
Total	7.48	7.48	7.48	7.48	7.48	7.48	7.48	7.48	7.48	7.48

Pros

Stock is trading at 0.5 times its book value
Company is almost debt free.

Cons

Promoter holding is low: 0.01%.
Company has a low return on equity of 1% over the 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.