Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Goldiam Internatl
Join Channel
Consolidated Standalone

Goldiam Internatl.

₹162.6 2.4 | 1.5%

Market Cap ₹1736 Cr.

Stock P/E 19.6

P/B 2.8

Current Price ₹162.6

Book Value ₹ 58.4

Face Value 2

52W High ₹216.6

Dividend Yield 1.23%

52W Low ₹ 120.1

Edit Ratio

Goldiam Internatl. Research see more...

Overview Inc. Year: 1986Industry: Diamond & Jewellery

Goldiam International Ltd is an totally India-based holding organization, which operates as a producer of diamond studded gold, platinum and silver jewellery. The main enterprise activities of the Company is manufacturing and exporting of studded gold and silver jewellery. The Company operates in segments: jewellery production and funding activity. The Company's merchandise include engagement rings, wedding bands, anniversary rings, bridal sets, fashion jewellery earrings and pendants, and fashion jewellery and necklace and rings. The Company's subsidiaries include Goldiam Jewellery Ltd, Goldiam USA, Inc. And Diagold Designs Ltd.

Read More..

Goldiam Internatl. Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Goldiam Internatl. Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 166 218 152 135 85 178 135 120 133 202
Other Income 9 6 6 6 8 8 -0 1 6 3
Total Income 175 224 159 141 93 186 135 121 139 205
Total Expenditure 144 167 125 109 63 145 112 97 106 161
Operating Profit 30 57 34 32 30 40 23 24 33 44
Interest 0 1 -0 0 0 0 -0 0 0 0
Depreciation 1 1 1 1 2 2 2 1 1 2
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 29 55 33 31 28 39 21 23 32 42
Provision for Tax 9 15 10 9 9 10 4 5 8 10
Profit After Tax 20 40 23 21 19 29 16 17 23 32
Adjustments -0 0 0 -0 0 0 0 -0 0 0
Profit After Adjustments 19 40 23 21 19 29 16 17 23 32
Adjusted Earnings Per Share 1.8 3.6 2.1 1.9 1.7 2.6 1.5 1.6 2.2 3

Goldiam Internatl. 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 266 314 322 330 315 319 446 365 406 688 533 590
Other Income 5 6 12 15 8 12 18 22 7 25 21 10
Total Income 271 320 334 345 323 330 464 387 413 712 554 600
Total Expenditure 243 289 300 298 287 293 391 320 328 558 429 476
Operating Profit 28 31 34 47 36 37 74 66 86 155 125 124
Interest 4 4 3 2 3 2 3 2 1 1 0 0
Depreciation 2 2 3 3 3 3 3 2 4 5 7 6
Exceptional Income / Expenses 4 0 1 0 0 0 0 0 16 0 0 0
Profit Before Tax 26 24 28 42 31 33 68 62 97 149 117 118
Provision for Tax 7 7 7 9 11 13 22 17 30 43 32 27
Profit After Tax 19 18 22 33 21 20 46 45 67 106 85 88
Adjustments -0 -0 -1 -1 15 8 9 10 6 15 4 0
Profit After Adjustments 19 17 21 32 35 28 55 55 73 121 90 88
Adjusted Earnings Per Share 1.5 1.4 1.7 2.6 2.8 2.3 4.8 5 6.6 11.1 8.2 8.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -23% 13% 11% 7%
Operating Profit CAGR -19% 24% 28% 16%
PAT CAGR -20% 24% 34% 16%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 11% 27% 52% 42%
ROE Average 15% 17% 15% 12%
ROCE Average 21% 24% 21% 15%

Goldiam Internatl. 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 224 238 256 281 330 356 384 410 465 520 586
Minority's Interest 14 14 13 14 13 12 8 5 16 6 6
Borrowings 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 1 1 1 1 -2 -2 -2 -2 2 5 4
Total Current Liabilities 172 164 162 126 105 116 85 89 130 101 106
Total Liabilities 410 417 433 422 447 482 475 502 614 632 702
Fixed Assets 26 26 23 23 22 21 21 20 41 40 43
Other Non-Current Assets 21 18 39 39 44 28 51 53 44 27 23
Total Current Assets 363 372 371 359 381 433 403 429 529 565 636
Total Assets 410 417 433 422 447 482 475 502 614 632 702

Goldiam Internatl. 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 25 19 7 21 43 13 29 64 55 92 87
Cash Flow from Operating Activities -2 1 15 59 13 -15 86 67 49 -10 65
Cash Flow from Investing Activities -27 14 -1 9 -16 27 -11 -24 -12 95 -15
Cash Flow from Financing Activities 23 -27 -0 -45 -27 4 -41 -52 -0 -90 -31
Net Cash Inflow / Outflow -6 -12 14 22 -30 16 34 -9 37 -5 19
Closing Cash & Cash Equivalent 19 7 21 43 13 29 64 55 92 87 106

Goldiam Internatl. 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) 1.5 1.37 1.7 2.61 2.83 2.26 4.82 5 6.62 11.13 8.22
CEPS(Rs) 1.7 1.6 2.02 2.86 1.86 1.83 4.28 4.3 6.38 10.22 8.5
DPS(Rs) 0.3 0.24 0.3 0.5 0.4 0.3 0.6 1.3 1.6 1.2 2
Book NAV/Share(Rs) 17.94 19.06 20.53 22.5 26.47 28.56 33.45 36.98 41.92 47.71 53.74
Core EBITDA Margin(%) 8.51 7.88 6.76 9.58 8.88 8.02 12.52 12.16 19.29 18.93 19.51
EBIT Margin(%) 11.33 8.99 9.8 13.39 10.72 10.96 15.87 17.53 24.07 21.73 22.11
Pre Tax Margin(%) 9.8 7.65 8.86 12.67 9.9 10.31 15.23 16.99 23.94 21.61 22.03
PAT Margin (%) 7.2 5.58 6.79 10 6.56 6.38 10.41 12.4 16.53 15.41 15.98
Cash Profit Margin (%) 7.97 6.35 7.85 10.81 7.38 7.18 11.01 13.08 17.42 16.19 17.36
ROA(%) 5.03 4.24 5.14 7.73 4.76 4.38 9.71 9.25 12.03 17.01 12.77
ROE(%) 8.84 7.59 8.85 12.3 6.77 5.93 12.55 11.38 15.34 21.52 15.41
ROCE(%) 10 8.83 9.64 13.26 9.79 9.26 17.64 15.44 21.6 29.6 21.27
Receivable days 157.33 144.1 147.47 139.98 122.61 117.45 79.49 92.24 102.83 81.7 111.6
Inventory Days 142.52 143.18 141.94 119.5 136.6 155.98 100.07 99.88 90.2 75.39 145.54
Payable days 101.82 100.05 103.21 102.65 106.43 105.29 66.36 79.48 110.52 60.29 81.8
PER(x) 2.71 2.94 2.61 3.3 6.09 5.26 3.05 3.54 10.29 13.59 15.6
Price/Book(x) 0.23 0.21 0.22 0.38 0.65 0.42 0.44 0.48 1.63 3.17 2.39
Dividend Yield(%) 7.39 5.96 6.74 5.81 2.32 2.52 4.09 7.35 2.35 0.79 1.56
EV/Net Sales(x) 0.49 0.38 0.36 0.34 0.74 0.49 0.29 0.41 1.69 2.27 2.42
EV/Core EBITDA(x) 4.72 3.94 3.43 2.39 6.4 4.17 1.78 2.24 8.03 10.1 10.31
Net Sales Growth(%) 8.32 18.13 2.46 2.63 -4.57 1.16 40.1 -18.34 11.38 69.39 -22.47
EBIT Growth(%) 21.94 -6.26 11.73 40.24 -23.64 3.46 102.87 -9.82 52.97 52.93 -21.14
PAT Growth(%) 21.28 -8.49 24.81 51.09 -37.37 -1.63 128.39 -2.69 48.47 57.9 -19.6
EPS Growth(%) 22.52 -8.52 24.48 52.93 8.6 -20.08 113.16 3.7 32.51 68.03 -26.12
Debt/Equity(x) 0.45 0.33 0.32 0.17 0.09 0.1 0.07 0.02 0.05 0.01 0
Current Ratio(x) 2.12 2.27 2.28 2.84 3.63 3.74 4.75 4.81 4.06 5.57 6
Quick Ratio(x) 1.47 1.44 1.58 2.03 2.35 2.54 3.5 3.76 3.24 3.83 3.66
Interest Cover(x) 7.41 6.72 10.44 18.54 13.16 16.96 24.73 32.47 186.93 181.11 298.76
Total Debt/Mcap(x) 1.97 1.54 1.49 0.44 0.14 0.25 0.15 0.04 0.03 0 0

Goldiam Internatl. Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 66.39 66.39 66.39 66.39 66.39 66.39 66.39 66.6 64.26 64.26
FII 0.47 0.1 0 0.08 0 0.06 0.03 0.01 0 0.07
DII 0 0 0 0 0 0 0 0 0 0
Public 33.14 33.51 33.6 33.52 33.61 33.55 33.57 33.39 35.74 35.67
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 33% CAGR over last 5 years
  • Company is almost debt free.

Cons

  • Debtor days have increased from 60.29 to 81.8days.

* 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.

Goldiam Internatl. News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!