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

Goldiam Internatl.

₹402.6 -20 | 4.7%

Market Cap ₹4300 Cr.

Stock P/E 47.3

P/B 6

Current Price ₹402.6

Book Value ₹ 67.3

Face Value 2

52W High ₹569

Dividend Yield 0.3%

52W Low ₹ 144.9

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

Show Value Show %

Goldiam Internatl. Quarterly Results

#(Fig in Cr.) Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Net Sales 85 178 135 120 133 202 148 166 137 280
Other Income 8 8 -0 1 6 3 3 4 4 8
Total Income 93 186 135 121 139 205 151 170 141 288
Total Expenditure 63 145 112 97 106 161 124 136 106 217
Operating Profit 30 40 23 24 33 44 27 34 35 71
Interest 0 0 -0 0 0 0 -0 0 0 0
Depreciation 2 2 2 1 1 2 2 1 2 2
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 28 39 21 23 32 42 26 33 33 69
Provision for Tax 9 10 4 5 8 10 8 11 11 19
Profit After Tax 19 29 16 17 23 32 18 22 22 50
Adjustments 0 0 0 -0 0 0 0 -0 -0 0
Profit After Adjustments 19 29 16 17 23 32 18 22 22 50
Adjusted Earnings Per Share 1.7 2.6 1.5 1.6 2.2 3 1.7 2.1 2.1 4.7

Goldiam Internatl. Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 314 322 330 315 319 446 365 406 688 533 603 731
Other Income 6 12 15 8 12 18 22 7 25 21 14 19
Total Income 320 334 345 323 330 464 387 413 712 554 617 750
Total Expenditure 289 300 298 287 293 391 320 328 558 429 488 583
Operating Profit 31 34 47 36 37 74 66 86 155 125 128 167
Interest 4 3 2 3 2 3 2 1 1 0 0 0
Depreciation 2 3 3 3 3 3 2 4 5 7 6 7
Exceptional Income / Expenses 0 1 0 0 0 0 0 16 0 0 0 0
Profit Before Tax 24 28 42 31 33 68 62 97 149 117 122 161
Provision for Tax 7 7 9 11 13 22 17 30 43 32 31 49
Profit After Tax 18 22 33 21 20 46 45 67 106 85 91 112
Adjustments -0 -1 -1 15 8 9 10 6 15 4 6 0
Profit After Adjustments 17 21 32 35 28 55 55 73 121 90 97 112
Adjusted Earnings Per Share 1.4 1.7 2.6 2.8 2.3 4.8 5 6.6 11.1 8.2 9.1 10.6

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 13% 14% 6% 7%
Operating Profit CAGR 2% 14% 12% 15%
PAT CAGR 7% 11% 15% 18%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 104% 36% 67% 54%
ROE Average 15% 17% 16% 12%
ROCE Average 20% 24% 22% 16%

Goldiam Internatl. Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 238 256 281 330 356 384 410 465 520 586 630
Minority's Interest 14 13 14 13 12 8 5 16 6 6 5
Borrowings 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 1 1 1 -2 -2 -2 -2 2 5 4 5
Total Current Liabilities 164 162 126 105 116 85 89 130 101 106 92
Total Liabilities 417 433 422 447 482 475 502 614 632 702 733
Fixed Assets 26 23 23 22 21 21 20 41 40 43 45
Other Non-Current Assets 18 39 39 44 28 51 53 44 27 23 12
Total Current Assets 372 371 359 381 433 403 429 529 565 636 676
Total Assets 417 433 422 447 482 475 502 614 632 702 733

Goldiam Internatl. Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 19 7 21 43 13 29 64 55 92 87 119
Cash Flow from Operating Activities 1 15 59 13 -15 86 67 49 -10 65 107
Cash Flow from Investing Activities 14 -1 9 -16 27 -11 -24 -12 95 -2 -28
Cash Flow from Financing Activities -27 -0 -45 -27 4 -41 -52 -0 -90 -31 -54
Net Cash Inflow / Outflow -12 14 22 -30 16 34 -9 37 -5 32 26
Closing Cash & Cash Equivalent 7 21 43 13 29 64 55 92 87 119 145

Goldiam Internatl. Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 1.37 1.7 2.61 2.83 2.26 4.82 5 6.62 11.13 8.22 9.06
CEPS(Rs) 1.6 2.02 2.86 1.86 1.83 4.28 4.3 6.38 10.22 8.5 9.08
DPS(Rs) 0.24 0.3 0.5 0.4 0.3 0.6 1.3 1.6 1.2 2 1.2
Book NAV/Share(Rs) 19.06 20.53 22.5 26.47 28.56 33.45 36.98 41.92 47.71 53.74 59.03
Core EBITDA Margin(%) 7.88 6.76 9.58 8.88 8.02 12.52 12.16 19.29 18.93 19.51 18.99
EBIT Margin(%) 8.99 9.8 13.39 10.72 10.96 15.87 17.53 24.07 21.73 22.11 20.28
Pre Tax Margin(%) 7.65 8.86 12.67 9.9 10.31 15.23 16.99 23.94 21.61 22.03 20.25
PAT Margin (%) 5.58 6.79 10 6.56 6.38 10.41 12.4 16.53 15.41 15.98 15.08
Cash Profit Margin (%) 6.35 7.85 10.81 7.38 7.18 11.01 13.08 17.42 16.19 17.36 16.09
ROA(%) 4.24 5.14 7.73 4.76 4.38 9.71 9.25 12.03 17.01 12.77 12.67
ROE(%) 7.59 8.85 12.3 6.77 5.93 12.55 11.38 15.34 21.52 15.41 14.95
ROCE(%) 8.83 9.64 13.26 9.79 9.26 17.64 15.44 21.6 29.6 21.27 20.11
Receivable days 144.1 147.47 139.98 122.61 117.45 79.49 92.24 102.83 81.7 111.6 87.79
Inventory Days 143.18 141.94 119.5 136.6 155.98 100.07 99.88 90.2 75.39 145.54 142.55
Payable days 100.05 103.21 102.65 106.43 105.29 66.36 79.48 110.52 60.29 81.8 70.26
PER(x) 2.94 2.61 3.3 6.09 5.26 3.05 3.54 10.29 13.59 15.6 18.83
Price/Book(x) 0.21 0.22 0.38 0.65 0.42 0.44 0.48 1.63 3.17 2.39 2.89
Dividend Yield(%) 5.96 6.74 5.81 2.32 2.52 4.09 7.35 2.35 0.79 1.56 0.7
EV/Net Sales(x) 0.38 0.36 0.34 0.74 0.49 0.29 0.41 1.69 2.27 2.4 2.78
EV/Core EBITDA(x) 3.94 3.43 2.39 6.4 4.17 1.78 2.24 8.03 10.1 10.21 13.07
Net Sales Growth(%) 18.13 2.46 2.63 -4.57 1.16 40.1 -18.34 11.38 69.39 -22.47 13.07
EBIT Growth(%) -6.26 11.73 40.24 -23.64 3.46 102.87 -9.82 52.97 52.93 -21.14 3.73
PAT Growth(%) -8.49 24.81 51.09 -37.37 -1.63 128.39 -2.69 48.47 57.9 -19.6 6.71
EPS Growth(%) -8.52 24.48 52.93 8.6 -20.08 113.16 3.7 32.51 68.03 -26.12 10.24
Debt/Equity(x) 0.33 0.32 0.17 0.09 0.1 0.07 0.02 0.05 0.01 0 0
Current Ratio(x) 2.27 2.28 2.84 3.63 3.74 4.75 4.81 4.06 5.57 6 7.32
Quick Ratio(x) 1.44 1.58 2.03 2.35 2.54 3.5 3.76 3.24 3.83 3.66 4.91
Interest Cover(x) 6.72 10.44 18.54 13.16 16.96 24.73 32.47 186.93 181.11 298.76 764.09
Total Debt/Mcap(x) 1.54 1.49 0.44 0.14 0.25 0.15 0.04 0.03 0 0 0

Goldiam Internatl. Shareholding Pattern

# Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Promoter 66.39 66.39 66.39 66.39 66.6 64.26 64.26 64.26 63.32 62.38
FII 0.08 0 0.06 0.03 0.01 0 0.07 0.16 0.57 0.75
DII 0 0 0 0 0 0 0 0 0 0.36
Public 33.52 33.61 33.55 33.57 33.39 35.74 35.67 35.59 36.11 36.52
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 81.8 to 70.26days.
  • Company is almost debt free.

Cons

  • Stock is trading at 6 times its book value.

* 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.....