Market Cap ₹1105 Cr.
Stock P/E 12.8
P/B 1.3
Current Price ₹226.2
Book Value ₹ 175
Face Value 10
52W High ₹382.2
Dividend Yield 0%
52W Low ₹ 170
Manoj Vaibhav Gems 'N' Jewellers Ltd is a prominent jewelry company known for its exquisite craftsmanship and exceptional gemstone expertise. Founded by Manoj Vaibhav, this renowned brand has been a beacon of luxury and sophistication for over two decades. Specializing in high-quality gemstone jewelry, they offer a wide range of products, including rings, necklaces, earrings, and more, meticulously designed to captivate and inspire. Their commitment to quality and innovation is evident in each unique piece, combining traditional craftsmanship with contemporary designs. With a dedication to ethical sourcing and customer satisfaction, Manoj Vaibhav Gems 'N' Jewellers has earned a distinguished reputation in the jewelry industry, making them a preferred choice for those seeking elegance and timeless beauty in their ornaments.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2022 | Dec 2022 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|
| Net Sales | 556 | 489 | 619 | 475 |
| Other Income | 1 | 1 | 1 | 5 |
| Total Income | 557 | 490 | 620 | 480 |
| Total Expenditure | 516 | 443 | 577 | 441 |
| Operating Profit | 40 | 47 | 43 | 39 |
| Interest | 11 | 11 | 11 | 11 |
| Depreciation | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 |
| Profit Before Tax | 27 | 34 | 30 | 25 |
| Provision for Tax | 7 | 9 | 8 | 6 |
| Profit After Tax | 20 | 25 | 22 | 19 |
| Adjustments | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 20 | 25 | 22 | 19 |
| Adjusted Earnings Per Share | 4.2 | 5.1 | 4.5 | 3.9 |
| #(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 | 1304 | 798 | 915 | 1231 | 1044 | 1320 | 1247 | 1279 | 1434 | 1694 | 2027 | 2139 |
| Other Income | 0 | 1 | 1 | 1 | 4 | 5 | 6 | 5 | 10 | 4 | 4 | 8 |
| Total Income | 1304 | 799 | 916 | 1232 | 1047 | 1326 | 1253 | 1284 | 1443 | 1698 | 2031 | 2147 |
| Total Expenditure | 1263 | 758 | 871 | 1179 | 990 | 1256 | 1164 | 1199 | 1352 | 1586 | 1880 | 1977 |
| Operating Profit | 41 | 40 | 45 | 53 | 57 | 70 | 90 | 85 | 91 | 112 | 151 | 169 |
| Interest | 21 | 21 | 25 | 30 | 30 | 35 | 35 | 41 | 43 | 45 | 47 | 44 |
| Depreciation | 2 | 2 | 3 | 4 | 5 | 7 | 7 | 7 | 9 | 9 | 9 | 8 |
| Exceptional Income / Expenses | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -11 | 0 | 0 | 0 |
| Profit Before Tax | 18 | 16 | 18 | 19 | 22 | 28 | 48 | 37 | 28 | 58 | 96 | 116 |
| Provision for Tax | 6 | 5 | 6 | 7 | 9 | 10 | 17 | 10 | 7 | 15 | 24 | 30 |
| Profit After Tax | 12 | 11 | 13 | 12 | 14 | 18 | 31 | 27 | 21 | 44 | 72 | 86 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 12 | 11 | 13 | 12 | 14 | 18 | 31 | 27 | 21 | 44 | 72 | 86 |
| Adjusted Earnings Per Share | 3 | 2.9 | 3.2 | 3.2 | 3.5 | 4.7 | 7.9 | 6.9 | 5.3 | 11.2 | 18.3 | 17.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 20% | 17% | 9% | 5% |
| Operating Profit CAGR | 35% | 21% | 17% | 14% |
| PAT CAGR | 64% | 39% | 32% | 20% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 23% | 17% | 16% | 14% |
| ROCE Average | 18% | 14% | 14% | 15% |
| #(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 | 86 | 97 | 109 | 121 | 135 | 153 | 184 | 211 | 229 | 273 | 345 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 11 | 21 | 27 | 29 | 33 | 41 | 45 | 45 | 114 | 104 | 107 |
| Other Non-Current Liabilities | 5 | 4 | 4 | 5 | 5 | 3 | 4 | 4 | 25 | 24 | 23 |
| Total Current Liabilities | 196 | 183 | 219 | 247 | 343 | 414 | 451 | 515 | 434 | 497 | 601 |
| Total Liabilities | 298 | 304 | 359 | 402 | 516 | 611 | 684 | 775 | 802 | 897 | 1075 |
| Fixed Assets | 36 | 36 | 48 | 47 | 44 | 48 | 60 | 54 | 73 | 68 | 63 |
| Other Non-Current Assets | 15 | 19 | 14 | 19 | 30 | 30 | 36 | 43 | 31 | 27 | 24 |
| Total Current Assets | 247 | 250 | 297 | 335 | 441 | 533 | 588 | 678 | 698 | 802 | 987 |
| Total Assets | 298 | 304 | 359 | 402 | 516 | 611 | 684 | 775 | 802 | 897 | 1075 |
| #(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 | 14 | 5 | 6 | 3 | 5 | 6 | 17 | 27 | 18 | 22 | 6 |
| Cash Flow from Operating Activities | -9 | -56 | -5 | 36 | 2 | -36 | 18 | 28 | -12 | 9 | 69 |
| Cash Flow from Investing Activities | 15 | 6 | -11 | -12 | -32 | 3 | -8 | -6 | 11 | 1 | -4 |
| Cash Flow from Financing Activities | -7 | 51 | 13 | -22 | 31 | 44 | 1 | -31 | 4 | -26 | -59 |
| Net Cash Inflow / Outflow | 0 | 1 | -3 | 2 | 1 | 11 | 11 | -9 | 4 | -15 | 7 |
| Closing Cash & Cash Equivalent | 17 | 6 | 3 | 5 | 6 | 17 | 27 | 18 | 22 | 6 | 13 |
| # | 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) | 2.99 | 2.85 | 3.22 | 3.2 | 3.5 | 4.66 | 7.86 | 6.87 | 5.31 | 11.18 | 18.32 |
| CEPS(Rs) | 3.55 | 3.36 | 3.88 | 4.28 | 4.72 | 6.33 | 9.69 | 8.69 | 7.56 | 13.4 | 20.51 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 21.96 | 24.81 | 27.84 | 31.04 | 34.53 | 39.19 | 47.05 | 53.92 | 58.59 | 69.82 | 88.17 |
| Core EBITDA Margin(%) | 3.14 | 4.91 | 4.84 | 4.24 | 5.11 | 4.87 | 6.71 | 6.26 | 5.66 | 6.38 | 7.25 |
| EBIT Margin(%) | 2.97 | 4.74 | 4.68 | 3.98 | 4.99 | 4.77 | 6.61 | 6.05 | 4.93 | 6.09 | 7.02 |
| Pre Tax Margin(%) | 1.39 | 2.05 | 1.99 | 1.58 | 2.14 | 2.16 | 3.84 | 2.86 | 1.94 | 3.45 | 4.73 |
| PAT Margin (%) | 0.9 | 1.4 | 1.38 | 1.01 | 1.31 | 1.38 | 2.46 | 2.1 | 1.45 | 2.58 | 3.53 |
| Cash Profit Margin (%) | 1.06 | 1.65 | 1.65 | 1.36 | 1.77 | 1.87 | 3.03 | 2.66 | 2.06 | 3.09 | 3.95 |
| ROA(%) | 4.18 | 3.7 | 3.8 | 3.28 | 2.98 | 3.23 | 4.74 | 3.68 | 2.63 | 5.14 | 7.26 |
| ROE(%) | 14.63 | 12.19 | 12.25 | 10.86 | 10.66 | 12.65 | 18.22 | 13.62 | 9.43 | 17.41 | 23.19 |
| ROCE(%) | 20.52 | 15.62 | 13.93 | 14.33 | 13.09 | 12.85 | 14.55 | 12.63 | 10.7 | 14.31 | 18.31 |
| Receivable days | 1.21 | 5.15 | 4.91 | 1.68 | 1.71 | 1.01 | 3.56 | 4.18 | 3.5 | 4.29 | 4 |
| Inventory Days | 54.88 | 100.01 | 99.13 | 88.08 | 124 | 122.05 | 146.46 | 163.87 | 162.22 | 151.73 | 153.1 |
| Payable days | 0 | 20.62 | 2.09 | 5.84 | 16.04 | 15.51 | 18.22 | 26.5 | 22.85 | 18.11 | 13.11 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.08 | 0.23 | 0.25 | 0.19 | 0.27 | 0.27 | 0.3 | 0.32 | 0.31 | 0.28 | 0.24 |
| EV/Core EBITDA(x) | 2.63 | 4.59 | 5.02 | 4.29 | 4.98 | 5.09 | 4.25 | 4.79 | 4.94 | 4.28 | 3.19 |
| Net Sales Growth(%) | 13.33 | -38.83 | 14.75 | 34.51 | -15.23 | 26.54 | -5.53 | 2.54 | 12.07 | 18.16 | 19.68 |
| EBIT Growth(%) | 0.94 | -2.4 | 13.4 | 14.45 | 6.27 | 20.99 | 30.75 | -6.05 | -8.63 | 45.93 | 37.95 |
| PAT Growth(%) | 109.3 | -4.75 | 13.07 | -0.86 | 9.38 | 33.35 | 68.57 | -12.51 | -22.81 | 110.63 | 63.91 |
| EPS Growth(%) | 109.3 | -4.75 | 13.07 | -0.86 | 9.38 | 33.35 | 68.57 | -12.51 | -22.81 | 110.63 | 63.91 |
| Debt/Equity(x) | 1.34 | 1.91 | 2.05 | 1.9 | 2.29 | 2.51 | 2.24 | 1.99 | 2.02 | 1.75 | 1.34 |
| Current Ratio(x) | 1.26 | 1.37 | 1.36 | 1.36 | 1.29 | 1.29 | 1.3 | 1.32 | 1.61 | 1.62 | 1.64 |
| Quick Ratio(x) | 0.12 | 0.19 | 0.07 | 0.1 | 0.13 | 0.11 | 0.16 | 0.09 | 0.13 | 0.07 | 0.09 |
| Interest Cover(x) | 1.88 | 1.77 | 1.74 | 1.66 | 1.75 | 1.82 | 2.39 | 1.9 | 1.65 | 2.3 | 3.06 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|
| Promoter | 74.27 | 74.27 | 74.27 |
| FII | 8.77 | 8.64 | 8.04 |
| DII | 2.6 | 1.66 | 1.23 |
| Public | 14.36 | 15.42 | 16.45 |
| Others | 0 | 0 | 0 |
| Total | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|
| Promoter | 3.63 | 3.63 | 3.63 |
| FII | 0.43 | 0.42 | 0.39 |
| DII | 0.13 | 0.08 | 0.06 |
| Public | 0.7 | 0.75 | 0.8 |
| Others | 0 | 0 | 0 |
| Total | 4.88 | 4.88 | 4.88 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
