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

Join Channel
Consolidated Standalone

SM Gold

₹18 0.1 | 0.7%

Market Cap ₹18 Cr.

Stock P/E 10.4

P/B 1.1

Current Price ₹18

Book Value ₹ 17

Face Value 10

52W High ₹23.9

Dividend Yield 0%

52W Low ₹ 13.5

Edit Ratio

SM Gold Research see more...

Overview Inc. Year: 2017Industry: Diamond & Jewellery

SM Gold Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

SM Gold Quarterly Results

#(Fig in Cr.) Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Jun 2023 Sep 2023 Dec 2023
Net Sales 6 14 21 9 7 12 27 14 14 15
Other Income 0 0 0 2 0 0 0 0 0 1
Total Income 6 15 21 11 7 12 27 15 14 16
Total Expenditure 6 14 21 9 6 12 26 14 13 16
Operating Profit 0 0 0 2 0 1 1 1 1 0
Interest 0 -0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 0 0 0 1 0 0 1 1 0 0
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax 0 0 0 1 0 0 1 0 0 0
Adjustments 0 0 0 0 0 0 0 0 0 -0
Profit After Adjustments 0 0 0 1 0 0 1 0 0 0
Adjusted Earnings Per Share 0.1 0.2 0.1 1.2 0.3 0.4 0.8 0.4 0.3 0.2

SM Gold Profit & Loss

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 13 26 29 33 51 51 70
Other Income 0 0 0 0 2 1 1
Total Income 14 26 29 34 53 52 72
Total Expenditure 13 26 29 33 50 50 69
Operating Profit 0 0 1 1 2 2 3
Interest 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0
Profit Before Tax 0 0 0 1 2 1 2
Provision for Tax 0 0 0 0 0 0 0
Profit After Tax 0 0 0 1 2 1 1
Adjustments 0 0 0 0 0 0 0
Profit After Adjustments 0 0 0 1 2 1 1
Adjusted Earnings Per Share 0 0 0.1 0.6 1.7 1.1 1.7

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 0% 21% 31% 0%
Operating Profit CAGR 0% 26% 0% 0%
PAT CAGR -50% 0% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 20% -17% -3% NA%
ROE Average 7% 8% 5% 5%
ROCE Average 7% 8% 6% 5%

SM Gold Balance Sheet

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 5 13 13 13 15 16
Minority's Interest 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0
Other Non-Current Liabilities 0 0 0 0 0 0
Total Current Liabilities 1 2 4 5 9 15
Total Liabilities 6 14 17 18 24 32
Fixed Assets 0 0 1 0 0 0
Other Non-Current Assets 0 0 3 3 3 3
Total Current Assets 6 14 13 15 22 28
Total Assets 6 14 17 18 24 32

SM Gold Cash Flow

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 0 -1 1 0 0 0
Cash Flow from Operating Activities -5 -7 4 -1 -2 0
Cash Flow from Investing Activities -0 0 -4 1 0 -1
Cash Flow from Financing Activities 5 8 -0 0 1 1
Net Cash Inflow / Outflow 0 2 -1 0 -0 -0
Closing Cash & Cash Equivalent 0 1 0 0 0 0

SM Gold Ratios

# Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 0 0.02 0.14 0.6 1.68 1.06
CEPS(Rs) 0.32 0.05 0.17 0.64 1.7 1.09
DPS(Rs) 0 0 0 0 0 0
Book NAV/Share(Rs) 0 12.57 12.73 13.4 15.08 16.09
Core EBITDA Margin(%) 1.59 0.1 1.66 2.07 1.31 1.35
EBIT Margin(%) 1.81 0.32 1.66 3.29 4.38 3.69
Pre Tax Margin(%) 1.81 0.11 0.65 2.06 3.68 2.78
PAT Margin (%) 1.33 0.08 0.48 1.81 3.29 2.09
Cash Profit Margin (%) 1.47 0.18 0.58 1.92 3.35 2.14
ROA(%) 3 0.21 0.9 3.41 7.89 3.81
ROE(%) 3.5 0.24 1.11 4.6 11.76 6.81
ROCE(%) 4.64 0.86 3.12 6.29 10.6 7.03
Receivable days 122.59 45.54 25.39 14.01 2.35 2.52
Inventory Days 34.66 81.56 130.55 134.96 126.85 172.02
Payable days 7.18 1.83 1.05 1.03 0.18 6.15
PER(x) 0 993.59 171.18 55.2 74.69 13.22
Price/Book(x) 0 1.64 1.89 2.48 8.3 0.87
Dividend Yield(%) 0 0 0 0 0 0
EV/Net Sales(x) 0.32 0.8 0.96 1.14 2.63 0.54
EV/Core EBITDA(x) 16.38 191.37 54.87 33.44 59.35 14.38
Net Sales Growth(%) 0 95.05 10.78 14.55 52.96 -0.3
EBIT Growth(%) 0 -65.94 481.23 127.52 103.62 -15.96
PAT Growth(%) 0 -88.38 574.45 329.13 178.57 -36.62
EPS Growth(%) 0 0 574.04 329.03 178.57 -36.62
Debt/Equity(x) 0.02 0.12 0.32 0.35 0.59 0.83
Current Ratio(x) 7.37 9.08 2.98 3.13 2.36 1.83
Quick Ratio(x) 5.75 2.34 0.56 0.18 0.06 0.09
Interest Cover(x) 0 1.51 1.65 2.68 6.28 4.04
Total Debt/Mcap(x) 0 0.07 0.17 0.14 0.07 0.95

SM Gold Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 58.98 58.93 58.93 44.72 44.72 44.72 44.72 44.72 44.72 44.72
FII 0.1 0.1 0.1 0.51 0 0 0 0 0 0
DII 0 0 0 0 0 0 0 0 0 0
Public 40.91 40.96 40.96 54.77 55.28 55.28 55.28 55.28 55.28 55.28
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

Cons

  • Promoter holding is low: 44.72%.
  • Company has a low return on equity of 8% over the last 3 years.
  • Debtor days have increased from 0.18 to 6.15days.

* 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.

SM Gold 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!