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

  • Home
  • /
  • Swarnsarita Jewels
Join Channel
Consolidated Standalone

Swarnsarita Jewels

₹29.3 -1.2 | 4%

Market Cap ₹61 Cr.

Stock P/E 7.3

P/B 0.5

Current Price ₹29.3

Book Value ₹ 58.7

Face Value 10

52W High ₹42.4

Dividend Yield 0%

52W Low ₹ 17.6

Edit Ratio

Swarnsarita Jewels Research see more...

Overview Inc. Year: 1992Industry: Diamond & Jewellery

Swarnsarita Jewels Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Swarnsarita Jewels 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 264 257 199 207 269 211 152 194 200 204
Other Income 2 2 3 2 1 0 0 0 1 0
Total Income 266 259 202 209 270 211 152 194 201 204
Total Expenditure 261 254 197 204 264 214 146 185 200 201
Operating Profit 5 5 4 6 7 -2 6 10 1 3
Interest 2 2 2 2 3 1 2 2 2 3
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 3 3 2 4 4 -3 4 7 -1 0
Provision for Tax 1 1 1 1 1 -1 1 2 -0 0
Profit After Tax 2 3 2 3 3 -3 4 6 -1 0
Adjustments -0 0 0 -0 0 0 0 0 -0 0
Profit After Adjustments 2 3 2 3 3 -3 4 6 -1 0
Adjusted Earnings Per Share 0.7 1.3 0.8 1.3 1.4 -1.3 1.7 2.7 -0.5 0.1

Swarnsarita Jewels 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 157 170 240 322 287 486 549 559 576 842 840 750
Other Income 1 2 4 5 4 4 6 7 4 8 3 1
Total Income 158 172 244 326 290 491 555 566 580 849 843 751
Total Expenditure 156 168 236 317 281 480 542 553 565 832 827 732
Operating Profit 2 4 8 9 9 11 12 13 15 18 17 20
Interest 0 1 3 5 4 4 5 5 6 7 8 9
Depreciation 0 0 0 0 0 0 0 1 0 0 0 0
Exceptional Income / Expenses -0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 2 3 5 4 4 6 7 7 8 10 8 10
Provision for Tax 0 1 2 1 1 2 2 2 2 3 2 3
Profit After Tax 2 2 3 3 3 4 5 5 5 7 6 9
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 2 2 3 3 3 4 5 5 5 7 6 9
Adjusted Earnings Per Share 0.8 1 1.5 1.3 1.4 2.1 2.3 2.2 2.6 3.6 3 4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -0% 15% 12% 18%
Operating Profit CAGR -6% 9% 9% 24%
PAT CAGR -14% 6% 8% 12%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 50% 31% 23% -4%
ROE Average 5% 6% 6% 4%
ROCE Average 7% 7% 7% 6%

Swarnsarita Jewels 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 74 76 79 82 84 89 94 98 104 112 118
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 0 0 0 19 19
Other Non-Current Liabilities -0 -0 -0 0 0 0 0 2 1 1 1
Total Current Liabilities 11 45 57 87 87 116 140 108 121 112 112
Total Liabilities 85 121 135 169 171 205 234 208 226 244 249
Fixed Assets 0 0 0 2 2 2 2 3 5 5 5
Other Non-Current Assets 0 0 -0 8 3 7 12 12 9 10 33
Total Current Assets 84 121 135 159 167 196 221 194 211 229 212
Total Assets 85 121 135 169 171 205 234 208 226 244 249

Swarnsarita Jewels 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 1 1 4 14 32 20 45 41 19 32 44
Cash Flow from Operating Activities -4 -13 -29 1 -17 -2 -26 13 6 8 9
Cash Flow from Investing Activities 16 1 2 -4 5 5 2 1 -1 2 1
Cash Flow from Financing Activities -12 16 37 21 0 22 20 -35 7 2 -13
Net Cash Inflow / Outflow -0 3 10 18 -12 25 -4 -21 13 12 -3
Closing Cash & Cash Equivalent 1 4 14 32 20 45 41 19 32 44 41

Swarnsarita Jewels 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) 0.76 1 1.54 1.3 1.39 2.08 2.3 2.17 2.63 3.6 3.02
CEPS(Rs) 0.8 1.04 1.6 1.37 1.49 2.18 2.4 2.59 2.83 3.73 3.16
DPS(Rs) 0.5 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 35.28 36.28 37.81 39.15 40.55 42.63 44.93 47.1 49.88 53.53 56.52
Core EBITDA Margin(%) 0.57 1.15 1.86 1.41 1.85 1.34 1.16 1.14 1.84 1.19 1.59
EBIT Margin(%) 1.3 2.31 3.38 2.9 3.02 2.19 2.23 2.2 2.49 2.05 1.93
Pre Tax Margin(%) 1.29 1.53 1.96 1.21 1.47 1.33 1.31 1.23 1.38 1.22 1
PAT Margin (%) 1.01 1.22 1.34 0.84 1.01 0.89 0.87 0.81 0.95 0.89 0.75
Cash Profit Margin (%) 1.06 1.27 1.39 0.89 1.09 0.93 0.91 0.97 1.02 0.92 0.78
ROA(%) 1.74 2.02 2.5 1.78 1.7 2.3 2.18 2.05 2.52 3.19 2.55
ROE(%) 2.19 2.79 4.15 3.37 3.48 5 5.25 4.72 5.42 6.96 5.49
ROCE(%) 2.8 4.79 7.45 6.58 5.41 5.93 5.85 5.82 6.82 7.55 6.82
Receivable days 54.9 63.5 62.47 48.22 58.35 36.33 38.73 43.24 50.04 37.99 35.16
Inventory Days 86.26 90.51 74.92 69.26 98.09 65.64 66.67 70.26 60.11 39.65 44.89
Payable days 34.77 42.63 27.37 8.76 8.64 2.32 2.24 2.08 1.22 0.88 2.29
PER(x) 56.34 38.82 18.72 15.05 15.92 7.93 5.3 3.19 5 6.27 5.66
Price/Book(x) 1.22 1.07 0.76 0.5 0.55 0.39 0.27 0.15 0.26 0.42 0.3
Dividend Yield(%) 1.16 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.56 0.54 0.39 0.26 0.37 0.2 0.21 0.17 0.19 0.15 0.16
EV/Core EBITDA(x) 41.62 22.82 11.45 8.79 11.85 8.76 9.3 7.3 7.62 7.36 8.37
Net Sales Growth(%) 118.71 8.55 40.99 33.92 -10.86 69.69 12.85 1.88 2.96 46.2 -0.21
EBIT Growth(%) 31.48 93.09 106.45 14.99 -7.13 22.7 15.19 0.68 16.17 20.74 -6.13
PAT Growth(%) 19.86 30.92 54.16 -15.78 7.1 49.91 10.55 -5.56 20.96 36.93 -16.08
EPS Growth(%) 13.98 30.93 54.15 -15.78 7.11 49.91 10.54 -5.56 20.96 36.93 -16.08
Debt/Equity(x) 0 0.2 0.61 0.92 0.94 1.19 1.4 1.03 1.12 1.13 1.03
Current Ratio(x) 7.54 2.66 2.39 1.83 1.92 1.69 1.58 1.79 1.74 2.04 1.88
Quick Ratio(x) 3.89 1.7 1.42 1.05 0.92 0.93 0.77 0.84 1.02 1.19 0.9
Interest Cover(x) 374.79 2.96 2.38 1.71 1.95 2.55 2.43 2.27 2.24 2.48 2.08
Total Debt/Mcap(x) 0 0.19 0.81 1.84 1.72 3.06 5.14 6.98 4.26 2.68 3.39

Swarnsarita Jewels Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 50.19 50.19 52.03 52.03 52.03 52.03 52.03 52.03 52.03 52.03
FII 0 0 0 0 0 0 0 0 0 0
DII 0 0 0 0 0 0 0 0 0 0
Public 49.81 49.81 47.97 47.97 47.97 47.97 47.97 47.97 47.97 47.97
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.5 times its book value

Cons

  • Company has a low return on equity of 6% over the last 3 years.
  • Debtor days have increased from 0.88 to 2.29days.
  • The company has delivered a poor profit growth of 8% over past five 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.

Swarnsarita Jewels 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!