Market Cap ₹78 Cr.
Stock P/E 16.4
P/B 0.6
Current Price ₹37.6
Book Value ₹ 62.1
Face Value 10
52W High ₹65
Dividend Yield 0%
52W Low ₹ 23.1
Swarnsarita Jewels India Limited is a distinguished player in the Indian jewelry industry, known for its exquisite range of gold and diamond ornaments. Established with a commitment to quality and craftsmanship, the company has successfully carved a niche for itself in the competitive jewelry market. Swarnsarita offers a diverse product lineup, including traditional and contemporary designs that cater to various customer preferences. The company emphasizes innovation and customer satisfaction, constantly evolving its designs to meet market trends. With a strong distribution network and presence in both domestic and international markets, Swarnsarita Jewels has gained recognition for its quality and ethical sourcing practices. Additionally, the company is committed to sustainable practices, ensuring that its operations have a minimal environmental impact. Overall, Swarnsarita Jewels India Limited continues to thrive as a trusted name in the jewelry sector, offering elegant and timeless pieces to its clientele.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 207 | 269 | 211 | 152 | 194 | 200 | 204 | 171 | 155 | 230 |
| Other Income | 2 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Total Income | 209 | 270 | 211 | 152 | 194 | 201 | 204 | 172 | 155 | 230 |
| Total Expenditure | 204 | 264 | 214 | 146 | 185 | 200 | 201 | 170 | 145 | 227 |
| Operating Profit | 6 | 7 | -2 | 6 | 10 | 1 | 3 | 2 | 10 | 3 |
| Interest | 2 | 3 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | 2 |
| 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 | 4 | 4 | -3 | 4 | 7 | -1 | 0 | 0 | 8 | 1 |
| Provision for Tax | 1 | 1 | -1 | 1 | 2 | -0 | 0 | 0 | 2 | 0 |
| Profit After Tax | 3 | 3 | -3 | 4 | 6 | -1 | 0 | 0 | 6 | 1 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 3 | 3 | -3 | 4 | 6 | -1 | 0 | 0 | 6 | 1 |
| Adjusted Earnings Per Share | 1.3 | 1.4 | -1.3 | 1.7 | 2.7 | -0.5 | 0.1 | 0 | 3 | 0.4 |
| #(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 | 170 | 240 | 322 | 287 | 486 | 549 | 559 | 576 | 842 | 840 | 770 | 760 |
| Other Income | 2 | 4 | 5 | 4 | 4 | 6 | 7 | 4 | 8 | 3 | 2 | 0 |
| Total Income | 172 | 244 | 326 | 290 | 491 | 555 | 566 | 580 | 849 | 843 | 771 | 761 |
| Total Expenditure | 168 | 236 | 317 | 281 | 480 | 542 | 553 | 565 | 832 | 827 | 756 | 743 |
| Operating Profit | 4 | 8 | 9 | 9 | 11 | 12 | 13 | 15 | 18 | 17 | 16 | 18 |
| Interest | 1 | 3 | 5 | 4 | 4 | 5 | 5 | 6 | 7 | 8 | 9 | 9 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 3 | 5 | 4 | 4 | 6 | 7 | 7 | 8 | 10 | 8 | 7 | 9 |
| Provision for Tax | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 |
| Profit After Tax | 2 | 3 | 3 | 3 | 4 | 5 | 5 | 5 | 7 | 6 | 5 | 7 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 2 | 3 | 3 | 3 | 4 | 5 | 5 | 5 | 7 | 6 | 5 | 7 |
| Adjusted Earnings Per Share | 1 | 1.5 | 1.3 | 1.4 | 2.1 | 2.3 | 2.2 | 2.6 | 3.6 | 3 | 2.3 | 3.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -8% | 10% | 7% | 16% |
| Operating Profit CAGR | -6% | 2% | 6% | 15% |
| PAT CAGR | -17% | 0% | 0% | 10% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 16% | 16% | 30% | 3% |
| ROE Average | 4% | 5% | 5% | 5% |
| ROCE Average | 7% | 7% | 7% | 6% |
| #(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 | 76 | 79 | 82 | 84 | 89 | 94 | 98 | 104 | 112 | 118 | 123 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 19 | 9 |
| Other Non-Current Liabilities | -0 | -0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 1 |
| Total Current Liabilities | 45 | 57 | 87 | 87 | 116 | 140 | 108 | 121 | 112 | 112 | 111 |
| Total Liabilities | 121 | 135 | 169 | 171 | 205 | 234 | 208 | 226 | 244 | 249 | 243 |
| Fixed Assets | 0 | 0 | 2 | 2 | 2 | 2 | 3 | 5 | 5 | 5 | 6 |
| Other Non-Current Assets | 0 | -0 | 8 | 3 | 7 | 12 | 12 | 9 | 10 | 33 | 13 |
| Total Current Assets | 121 | 135 | 159 | 167 | 196 | 221 | 194 | 211 | 229 | 212 | 223 |
| Total Assets | 121 | 135 | 169 | 171 | 205 | 234 | 208 | 226 | 244 | 249 | 243 |
| #(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 | 1 | 4 | 14 | 32 | 20 | 45 | 41 | 19 | 32 | 44 | 41 |
| Cash Flow from Operating Activities | -13 | -29 | 1 | -17 | -2 | -26 | 13 | 6 | 8 | 9 | 5 |
| Cash Flow from Investing Activities | 1 | 2 | -4 | 5 | 5 | 2 | 1 | -1 | 2 | 1 | -1 |
| Cash Flow from Financing Activities | 16 | 37 | 21 | 0 | 22 | 20 | -35 | 7 | 2 | -13 | -22 |
| Net Cash Inflow / Outflow | 3 | 10 | 18 | -12 | 25 | -4 | -21 | 13 | 12 | -3 | -18 |
| Closing Cash & Cash Equivalent | 4 | 14 | 32 | 20 | 45 | 41 | 19 | 32 | 44 | 41 | 23 |
| # | 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 | 1.54 | 1.3 | 1.39 | 2.08 | 2.3 | 2.17 | 2.63 | 3.6 | 3.02 | 2.3 |
| CEPS(Rs) | 1.04 | 1.6 | 1.37 | 1.49 | 2.18 | 2.4 | 2.59 | 2.83 | 3.73 | 3.16 | 2.45 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 36.28 | 37.81 | 39.15 | 40.55 | 42.63 | 44.93 | 47.1 | 49.88 | 53.53 | 56.52 | 58.86 |
| Core EBITDA Margin(%) | 1.15 | 1.86 | 1.41 | 1.85 | 1.34 | 1.16 | 1.14 | 1.84 | 1.19 | 1.59 | 1.82 |
| EBIT Margin(%) | 2.31 | 3.38 | 2.9 | 3.02 | 2.19 | 2.23 | 2.2 | 2.49 | 2.05 | 1.93 | 1.98 |
| Pre Tax Margin(%) | 1.53 | 1.96 | 1.21 | 1.47 | 1.33 | 1.31 | 1.23 | 1.38 | 1.22 | 1 | 0.86 |
| PAT Margin (%) | 1.22 | 1.34 | 0.84 | 1.01 | 0.89 | 0.87 | 0.81 | 0.95 | 0.89 | 0.75 | 0.62 |
| Cash Profit Margin (%) | 1.27 | 1.39 | 0.89 | 1.09 | 0.93 | 0.91 | 0.97 | 1.02 | 0.92 | 0.78 | 0.66 |
| ROA(%) | 2.02 | 2.5 | 1.78 | 1.7 | 2.3 | 2.18 | 2.05 | 2.52 | 3.19 | 2.55 | 1.95 |
| ROE(%) | 2.79 | 4.15 | 3.37 | 3.48 | 5 | 5.25 | 4.72 | 5.42 | 6.96 | 5.49 | 3.99 |
| ROCE(%) | 4.79 | 7.45 | 6.58 | 5.41 | 5.93 | 5.85 | 5.82 | 6.82 | 7.55 | 6.82 | 6.5 |
| Receivable days | 63.5 | 62.47 | 48.22 | 58.35 | 36.33 | 38.73 | 43.24 | 50.04 | 37.99 | 35.16 | 38.73 |
| Inventory Days | 90.51 | 74.92 | 69.26 | 98.09 | 65.64 | 66.67 | 70.26 | 60.11 | 39.65 | 44.89 | 52.19 |
| Payable days | 42.63 | 27.37 | 8.76 | 8.64 | 2.32 | 2.24 | 2.08 | 1.22 | 0.88 | 2.29 | 3.58 |
| PER(x) | 38.82 | 18.72 | 15.05 | 15.92 | 7.93 | 5.3 | 3.19 | 5 | 6.27 | 5.66 | 13.97 |
| Price/Book(x) | 1.07 | 0.76 | 0.5 | 0.55 | 0.39 | 0.27 | 0.15 | 0.26 | 0.42 | 0.3 | 0.55 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.54 | 0.39 | 0.26 | 0.37 | 0.2 | 0.21 | 0.17 | 0.19 | 0.15 | 0.16 | 0.2 |
| EV/Core EBITDA(x) | 22.82 | 11.45 | 8.79 | 11.85 | 8.76 | 9.3 | 7.3 | 7.62 | 7.36 | 8.37 | 9.94 |
| Net Sales Growth(%) | 8.55 | 40.99 | 33.92 | -10.86 | 69.69 | 12.85 | 1.88 | 2.96 | 46.2 | -0.21 | -8.36 |
| EBIT Growth(%) | 93.09 | 106.45 | 14.99 | -7.13 | 22.7 | 15.19 | 0.68 | 16.17 | 20.74 | -6.13 | -6.06 |
| PAT Growth(%) | 30.92 | 54.16 | -15.78 | 7.1 | 49.91 | 10.55 | -5.56 | 20.96 | 36.93 | -16.08 | -23.82 |
| EPS Growth(%) | 30.93 | 54.15 | -15.78 | 7.11 | 49.91 | 10.54 | -5.56 | 20.96 | 36.93 | -16.08 | -23.82 |
| Debt/Equity(x) | 0.2 | 0.61 | 0.92 | 0.94 | 1.19 | 1.4 | 1.03 | 1.12 | 1.13 | 1.03 | 0.88 |
| Current Ratio(x) | 2.66 | 2.39 | 1.83 | 1.92 | 1.69 | 1.58 | 1.79 | 1.74 | 2.04 | 1.88 | 2.01 |
| Quick Ratio(x) | 1.7 | 1.42 | 1.05 | 0.92 | 0.93 | 0.77 | 0.84 | 1.02 | 1.19 | 0.9 | 1.03 |
| Interest Cover(x) | 2.96 | 2.38 | 1.71 | 1.95 | 2.55 | 2.43 | 2.27 | 2.24 | 2.48 | 2.08 | 1.77 |
| Total Debt/Mcap(x) | 0.19 | 0.81 | 1.84 | 1.72 | 3.06 | 5.14 | 6.98 | 4.26 | 2.68 | 3.39 | 1.61 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 52.03 | 52.03 | 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 | 47.97 | 47.97 | 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 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.09 | 2.09 | 2.09 | 2.09 | 2.09 | 2.09 | 2.09 | 2.09 | 2.09 | 2.09 |
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.
| 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
