Diamond & Jewellery · Founded 2000 · www.thangamayil.com · BSE 533158 · NSE THANGAMAYIL · ISIN INE085J01014
No Notes Added Yet
Business
Thangamayil Jewellery Ltd. is an Indian jewellery retailer primarily engaged in the design, manufacture, and sale of gold, silver, and diamond jewellery. The company's core business model revolves around operating a chain of retail showrooms, predominantly in the southern state of Tamil Nadu. It offers a wide range of jewellery products catering to various customer segments and occasions. The company makes money through the sale of these jewellery items, often adding making charges (or wastage charges) to the base metal price, and by offering value-added services.
Revenue Mix
While specific proportions can fluctuate, the primary revenue segment for Thangamayil Jewellery Ltd., consistent with most Indian jewellery retailers, is Gold Jewellery. This includes a variety of traditional and contemporary designs, coins, and bars. Other significant, though smaller, segments include Silver Articles (jewellery, utensils, gift items) and Diamond Jewellery. The contribution from diamond and other precious stone jewellery is generally smaller compared to gold.
Industry
The Indian Diamond & Jewellery industry is characterized by its significant size, cultural importance, and high fragmentation. It comprises a large unorganized sector (local jewellers) and a growing organized sector (national and regional chains). Thangamayil Jewellery operates in the organized retail segment, predominantly as a regional player with a strong presence in Tamil Nadu. It competes with national players like Tanishq, Malabar Gold & Diamonds, Joyalukkas, as well as other regional chains and numerous local jewellers. Its positioning is built on catering to regional preferences and building trust within its operating geographies.
MOAT
Thangamayil Jewellery's primary competitive advantages are:
Regional Brand Recognition & Trust: Having established a brand name and customer trust over years of operation in Tamil Nadu, fostering repeat purchases.
Customer Loyalty: Developing a loyal customer base through traditional designs, quality assurance (e.g., hallmarking), and customer service.
Distribution Network: A well-established network of showrooms within its core operating regions provides accessibility and visibility.
However, the jewellery retail business has relatively low switching costs, and competitive intensity from both organized and unorganized players limits the strength of these advantages.
Growth Drivers
Growing Disposable Incomes: Increasing affluence among Indian consumers drives demand for discretionary items like jewellery.
Cultural Significance: Jewellery, especially gold, holds deep cultural and traditional value, ensuring sustained demand.
Shift from Unorganized to Organized Retail: Consumers are increasingly preferring organized players due to trust in quality (hallmarking), transparency, and wider design choices.
Retail Network Expansion: Opening new showrooms in untapped or underserved Tier 2/Tier 3 cities can drive market share growth.
Diversification: Expanding offerings in diamond, platinum, and lightweight jewellery segments to cater to evolving consumer preferences.
Risks
Gold Price Volatility: Significant fluctuations in gold prices can impact sales volumes (due to consumer deferment) and inventory valuation.
Economic Slowdown: Jewellery is a discretionary purchase, making demand vulnerable to economic downturns or reduced consumer spending.
Regulatory Changes: Changes in import duties on gold, Goods and Services Tax (GST), hallmarking regulations, or anti-money laundering (PMLA) provisions can impact operations and profitability.
Intense Competition: The highly competitive nature of the industry puts pressure on margins and market share.
Inventory Management: Holding large value inventory creates capital blocking and security risks.
Changing Consumer Preferences: A failure to adapt to evolving design trends or a shift in preference away from traditional gold jewellery could impact sales.
Management & Ownership
Thangamayil Jewellery Ltd. is primarily a promoter-driven company, characteristic of many Indian businesses. The promoter family holds a significant stake, indicating aligned interests with the company's long-term success. The management team focuses on expanding the retail footprint and enhancing operational efficiencies within the organized jewellery retail space. As a publicly listed company, it adheres to SEBI's corporate governance norms, with oversight from a board of directors that includes independent members.
Outlook
Thangamayil Jewellery operates in an industry with secular tailwinds, driven by India's growing economy, cultural affinity for gold, and the ongoing formalization of the retail sector. The company's established regional brand and expanding showroom network position it to capture a portion of this growth. However, the business remains susceptible to macroeconomic factors, particularly gold price volatility and overall consumer sentiment. Intense competition from both large national players and agile local jewellers necessitates continuous innovation in designs, aggressive marketing, and efficient inventory management. The ability to effectively navigate these industry dynamics while strategically expanding its presence will be crucial for its sustained performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 896 | 983 | 1222 | 1181 | 1132 | 1381 | 1558 | 1711 | 2406 | 2839 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 896 | 983 | 1222 | 1181 | 1132 | 1381 | 1558 | 1711 | 2406 | 2839 |
| Total Expenditure | 845 | 933 | 1130 | 1189 | 1049 | 1323 | 1471 | 1605 | 2234 | 2625 |
| Operating Profit | 51 | 50 | 92 | -7 | 83 | 57 | 87 | 106 | 172 | 214 |
| Interest | 9 | 9 | 9 | 11 | 10 | 11 | 15 | 16 | 16 | 20 |
| Depreciation | 4 | 5 | 5 | 6 | 5 | 7 | 7 | 11 | 11 | 12 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 |
| Profit Before Tax | 38 | 36 | 77 | -24 | 67 | 39 | 65 | 78 | 143 | 182 |
| Provision for Tax | 10 | 8 | 21 | -6 | 19 | 7 | 19 | 20 | 38 | 40 |
| Profit After Tax | 28 | 28 | 57 | -17 | 48 | 31 | 46 | 59 | 105 | 143 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 28 | 28 | 57 | -17 | 48 | 31 | 46 | 59 | 105 | 143 |
| Adjusted Earnings Per Share | 9.9 | 10 | 20 | -6.2 | 17 | 10.1 | 14.7 | 18.8 | 33.7 | 45.9 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1421 | 1272 | 1294 | 1377 | 1443 | 1692 | 1819 | 2193 | 3153 | 3827 | 4911 | 8514 |
| Other Income | 2 | 3 | 1 | 2 | 3 | 3 | 8 | 2 | 3 | 5 | 6 | 0 |
| Total Income | 1423 | 1274 | 1295 | 1379 | 1446 | 1695 | 1827 | 2195 | 3156 | 3832 | 4916 | 8514 |
| Total Expenditure | 1418 | 1228 | 1245 | 1318 | 1373 | 1594 | 1678 | 2107 | 3000 | 3614 | 4692 | 7935 |
| Operating Profit | 4 | 46 | 50 | 61 | 73 | 101 | 149 | 88 | 156 | 218 | 225 | 579 |
| Interest | 29 | 24 | 21 | 19 | 20 | 21 | 23 | 26 | 35 | 36 | 41 | 67 |
| Depreciation | 8 | 8 | 9 | 8 | 8 | 10 | 9 | 10 | 13 | 16 | 24 | 41 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 |
| Profit Before Tax | -33 | 14 | 19 | 34 | 46 | 69 | 117 | 52 | 108 | 165 | 160 | 468 |
| Provision for Tax | -11 | 4 | 5 | 11 | 15 | 24 | 30 | 13 | 28 | 42 | 41 | 117 |
| Profit After Tax | -22 | 11 | 14 | 23 | 30 | 46 | 87 | 39 | 80 | 123 | 119 | 353 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -22 | 11 | 14 | 23 | 30 | 46 | 87 | 39 | 80 | 123 | 119 | 353 |
| Adjusted Earnings Per Share | -7.9 | 3.7 | 4.9 | 8.1 | 10.7 | 16.1 | 30.6 | 13.6 | 28.2 | 43.5 | 38.2 | 113.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 28% | 31% | 24% | 13% |
| Operating Profit CAGR | 3% | 37% | 17% | 50% |
| PAT CAGR | -3% | 45% | 21% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 181% | 94% | 67% | 47% |
| ROE Average | 15% | 22% | 22% | 15% |
| ROCE Average | 14% | 18% | 19% | 16% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 129 | 138 | 149 | 169 | 193 | 220 | 298 | 324 | 389 | 493 | 1102 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 50 | 58 | 36 | 31 | 38 | 55 | 62 | 106 | 134 | 114 | 72 |
| Other Non-Current Liabilities | -17 | -13 | -5 | 2 | 1 | 8 | 8 | 8 | 16 | 21 | 32 |
| Total Current Liabilities | 235 | 206 | 252 | 410 | 420 | 431 | 407 | 465 | 705 | 850 | 1349 |
| Total Liabilities | 398 | 389 | 431 | 611 | 652 | 715 | 774 | 904 | 1244 | 1479 | 2555 |
| Fixed Assets | 74 | 78 | 72 | 74 | 71 | 81 | 79 | 84 | 120 | 154 | 201 |
| Other Non-Current Assets | 18 | 11 | 12 | 11 | 12 | 12 | 13 | 20 | 14 | 17 | 33 |
| Total Current Assets | 305 | 300 | 347 | 525 | 569 | 622 | 682 | 799 | 1110 | 1308 | 2321 |
| Total Assets | 398 | 389 | 431 | 611 | 652 | 715 | 774 | 904 | 1244 | 1479 | 2555 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 17 | 6 | 2 | 9 | 4 | 9 | 2 | 10 | 4 | 6 | 14 |
| Cash Flow from Operating Activities | 82 | 73 | 69 | -53 | 85 | -39 | 55 | -79 | 10 | 330 | -424 |
| Cash Flow from Investing Activities | -3 | -5 | -6 | -27 | -17 | 8 | 18 | -21 | -86 | -30 | -138 |
| Cash Flow from Financing Activities | -90 | -64 | -56 | 74 | -62 | 24 | -64 | 94 | 78 | -293 | 637 |
| Net Cash Inflow / Outflow | -11 | 4 | 7 | -6 | 5 | -7 | 8 | -7 | 2 | 8 | 75 |
| Closing Cash & Cash Equivalent | 6 | 9 | 9 | 4 | 9 | 2 | 10 | 4 | 6 | 14 | 89 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -7.87 | 3.72 | 4.93 | 8.08 | 10.68 | 16.12 | 30.57 | 13.61 | 28.16 | 43.51 | 38.2 |
| CEPS(Rs) | -4.95 | 6.6 | 8.27 | 10.96 | 13.36 | 19.72 | 33.92 | 17.02 | 32.89 | 49.29 | 45.82 |
| DPS(Rs) | 0.49 | 0.49 | 0.97 | 1.7 | 2.43 | 2.43 | 4.85 | 4.85 | 5.83 | 9.71 | 12.5 |
| Book NAV/Share(Rs) | 45.43 | 48.57 | 52.73 | 59.58 | 68.21 | 77.73 | 105.19 | 114.5 | 137.28 | 174.14 | 354.68 |
| Core EBITDA Margin(%) | 0.2 | 3.4 | 3.73 | 4.3 | 4.89 | 5.78 | 7.75 | 3.93 | 4.85 | 5.55 | 4.46 |
| EBIT Margin(%) | -0.27 | 2.97 | 3.09 | 3.82 | 4.56 | 5.35 | 7.69 | 3.57 | 4.53 | 5.26 | 4.09 |
| Pre Tax Margin(%) | -2.32 | 1.12 | 1.49 | 2.46 | 3.16 | 4.1 | 6.43 | 2.37 | 3.42 | 4.31 | 3.26 |
| PAT Margin (%) | -1.57 | 0.83 | 1.08 | 1.66 | 2.1 | 2.7 | 4.76 | 1.76 | 2.53 | 3.22 | 2.42 |
| Cash Profit Margin (%) | -0.99 | 1.47 | 1.8 | 2.25 | 2.62 | 3.3 | 5.28 | 2.2 | 2.95 | 3.65 | 2.9 |
| ROA(%) | -5.12 | 2.68 | 3.41 | 4.39 | 4.79 | 6.68 | 11.63 | 4.59 | 7.42 | 9.05 | 5.89 |
| ROE(%) | -15.79 | 7.91 | 9.74 | 14.38 | 16.72 | 22.09 | 33.43 | 12.39 | 22.37 | 27.95 | 14.88 |
| ROCE(%) | -1.11 | 13.07 | 15.32 | 17.01 | 18.37 | 22.45 | 27.11 | 12.21 | 17.55 | 21.42 | 14.43 |
| Receivable days | 0.07 | 0.08 | 0.16 | 0.28 | 0.44 | 0.25 | 0.27 | 0.43 | 0.34 | 0.35 | 0.48 |
| Inventory Days | 81.03 | 81.73 | 83.27 | 104.25 | 123.91 | 115.19 | 121.74 | 116.44 | 100.29 | 103.56 | 117.73 |
| Payable days | 5.4 | 12.28 | 20.45 | 21.55 | 18.83 | 13.76 | 5.71 | 1.87 | 1.77 | 1.99 | 2.09 |
| PER(x) | 0 | 24.75 | 23.26 | 29.09 | 15.41 | 7.24 | 9.3 | 38.65 | 17.26 | 28.69 | 52.56 |
| Price/Book(x) | 2.08 | 1.9 | 2.18 | 3.94 | 2.41 | 1.5 | 2.7 | 4.59 | 3.54 | 7.17 | 5.66 |
| Dividend Yield(%) | 0.51 | 0.53 | 0.84 | 0.72 | 1.47 | 2.07 | 1.7 | 0.92 | 1.2 | 0.78 | 0.62 |
| EV/Net Sales(x) | 0.31 | 0.3 | 0.31 | 0.61 | 0.39 | 0.32 | 0.59 | 0.85 | 0.58 | 1.02 | 1.37 |
| EV/Core EBITDA(x) | 99.53 | 8.4 | 8.21 | 13.69 | 7.75 | 5.34 | 7.13 | 21.13 | 11.72 | 18.01 | 29.91 |
| Net Sales Growth(%) | 19.3 | -10.52 | 1.72 | 6.48 | 4.78 | 17.22 | 7.49 | 20.59 | 43.75 | 21.39 | 28.32 |
| EBIT Growth(%) | -127.57 | 1084.87 | 6.08 | 31.36 | 24.93 | 37.48 | 54.45 | -44.09 | 82.66 | 40.99 | -0.21 |
| PAT Growth(%) | -77.27 | 147.27 | 32.7 | 63.67 | 32.28 | 50.9 | 89.64 | -55.49 | 106.93 | 54.53 | -3.68 |
| EPS Growth(%) | -77.27 | 147.27 | 32.7 | 63.67 | 32.28 | 50.9 | 89.64 | -55.49 | 106.93 | 54.53 | -12.22 |
| Debt/Equity(x) | 1.38 | 0.98 | 0.68 | 1.18 | 0.8 | 1.08 | 0.93 | 1.18 | 1.37 | 0.95 | 0.66 |
| Current Ratio(x) | 1.3 | 1.45 | 1.38 | 1.28 | 1.36 | 1.44 | 1.68 | 1.72 | 1.58 | 1.54 | 1.72 |
| Quick Ratio(x) | 0.07 | 0.09 | 0.14 | 0.12 | 0.16 | 0.13 | 0.08 | 0.11 | 0.18 | 0.14 | 0.25 |
| Interest Cover(x) | -0.13 | 1.6 | 1.93 | 2.81 | 3.24 | 4.28 | 6.11 | 2.99 | 4.09 | 5.54 | 4.89 |
| Total Debt/Mcap(x) | 0.66 | 0.52 | 0.31 | 0.3 | 0.33 | 0.72 | 0.34 | 0.26 | 0.39 | 0.13 | 0.12 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.31 | 67.32 | 67.32 | 61.27 | 61.27 | 61.49 | 61.53 | 61.56 | 61.56 | 61.61 |
| FII | 0.75 | 0.98 | 1.08 | 4.52 | 4.06 | 4.41 | 4.49 | 4.61 | 4.7 | 4.37 |
| DII | 11.4 | 11.51 | 12.08 | 12.77 | 13.56 | 14.81 | 14.84 | 14.93 | 16.3 | 17.11 |
| Public | 20.54 | 20.18 | 19.51 | 21.43 | 21.1 | 19.29 | 19.15 | 18.9 | 17.44 | 16.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.85 | 1.85 | 1.85 | 1.68 | 1.68 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 |
| FII | 0.02 | 0.03 | 0.03 | 0.12 | 0.11 | 0.14 | 0.14 | 0.14 | 0.15 | 0.14 |
| DII | 0.31 | 0.32 | 0.33 | 0.35 | 0.37 | 0.46 | 0.46 | 0.46 | 0.51 | 0.53 |
| Public | 0.56 | 0.55 | 0.54 | 0.59 | 0.58 | 0.6 | 0.6 | 0.59 | 0.54 | 0.53 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.74 | 2.74 | 2.74 | 2.74 | 2.74 | 3.11 | 3.11 | 3.11 | 3.11 | 3.11 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +28% | +31% | +24% | +13% |
| Operating Profit CAGR | +3% | +37% | +17% | +50% |
| PAT CAGR | -3% | +45% | +21% | — |
| Share Price CAGR | +181% | +94% | +67% | +47% |
| ROE Average | +15% | +22% | +22% | +15% |
| ROCE Average | +14% | +18% | +19% | +16% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.31 | 67.32 | 67.32 | 61.27 | 61.27 | 61.49 | 61.53 | 61.56 | 61.56 | 61.61 |
| FII | 0.75 | 0.98 | 1.08 | 4.52 | 4.06 | 4.41 | 4.49 | 4.61 | 4.7 | 4.37 |
| DII | 11.4 | 11.51 | 12.08 | 12.77 | 13.56 | 14.81 | 14.84 | 14.93 | 16.3 | 17.11 |
| Public | 32.69 | 32.68 | 32.68 | 38.73 | 38.73 | 38.51 | 38.47 | 38.44 | 38.44 | 38.39 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.85 | 1.85 | 1.85 | 1.68 | 1.68 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 |
| FII | 0.02 | 0.03 | 0.03 | 0.12 | 0.11 | 0.14 | 0.14 | 0.14 | 0.15 | 0.14 |
| DII | 0.31 | 0.32 | 0.33 | 0.35 | 0.37 | 0.46 | 0.46 | 0.46 | 0.51 | 0.53 |
| Public | 0.9 | 0.9 | 0.9 | 1.06 | 1.06 | 1.2 | 1.2 | 1.19 | 1.19 | 1.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.74 | 2.74 | 2.74 | 2.74 | 2.74 | 3.11 | 3.11 | 3.11 | 3.11 | 3.11 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.