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

  • Home
  • /
  • Thangamayil Jeweller
Join Channel
Consolidated Standalone

Thangamayil Jeweller

₹1231.4 28.3 | 2.4%

Market Cap ₹3379 Cr.

Stock P/E 31.1

P/B 7.1

Current Price ₹1231.4

Book Value ₹ 173.3

Face Value 10

52W High ₹1545

Dividend Yield 0.97%

52W Low ₹ 540.6

Edit Ratio

Thangamayil Jeweller Research see more...

Overview Inc. Year: 2000Industry: Diamond & Jewellery

Thangamayil Jewellery Ltd operates a chain of retail jewellery stores in India. The organization offers gold, diamond, silver, and platinum jewelries, as well as silver articles, bars, and coins. It additionally manufactures jewellery and different accessories and products. As of March 31, 2021, the employer operated 47 shops and 2 manufacturing centres in Tamil Nadu. It also presents its merchandise via on-line. Thangamayil Jewellery Ltd was founded in 1947 and is based in Madurai, India.

Read More..

Thangamayil Jeweller Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Thangamayil Jeweller Quarterly Results

#(Fig in Cr.) Mar 2021 Jun 2021 Sep 2021 Dec 2021 Jun 2022 Sep 2022 Dec 2022 Jun 2023 Sep 2023 Dec 2023
Net Sales 741 250 705 631 826 813 745 960 993 896
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 741 250 705 631 826 813 745 960 993 896
Total Expenditure 712 252 661 605 790 782 715 868 969 845
Operating Profit 28 -3 44 26 36 32 30 92 24 51
Interest 6 5 6 7 8 8 9 10 9 9
Depreciation 2 2 2 3 2 3 2 3 4 4
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 19 -10 36 16 26 21 19 79 12 38
Provision for Tax 6 -2 9 4 7 5 5 20 4 10
Profit After Tax 14 -7 27 11 19 16 14 59 8 28
Adjustments -0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 14 -7 27 11 19 16 14 59 8 28
Adjusted Earnings Per Share 10 -5.4 19.5 8.2 6.9 5.8 5 21.4 3.1 10.2

Thangamayil Jeweller 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 1523 1191 1421 1272 1294 1377 1443 1692 1819 2193 3153 3594
Other Income 2 5 2 3 1 2 3 3 8 2 3 0
Total Income 1525 1196 1423 1274 1295 1379 1446 1695 1827 2195 3156 3594
Total Expenditure 1440 1177 1418 1228 1245 1318 1373 1594 1678 2107 3000 3397
Operating Profit 85 20 4 46 50 61 73 101 149 88 156 197
Interest 37 35 29 24 21 19 20 21 23 26 35 37
Depreciation 5 6 8 8 9 8 8 10 9 10 13 13
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 43 -21 -33 14 19 34 46 69 117 52 108 148
Provision for Tax 13 -8 -11 4 5 11 15 24 30 13 28 39
Profit After Tax 30 -13 -22 11 14 23 30 46 87 39 80 109
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 30 -13 -22 11 14 23 30 46 87 39 80 109
Adjusted Earnings Per Share 10.8 -4.6 -8.1 3.8 5.1 8.3 11 16.6 31.6 14 29.1 39.7

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 44% 23% 18% 8%
Operating Profit CAGR 77% 16% 21% 6%
PAT CAGR 105% 20% 28% 10%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 131% 60% 52% 35%
ROE Average 22% 23% 21% 12%
ROCE Average 18% 19% 20% 15%

Thangamayil Jeweller 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 168 154 129 138 149 169 193 220 298 324 389
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 17 19 50 58 36 31 38 55 62 106 134
Other Non-Current Liabilities 21 8 -17 -13 -5 2 1 8 8 8 16
Total Current Liabilities 390 293 235 206 252 410 420 431 407 465 705
Total Liabilities 595 473 398 389 431 611 652 715 774 904 1244
Fixed Assets 74 82 74 78 72 74 71 81 79 84 120
Other Non-Current Assets 13 17 18 11 12 11 12 12 13 20 14
Total Current Assets 508 374 305 300 347 525 569 622 682 799 1110
Total Assets 595 473 398 389 431 611 652 715 774 904 1244

Thangamayil Jeweller 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 10 29 17 6 2 9 4 9 2 10 4
Cash Flow from Operating Activities 108 49 82 73 69 -53 85 -39 55 -79 10
Cash Flow from Investing Activities -18 -17 -3 -5 -6 -27 -17 8 18 -21 -86
Cash Flow from Financing Activities -70 -45 -90 -64 -56 74 -62 24 -64 94 78
Net Cash Inflow / Outflow 20 -12 -11 4 7 -6 5 -7 8 -7 2
Closing Cash & Cash Equivalent 29 17 6 9 9 4 9 2 10 4 6

Thangamayil Jeweller 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) 10.8 -4.58 -8.12 3.84 5.09 8.34 11.03 16.64 31.55 14.05 29.06
CEPS(Rs) 12.47 -2.52 -5.11 6.81 8.53 11.31 13.79 20.35 35.01 17.56 33.94
DPS(Rs) 5 1 1 1 2 3.5 5 5 10 10 12
Book NAV/Share(Rs) 61.14 55.98 46.89 50.13 54.42 61.49 70.41 80.23 108.57 118.17 141.69
Core EBITDA Margin(%) 5.44 1.24 0.2 3.4 3.73 4.3 4.89 5.78 7.75 3.93 4.85
EBIT Margin(%) 5.26 1.17 -0.27 2.97 3.09 3.82 4.56 5.35 7.69 3.57 4.53
Pre Tax Margin(%) 2.83 -1.74 -2.32 1.12 1.49 2.46 3.16 4.1 6.43 2.37 3.42
PAT Margin (%) 1.95 -1.06 -1.57 0.83 1.08 1.66 2.1 2.7 4.76 1.76 2.53
Cash Profit Margin (%) 2.25 -0.58 -0.99 1.47 1.8 2.25 2.62 3.3 5.28 2.2 2.95
ROA(%) 5.56 -2.35 -5.12 2.68 3.41 4.39 4.79 6.68 11.63 4.59 7.42
ROE(%) 19.6 -7.82 -15.79 7.91 9.74 14.38 16.72 22.09 33.43 12.39 22.37
ROCE(%) 20.06 3.52 -1.11 13.07 15.32 17.01 18.37 22.45 27.11 12.21 17.55
Receivable days 0.16 0.17 0.07 0.08 0.16 0.28 0.44 0.25 0.27 0.43 0.34
Inventory Days 100 123.73 81.03 81.73 83.27 104.25 123.91 115.19 121.74 116.44 100.29
Payable days 19.31 21.75 5.4 12.28 20.45 21.55 18.83 13.76 5.71 1.87 1.77
PER(x) 9.51 0 0 24.75 23.26 29.09 15.41 7.24 9.3 38.65 17.26
Price/Book(x) 1.68 1.21 2.08 1.9 2.18 3.94 2.41 1.5 2.7 4.59 3.54
Dividend Yield(%) 2.43 0.74 0.51 0.53 0.84 0.72 1.47 2.07 1.7 0.92 1.2
EV/Net Sales(x) 0.32 0.34 0.31 0.3 0.31 0.61 0.39 0.32 0.59 0.85 0.58
EV/Core EBITDA(x) 5.8 20.41 99.53 8.4 8.21 13.69 7.75 5.34 7.13 21.13 11.72
Net Sales Growth(%) 34.62 -21.78 19.3 -10.52 1.72 6.48 4.78 17.22 7.49 20.59 43.75
EBIT Growth(%) -30.86 -82.6 -127.57 1084.87 6.08 31.36 24.93 37.48 54.45 -44.09 82.66
PAT Growth(%) -49.82 -142.41 -77.27 147.27 32.7 63.67 32.28 50.9 89.64 -55.49 106.93
EPS Growth(%) -49.82 -142.41 -77.27 147.27 32.7 63.67 32.28 50.9 89.64 -55.49 106.93
Debt/Equity(x) 1.42 1.51 1.38 0.98 0.68 1.18 0.8 1.08 0.93 1.18 1.37
Current Ratio(x) 1.3 1.28 1.3 1.45 1.38 1.28 1.36 1.44 1.68 1.72 1.58
Quick Ratio(x) 0.11 0.11 0.07 0.09 0.14 0.12 0.16 0.13 0.08 0.11 0.18
Interest Cover(x) 2.16 0.4 -0.13 1.6 1.93 2.81 3.24 4.28 6.11 2.99 4.09
Total Debt/Mcap(x) 0.85 1.25 0.66 0.52 0.31 0.3 0.33 0.72 0.34 0.26 0.39

Thangamayil Jeweller Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 66.66 66.66 66.66 66.66 66.66 67.16 67.16 67.16 67.31 67.32
FII 1.81 1.19 0.16 0.17 0.16 0.15 0.2 0.25 0.75 0.98
DII 10.51 11.51 11.48 11.46 11.46 11.47 11.46 11.39 11.4 11.51
Public 21.02 20.64 21.69 21.71 21.71 21.21 21.18 21.2 20.54 20.18
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 28% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 23%
  • Debtor days have improved from 1.87 to 1.77days.

Cons

  • Stock is trading at 7.1 times its book value.

* 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.

Thangamayil Jeweller 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!