Tribhovandas Bhimji

₹111.5 4.1 | 3.8%

WEBSITE BSE:534369 NSE : TBZ LTD 10 May, 16:01

Market Cap ₹744 Cr.

Stock P/E 13.9

P/B 1.3

Current Price ₹111.5

Book Value ₹ 88.3

Face Value 10

52W High ₹143.9

Dividend Yield 1.57%

52W Low ₹ 67.9

Edit Ratio

Tribhovandas Bhimji Research see more...

Overview Inc. Year: 2007Industry: Diamond & Jewellery

Tribhovandas Bhimji Zaveri Ltd is engaged in production/trading and selling of jewellery. The Company gives a range of merchandise, including pendants, earrings, waist belts, watches, necklaces, bracelets, rings and bangles. It gives merchandise in categories, which include diamond and gold. It gives designs for a variety of cultural requirements, which includes conventional Indian, western and indo-western. Its product blend consists of plain gold, diamond-studded, semi-valuable stone-studded, diamond-studded platinum earrings, jewellery with coloured stones in gold and diamond, loose diamond solitaires, loose valuable and semi-precious stones, and jadau jewellery. The Company offers festival and wedding, everyday and contemporary jewellery. Its collections include Surprise Collection, Necklace Collection and Showstoppers Collection. It operates approximately 30 shops in over 23 cities throughout the nation. It has manufacturing units for diamond-studded jewellery in Mumbai.

Tribhovandas Bhimji Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Tribhovandas Bhimji 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	456	763	431	580	537	812	465	571	481	741
Other Income	2	1	2	2	1	1	1	1	1	2
Total Income	458	764	434	582	538	813	466	572	482	743
Total Expenditure	434	724	415	561	514	768	434	538	451	695
Operating Profit	24	41	19	21	24	45	32	33	31	47
Interest	8	10	9	12	10	11	12	12	13	12
Depreciation	6	6	5	6	6	6	6	6	6	6
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	10	25	4	3	8	27	14	15	12	29
Provision for Tax	2	6	0	1	2	7	2	4	3	8
Profit After Tax	7	19	4	2	5	21	12	11	9	21
Adjustments	0	0	0	0	0	0	0	-0	-0	0
Profit After Adjustments	7	19	4	2	5	21	12	11	9	21
Adjusted Earnings Per Share	1.1	2.9	0.5	0.4	0.8	3.1	1.8	1.7	1.4	3.2

Tribhovandas Bhimji 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	1658	1824	1934	1655	1690	1751	1764	1810	1342	1844	2394	2258
Other Income	4	6	13	4	3	6	4	4	12	8	5	5
Total Income	1662	1830	1948	1658	1693	1757	1768	1814	1354	1852	2399	2263
Total Expenditure	1505	1685	1854	1612	1617	1672	1681	1692	1216	1762	2270	2118
Operating Profit	157	145	94	46	76	85	87	122	138	89	129	143
Interest	25	52	57	61	55	44	53	62	52	41	53	49
Depreciation	8	10	9	10	9	9	10	32	27	23	24	24
Exceptional Income / Expenses	0	0	9	0	0	0	0	0	0	0	0	0
Profit Before Tax	124	83	38	-26	12	32	23	28	60	26	52	70
Provision for Tax	39	28	13	2	-1	11	8	7	17	6	12	17
Profit After Tax	84	55	24	-28	13	21	16	21	43	20	40	53
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	84	55	24	-28	13	21	16	21	43	20	40	53
Adjusted Earnings Per Share	12.7	8.2	3.6	-4.1	1.9	3.2	2.3	3.2	6.5	3	6	8.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	30%	10%	6%	4%
Operating Profit CAGR	45%	2%	9%	-2%
PAT CAGR	100%	24%	14%	-7%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	56%	18%	13%	-2%
ROE Average	7%	7%	6%	7%
ROCE Average	10%	10%	9%	10%

Tribhovandas Bhimji 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	410	447	464	436	456	477	484	481	523	528	560
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	20	17	12	8	0	0	0	0	2	0	1
Other Non-Current Liabilities	1	84	129	116	7	18	18	89	92	109	131
Total Current Liabilities	745	846	805	843	731	734	931	919	634	861	838
Total Liabilities	1175	1394	1410	1403	1194	1229	1433	1489	1252	1498	1530
Fixed Assets	90	97	108	109	103	103	111	174	140	152	159
Other Non-Current Assets	13	99	140	124	25	34	30	39	52	60	72
Total Current Assets	1073	1199	1162	1170	1067	1092	1292	1276	1060	1287	1300
Total Assets	1175	1394	1410	1403	1194	1229	1433	1489	1252	1498	1530

Tribhovandas Bhimji 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	3	11	13	6	7	5	11	7	2	6	8
Cash Flow from Operating Activities	-303	-30	15	14	153	42	32	149	231	-66	93
Cash Flow from Investing Activities	-62	-54	26	-11	0	-9	-21	-6	5	-2	-7
Cash Flow from Financing Activities	372	86	-47	-1	-155	-27	-16	-147	-233	71	-87
Net Cash Inflow / Outflow	8	1	-7	1	-2	6	-4	-4	3	2	-0
Closing Cash & Cash Equivalent	11	13	6	7	5	11	7	2	6	8	8

Tribhovandas Bhimji 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)	12.67	8.25	3.65	-4.13	1.94	3.19	2.33	3.21	6.48	3.02	6.02
CEPS(Rs)	13.91	9.8	4.94	-2.56	3.29	4.51	3.86	8.04	10.47	6.4	9.69
DPS(Rs)	2.25	2.25	1	0	0	0.75	0.75	1	2.5	1	1.75
Book NAV/Share(Rs)	61.38	67.04	69.46	65.35	68.31	71.43	72.5	72.04	78.36	79.06	83.98
Core EBITDA Margin(%)	9.23	7.63	4.16	2.56	4.3	4.29	4.6	6.51	9.45	4.41	5.17
EBIT Margin(%)	8.96	7.37	4.89	2.14	3.95	4.14	4.27	4.95	8.38	3.61	4.36
Pre Tax Margin(%)	7.46	4.54	1.95	-1.55	0.69	1.73	1.29	1.54	4.49	1.4	2.17
PAT Margin (%)	5.09	3.01	1.26	-1.66	0.76	1.15	0.87	1.18	3.25	1.09	1.68
Cash Profit Margin (%)	5.59	3.58	1.71	-1.03	1.29	1.63	1.44	2.95	5.26	2.31	2.7
ROA(%)	9.62	4.28	1.73	-1.96	1	1.75	1.17	1.47	3.16	1.47	2.65
ROE(%)	29.75	12.84	5.34	-6.12	2.9	4.56	3.24	4.44	8.62	3.84	7.39
ROCE(%)	24.83	14.57	9.15	3.32	6.41	7.45	7.16	8.5	11.56	6.9	10.04
Receivable days	0.53	0.46	0.35	0.16	0.31	2.49	4.97	2.9	0.88	0.49	0.24
Inventory Days	168.09	213.69	209.88	246.97	231.4	202.53	224.22	236.89	297.09	216.01	184.69
Payable days	34.77	30.23	20.76	26.03	21.54	21.98	37.38	48.45	55.37	38.87	35.6
PER(x)	18.11	15.91	40.62	0	40.18	26.69	25.34	6.31	9.6	22.48	10.13
Price/Book(x)	3.74	1.96	2.13	0.89	1.14	1.19	0.82	0.28	0.79	0.86	0.73
Dividend Yield(%)	0.98	1.72	0.68	0	0	0.88	1.27	4.94	4.02	1.47	2.87
EV/Net Sales(x)	1.16	0.75	0.8	0.6	0.61	0.63	0.54	0.35	0.56	0.5	0.35
EV/Core EBITDA(x)	12.21	9.46	16.42	21.73	13.64	12.89	11.08	5.25	5.44	10.27	6.57
Net Sales Growth(%)	19.69	10.01	6.02	-14.45	2.13	3.63	0.71	2.62	-25.86	37.4	29.82
EBIT Growth(%)	24.16	-9.55	-29.66	-62.48	88.8	14	0.1	17.83	23.68	-40.04	56.65
PAT Growth(%)	47.53	-34.88	-55.78	-213.26	146.94	64.44	-26.8	37.6	102.04	-53.35	99.14
EPS Growth(%)	0	-34.91	-55.79	-213.24	146.94	64.44	-26.8	37.6	102.04	-53.35	99.13
Debt/Equity(x)	1.03	1.27	1.27	1.49	1.2	1.19	1.25	1.14	0.72	0.96	0.87
Current Ratio(x)	1.44	1.42	1.44	1.39	1.46	1.49	1.39	1.39	1.67	1.49	1.55
Quick Ratio(x)	0.06	0.1	0.06	0.05	0.05	0.1	0.12	0.1	0.12	0.1	0.09
Interest Cover(x)	5.96	2.61	1.66	0.58	1.21	1.72	1.43	1.45	2.16	1.64	1.99
Total Debt/Mcap(x)	0.27	0.65	0.6	1.68	1.06	1	1.54	4.06	0.9	1.12	1.2

Tribhovandas Bhimji Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	74.12	74.12	74.12	74.12	74.12	74.12	74.12	74.12	74.12	74.12
FII	1.45	1.31	1.28	0.93	0.59	0.6	0.56	0.94	1.82	1.02
DII	0	0	0	0.19	0	0	0	0	0	0
Public	24.43	24.57	24.61	24.76	25.29	25.28	25.32	24.95	24.06	24.86
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	4.95	4.95	4.95	4.95	4.95	4.95	4.95	4.95	4.95	4.95
FII	0.1	0.09	0.09	0.06	0.04	0.04	0.04	0.06	0.12	0.07
DII	0	0	0	0.01	0	0	0	0	0	0
Public	1.63	1.64	1.64	1.65	1.69	1.69	1.69	1.66	1.61	1.66
Others	0	0	0	0	0	0	0	0	0	0
Total	6.67	6.67	6.67	6.67	6.67	6.67	6.67	6.67	6.67	6.67

Pros

Debtor days have improved from 38.87 to 35.6days.

Cons

Company has a low return on equity of 7% over the last 3 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.

Tribhovandas Bhimji News

IPO

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

Tribhovandas Bhimji

Add Watchlist

Tribhovandas Bhimji Research see more...

Overview Inc. Year: 2007Industry: Diamond & Jewellery

Tribhovandas Bhimji Share Price

Alert Data

Quarterly Price

Peer Comparison

Tribhovandas Bhimji Quarterly Results

Tribhovandas Bhimji Profit & Loss

Growth Rates

Tribhovandas Bhimji Balance Sheet

Tribhovandas Bhimji Cash Flow

Tribhovandas Bhimji Ratios

Tribhovandas Bhimji Shareholding Pattern

Tribhovandas Bhimji News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!