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

Uday Jewellery

₹161.7 6.5 | 4.2%

Market Cap ₹366 Cr.

Stock P/E 42

P/B 3.8

Current Price ₹161.7

Book Value ₹ 42

Face Value 10

52W High ₹196

Dividend Yield 0%

52W Low ₹ 114

Uday Jewellery Research see more...

Overview Inc. Year: 1999Industry: Diamond & Jewellery

Uday Jewellery Industries Ltd is an totally India-based organization, that is engaged in jewellery manufacturing offerings. The Company's products encompass gem stones and jewellery. The Company is the wholeseller of cubic zirconia (cz) and colour stone studded jewellery. The Company gives necklace set, rings and pendants.

Read More..

Uday Jewellery Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Uday Jewellery Quarterly Results

#(Fig in Cr.) Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Net Sales 45 45 45 34 42 55 42 41 62 99
Other Income 1 0 0 0 0 0 0 0 0 0
Total Income 45 45 45 35 43 55 42 42 62 99
Total Expenditure 42 41 42 30 39 50 41 38 58 93
Operating Profit 4 4 4 5 4 4 1 4 4 7
Interest 0 0 1 0 0 0 0 0 0 0
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 3 4 4 4 0 3 4 6
Provision for Tax 1 1 1 1 1 1 0 1 1 2
Profit After Tax 2 3 2 3 3 3 0 3 3 5
Adjustments -0 0 0 0 0 0 0 0 -0 0
Profit After Adjustments 2 3 2 3 3 3 0 3 3 5
Adjusted Earnings Per Share 1 1.1 0.9 1.4 1.3 1.3 0 1.2 1.2 2

Uday Jewellery Profit & Loss

#(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 20 25 32 45 72 73 92 93 122 177 173 244
Other Income 0 0 1 1 0 0 0 1 1 2 1 0
Total Income 20 25 33 46 72 74 92 94 122 178 174 245
Total Expenditure 19 24 30 44 68 69 82 86 114 163 160 230
Operating Profit 1 2 2 2 4 5 10 9 9 15 14 16
Interest 0 0 0 1 1 1 1 1 1 2 1 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 1 1 2 2 3 4 9 8 8 13 12 13
Provision for Tax 0 0 0 0 1 1 2 2 2 3 3 4
Profit After Tax 1 1 2 1 2 3 7 6 6 10 9 11
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 1 1 2 1 2 3 7 6 6 10 9 11
Adjusted Earnings Per Share 0 0 1.5 1 1.4 1.6 3.2 2.6 2.6 4.3 4 4.4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -2% 23% 19% 24%
Operating Profit CAGR -7% 16% 23% 30%
PAT CAGR -10% 14% 25% 25%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -17% 19% 11% NA%
ROE Average 12% 13% 13% 14%
ROCE Average 13% 13% 15% 15%

Uday Jewellery Balance Sheet

#(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 5 12 14 15 30 36 47 53 59 68 77
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 0 2 2 1 0
Other Non-Current Liabilities -0 -0 -0 -0 -0 0 -0 0 -0 -0 0
Total Current Liabilities 0 0 5 10 7 13 12 12 28 37 32
Total Liabilities 5 13 19 25 37 49 59 67 88 106 109
Fixed Assets 0 0 0 1 1 1 1 1 1 1 5
Other Non-Current Assets 3 3 3 3 3 3 3 3 3 3 1
Total Current Assets 2 9 15 21 33 45 55 63 84 102 103
Total Assets 5 13 19 25 37 49 59 67 88 106 109

Uday Jewellery Cash Flow

#(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 0 0 0 0 0 2 0 0 2 0 4
Cash Flow from Operating Activities 0 -6 -1 -5 -7 -9 -2 -1 -14 2 12
Cash Flow from Investing Activities -0 0 1 -0 0 0 0 0 -1 -3 -2
Cash Flow from Financing Activities 0 6 0 5 9 7 2 2 13 4 -11
Net Cash Inflow / Outflow 0 0 -0 -0 2 -2 0 2 -2 4 -1
Closing Cash & Cash Equivalent 0 0 0 0 2 0 0 2 0 4 3

Uday Jewellery Ratios

# 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) 0 0 1.5 1.04 1.41 1.59 3.15 2.63 2.59 4.31 3.96
CEPS(Rs) 0.92 1.07 1.56 1.11 1.51 1.69 3.24 2.72 2.68 4.43 4.12
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 0 0 11.35 12.15 15.65 17.69 20.99 23.62 26.22 30.53 34.49
Core EBITDA Margin(%) 4.89 4.56 4.47 3.41 4.94 6.69 10.95 8.06 6.52 7.54 7.42
EBIT Margin(%) 4.58 5.93 7.33 4.77 5.08 6.8 11.2 9.01 7.15 8.27 7.73
Pre Tax Margin(%) 4.58 5.92 6.82 3.65 4.19 5.49 10.25 8.38 6.41 7.26 6.87
PAT Margin (%) 3.73 4.82 5.54 2.67 3.32 4.21 7.56 6.22 4.7 5.38 5.03
Cash Profit Margin (%) 4.17 5.06 5.78 2.84 3.56 4.46 7.77 6.42 4.86 5.52 5.24
ROA(%) 15.56 13.37 11.29 5.59 7.64 7.17 12.88 9.24 7.39 9.81 8.1
ROE(%) 25.09 15.92 14.14 8.85 11.72 10.18 17.21 11.81 10.41 15.21 12.17
ROCE(%) 20.74 17.02 15.11 10.08 11.88 11.81 19.55 13.67 11.47 15.63 13.29
Receivable days 30.7 31.08 61.76 65.79 69.92 96.07 100.71 117.14 95.12 81.14 97.12
Inventory Days 24.92 49.04 70.64 67.53 57.03 90.14 90.05 95.35 110.25 99.65 106.66
Payable days 3.58 3.29 0.62 0.4 2.17 3.64 2.45 1.99 2.9 5.08 12.76
PER(x) 0 0 7.34 17.31 28.95 47.14 27.17 42.69 36.67 22.91 36.8
Price/Book(x) 0 0 0.97 1.48 2.61 4.24 4.08 4.76 3.63 3.24 4.22
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.45 0.47 0.54 0.68 1.03 2.14 2.17 2.77 1.95 1.4 1.97
EV/Core EBITDA(x) 8.97 7.6 7.15 13.67 19.33 30.41 18.98 30.11 26.65 16.6 24.81
Net Sales Growth(%) 9.4 21.24 28.27 42.83 58.41 2.61 24.97 1.74 30.21 45.42 -2.01
EBIT Growth(%) -40.51 56.88 58.59 -6.27 67.68 36.91 106 -18.16 3.37 68.13 -8.39
PAT Growth(%) -39.61 56.7 47.56 -30.64 95.75 29.97 124.27 -16.37 -1.52 66.3 -8.3
EPS Growth(%) 0 0 0 -30.64 35.69 12.73 98.01 -16.37 -1.51 66.31 -8.3
Debt/Equity(x) 0 0 0.31 0.65 0.26 0.33 0.22 0.25 0.47 0.49 0.31
Current Ratio(x) 5.98 36 3.39 2.18 4.48 3.6 4.71 5.43 3.02 2.76 3.19
Quick Ratio(x) 3.61 13.53 1.96 1.1 2.86 1.67 2.92 3.05 1.37 1.38 1.63
Interest Cover(x) 1219.87 913.69 14.25 4.27 5.71 5.22 11.71 14.23 9.65 8.21 8.94
Total Debt/Mcap(x) 0 0 0.33 0.46 0.15 0.08 0.05 0.05 0.13 0.15 0.07

Uday Jewellery Shareholding Pattern

# Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Promoter 73.71 73.71 73.76 73.76 73.76 73.76 73.76 73.76 73.77 74.46
FII 0 0 0 0 0 0 0 0 0 0
DII 0 0 0 0 0 0 0 0 0 0
Public 26.29 26.29 26.24 26.24 26.24 26.24 26.24 26.24 26.23 25.54
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 24% CAGR over last 5 years
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 13% over the last 3 years.
  • Debtor days have increased from 5.08 to 12.76days.
  • Stock is trading at 3.8 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.

Uday Jewellery 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.....