Market cap
₹1,068 Cr
Revenue (TTM)
₹113 Cr
P/E Ratio
573.7
P/B Ratio
14.9
Div. Yield
0 %
| Laxmi Goldorna | Lalithaa Jewellery Mart | Sky Gold And Diamonds | PC Jeweller | Thangamayil Jew | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
1,068 | 20,099 | 15,943 | 17,791 | 15,599 |
Revenue (₹ Cr) |
113 | 25,024 | 7,176 | 3,505 | 9,622 |
Net Profit (₹ Cr) |
1.86 | 1,009.82 | 343.14 | 774.41 | 391.04 |
Net Margin (%) |
1.64 | 4.03 | 4.76 | 21.39 | 4.06 |
RoE (%) |
2.16 | 41.60 | 29.98 | 10.06 | 30.41 |
Price to Earnings |
573.72 | 19.90 | 47.59 | 22.97 | 39.89 |
Price-To-Book |
14.87 | 4.63 | 12.31 | 1.99 | 10.39 |
Income Statement (₹ Cr)
| Laxmi Goldorna | Lalithaa Jewellery Mart | Sky Gold And Diamonds | PC Jeweller | Thangamayil Jew | |
|---|---|---|---|---|---|
|
Operating Revenue
|
87.82 | 16,897.32 | 3,548.02 | 2,244.60 | 4,910.58 |
|
Total Income
|
88.01 | 16,907.88 | 3,580.98 | 2,371.87 | 4,916.30 |
|
Total Expenditure
|
65.36 | 16,131.15 | 3,350.66 | 1,849.33 | 4,691.62 |
|
EBITDA
|
22.45 | 766.17 | 197.36 | 395.27 | 218.96 |
|
Depreciation
|
0.21 | 87.18 | 10.74 | 17.95 | 23.69 |
|
EBIT
|
22.25 | 678.99 | 186.62 | 377.32 | 195.27 |
|
Interest
|
8.61 | 186.25 | 45.36 | 52.03 | 41.07 |
|
Other Income
|
0.19 | 10.56 | 32.96 | 127.27 | 5.72 |
|
Exceptional Items
|
0.07 | -- | -- | -- | -- |
|
Profit before Tax
|
13.91 | 503.31 | 174.22 | 452.56 | 159.92 |
|
Provision for Tax
|
3.35 | 138.58 | 41.56 | -125.14 | 41.21 |
|
Profit after Tax
|
10.56 | 364.73 | 132.66 | 577.70 | 118.71 |
Liabilities (₹ Cr)
| Laxmi Goldorna | Lalithaa Jewellery Mart | Sky Gold And Diamonds | PC Jeweller | Thangamayil Jew | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
65.02 | 1,925.38 | 683.80 | 6,192.80 | 1,102.35 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
70.22 | 407.59 | 38.80 | 47.26 | 104.25 |
|
Current Liabilities
|
45.43 | 4,556.07 | 634.24 | 2,153.37 | 1,348.62 |
|
Total Liabilities
|
180.77 | 6,929.68 | 1,356.84 | 8,412.31 | 2,559.22 |
Assets (₹ Cr)
| Laxmi Goldorna | Lalithaa Jewellery Mart | Sky Gold And Diamonds | PC Jeweller | Thangamayil Jew | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
20.64 | 772.84 | 305.72 | 1,283.74 | 233.93 |
|
Current Assets
|
160.03 | 6,116.20 | 1,051.12 | 7,109.69 | 2,321.29 |
|
Total Assets
|
180.77 | 6,929.68 | 1,356.84 | 8,412.31 | 2,559.22 |
|
Total Debt*
|
102.07 | 949.26 | 604.85 | 2,064.81 | 722.51 |
|
Net Current Assets
|
114.60 | 1,560.13 | 416.88 | 4,956.32 | 972.67 |
|
Contingent Liabilities
|
-- | 161.66 | 14.71 | 131.35 | 20.38 |
Cashflow (₹ Cr)
| Laxmi Goldorna | Lalithaa Jewellery Mart | Sky Gold And Diamonds | PC Jeweller | Thangamayil Jew | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-44.59 | 288.73 | -272.20 | -632.72 | -423.98 |
|
Cash Flow from Investing Activities
|
3.45 | -215.07 | -156.91 | 2.49 | -137.94 |
|
Cash from Financing Activities
|
40.68 | -44.13 | 425.99 | 687.69 | 636.90 |
|
Net Cash Inflow / Outflow
|
-0.46 | 29.53 | -3.13 | 57.46 | 74.98 |
Ratios
Profitability Ratios
| Laxmi Goldorna | Lalithaa Jewellery Mart | Sky Gold And Diamonds | PC Jeweller | Thangamayil Jew | |
|---|---|---|---|---|---|
|
ROCE (%)
|
16.97 | 26.20 | 23.72 | 6.61 | 14.43 |
|
ROE (%)
|
19.11 | 20.90 | 28.93 | 13.41 | 14.88 |
|
ROA (%)
|
7.32 | 6.06 | 13.66 | 7.38 | 5.89 |
|
EBIT Margin (%)
|
25.79 | 4.60 | 6.49 | 23.28 | 4.58 |
|
Net Margin (%)
|
12.00 | 2.16 | 3.70 | 24.36 | 2.41 |
|
Cash Profit Margin (%)
|
12.26 | 2.67 | 4.04 | 26.54 | 2.90 |
Growth Ratios
| Laxmi Goldorna | Lalithaa Jewellery Mart | Sky Gold And Diamonds | PC Jeweller | Thangamayil Jew | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-56.51 | 0.65 | 103.27 | 270.76 | 28.32 |
|
EBIT Growth (%)
|
29.81 | 8.27 | 182.70 | 591.25 | 3.17 |
|
Net Profit Growth (%)
|
11.38 | 1.36 | 227.70 | 191.79 | -3.68 |
|
EPS Growth (%)
|
11.38 | 1.36 | 195.70 | 167.22 | -12.22 |
|
Book Value Growth (%)
|
43.10 | 23.08 | 184.20 | 93.89 | 123.52 |
Valuation Ratios
| Laxmi Goldorna | Lalithaa Jewellery Mart | Sky Gold And Diamonds | PC Jeweller | Thangamayil Jew | |
|---|---|---|---|---|---|
|
Price / Earnings
|
44.36 | 0.00 | 35.40 | 14.37 | 52.56 |
|
Price / Book Value
|
17.29 | 0.00 | 6.92 | 1.46 | 5.66 |
|
Dividend Yield (%)
|
0.00 | -- | 0.00 | 0.00 | 0.62 |
|
EV/EBITDA
|
54.13 | 1.45 | 22.26 | 19.71 | 29.91 |
|
Market Cap (₹ Cr)
|
1,123.95 | 0.00 | 4,696.51 | 8,300.08 | 6,238.89 |
Solvency Ratios
| Laxmi Goldorna | Lalithaa Jewellery Mart | Sky Gold And Diamonds | PC Jeweller | Thangamayil Jew | |
|---|---|---|---|---|---|
|
Debt to Equity
|
1.57 | 0.49 | 0.89 | 0.36 | 0.66 |
|
Short term debt to equity ratio
|
0.49 | 0.47 | 0.85 | 0.33 | 0.55 |
|
Current Ratio
|
3.52 | 1.34 | 1.66 | 3.30 | 1.72 |
|
Quick Ratio
|
1.03 | 0.05 | 1.03 | 0.21 | 0.25 |
|
Interest Coverage
|
2.62 | 3.70 | 4.84 | 9.70 | 4.89 |
Operating Efficiency Ratios
| Laxmi Goldorna | Lalithaa Jewellery Mart | Sky Gold And Diamonds | PC Jeweller | Thangamayil Jew | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
32.72 | 0.69 | 12.74 | 15.63 | 0.18 |
|
Asset Turnover
|
0.61 | 2.81 | 3.65 | 0.29 | 2.43 |
|
Receivable days
|
133.26 | 1.89 | 28.51 | 43.36 | 0.48 |
|
Inventory Days
|
343.97 | 109.79 | 34.10 | 998.52 | 117.73 |
|
Payable days
|
80.81 | 4.61 | 1.68 | 2.85 | 2.09 |
|
Cash Conversion Cycle
|
396.42 | 107.06 | 60.94 | 1,039.04 | 116.12 |