Market cap
₹30 Cr
Revenue (TTM)
₹15 Cr
P/E Ratio
31.5
P/B Ratio
1.9
Div. Yield
0 %
| Sihora | FSN E-Commerce | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
30 | 95,524 | 20,502 | 15,956 | 14,259 |
Revenue (₹ Cr) |
15 | 10,649 | 25,024 | 9,622 | 1,363 |
Net Profit (₹ Cr) |
1.87 | 259.23 | 1,009.82 | 391.04 | 609.68 |
Net Margin (%) |
12.43 | 2.43 | 4.03 | 4.06 | 42.91 |
RoE (%) |
43.31 | 18.84 | 41.60 | 30.41 | -- |
Price to Earnings |
31.47 | 372.95 | 20.30 | 40.81 | 23.39 |
Price-To-Book |
1.89 | 64.48 | 4.73 | 10.63 | 8.65 |
Income Statement (₹ Cr)
| Sihora | FSN E-Commerce | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | |
|---|---|---|---|---|---|
|
Operating Revenue
|
14.56 | 7,949.82 | 16,897.32 | 4,910.58 | -- |
|
Total Income
|
15.06 | 7,977.86 | 16,907.88 | 4,916.30 | -- |
|
Total Expenditure
|
11.27 | 7,475.82 | 16,131.15 | 4,691.62 | -- |
|
EBITDA
|
3.30 | 474.00 | 766.17 | 218.96 | -- |
|
Depreciation
|
0.87 | 266.40 | 87.18 | 23.69 | -- |
|
EBIT
|
2.43 | 207.60 | 678.99 | 195.27 | -- |
|
Interest
|
0.43 | 108.19 | 186.25 | 41.07 | -- |
|
Other Income
|
0.50 | 28.04 | 10.56 | 5.72 | -- |
|
Exceptional Items
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
2.50 | 127.45 | 503.31 | 159.92 | -- |
|
Provision for Tax
|
0.63 | 53.75 | 138.58 | 41.21 | -- |
|
Profit after Tax
|
1.87 | 73.70 | 364.73 | 118.71 | -- |
Liabilities (₹ Cr)
| Sihora | FSN E-Commerce | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
5.26 | 1,301.28 | 1,925.38 | 1,102.35 | -- |
|
Minority Interest
|
-- | 41.38 | -- | -- | -- |
|
Non-Current Liabilities
|
2.49 | 218.33 | 407.59 | 104.25 | -- |
|
Current Liabilities
|
4.81 | 2,160.59 | 4,556.07 | 1,348.62 | -- |
|
Total Liabilities
|
12.65 | 3,979.53 | 6,929.68 | 2,559.22 | -- |
Assets (₹ Cr)
| Sihora | FSN E-Commerce | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
5.24 | 1,044.50 | 772.84 | 233.93 | -- |
|
Current Assets
|
7.32 | 2,677.08 | 6,116.20 | 2,321.29 | -- |
|
Total Assets
|
12.65 | 3,979.53 | 6,929.68 | 2,559.22 | -- |
|
Total Debt*
|
5.14 | 961.36 | 949.26 | 722.51 | -- |
|
Net Current Assets
|
2.51 | 516.49 | 1,560.13 | 972.67 | -- |
|
Contingent Liabilities
|
0.12 | 13.56 | 161.66 | 20.38 | -- |
Cashflow (₹ Cr)
| Sihora | FSN E-Commerce | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.14 | 466.63 | 288.73 | -423.98 | -- |
|
Cash Flow from Investing Activities
|
-2.10 | -205.43 | -215.07 | -137.94 | -- |
|
Cash from Financing Activities
|
2.24 | -212.04 | -44.13 | 636.90 | -- |
|
Net Cash Inflow / Outflow
|
0.00 | 49.16 | 29.53 | 74.98 | -- |
Ratios
Profitability Ratios
| Sihora | FSN E-Commerce | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | |
|---|---|---|---|---|---|
|
ROCE (%)
|
36.02 | 11.21 | 26.20 | 14.43 | -- |
|
ROE (%)
|
43.31 | 5.90 | 20.90 | 14.88 | -- |
|
ROA (%)
|
18.78 | 2.15 | 6.06 | 5.89 | -- |
|
EBIT Margin (%)
|
26.09 | 6.32 | 4.60 | 4.58 | -- |
|
Net Margin (%)
|
12.43 | 0.92 | 2.16 | 2.41 | -- |
|
Cash Profit Margin (%)
|
18.83 | 4.28 | 2.67 | 2.90 | -- |
Growth Ratios
| Sihora | FSN E-Commerce | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
134.46 | 24.50 | 0.65 | 28.32 | -- |
|
EBIT Growth (%)
|
273.38 | 33.24 | 8.27 | 3.17 | -- |
|
Net Profit Growth (%)
|
482.64 | 68.61 | 1.36 | -3.68 | -- |
|
EPS Growth (%)
|
482.63 | 104.51 | 1.36 | -12.22 | -- |
|
Book Value Growth (%)
|
55.28 | 2.47 | 23.08 | 123.52 | -- |
Valuation Ratios
| Sihora | FSN E-Commerce | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | |
|---|---|---|---|---|---|
|
Price / Earnings
|
0.00 | 774.77 | 0.00 | 52.56 | -- |
|
Price / Book Value
|
0.00 | 40.50 | 0.00 | 5.66 | -- |
|
Dividend Yield (%)
|
-- | 0.00 | -- | 0.62 | -- |
|
EV/EBITDA
|
2.32 | 103.46 | 1.45 | 29.91 | -- |
|
Market Cap (₹ Cr)
|
0.00 | 51,196.05 | 0.00 | 6,238.89 | -- |
Solvency Ratios
| Sihora | FSN E-Commerce | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.98 | 0.76 | 0.49 | 0.66 | -- |
|
Short term debt to equity ratio
|
0.35 | 0.59 | 0.47 | 0.55 | -- |
|
Current Ratio
|
1.52 | 1.24 | 1.34 | 1.72 | -- |
|
Quick Ratio
|
0.88 | 0.58 | 0.05 | 0.25 | -- |
|
Interest Coverage
|
6.87 | 2.18 | 3.70 | 4.89 | -- |
Operating Efficiency Ratios
| Sihora | FSN E-Commerce | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
16.80 | 3.10 | 0.69 | 0.18 | -- |
|
Asset Turnover
|
1.46 | 2.32 | 2.81 | 2.43 | -- |
|
Receivable days
|
38.25 | 11.21 | 1.89 | 0.48 | -- |
|
Inventory Days
|
54.51 | 59.91 | 109.79 | 117.73 | -- |
|
Payable days
|
63.93 | 41.68 | 4.61 | 2.09 | -- |
|
Cash Conversion Cycle
|
28.83 | 29.43 | 107.06 | 116.12 | -- |