Flawless Diamond (India) Peer Comparison

BSE: 523576

₹0.21

₹-0.01 (-4.55%)

As on 27-Aug-2014IST

Market cap

₹4 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

0

Div. Yield

0 %

Edit

	Flawless Diamond (India)	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	PC Jeweller
Market cap (₹ Cr)	4	20,502	15,956	14,259	13,849
Revenue (₹ Cr)	--	25,024	9,622	1,363	3,505
Net Profit (₹ Cr)	-12.11	1,009.82	391.04	609.68	774.41
Net Margin (%)	--	4.03	4.06	42.91	21.39
RoE (%)	-14.33	41.60	30.41	--	10.06
Price to Earnings	--	20.30	40.81	23.39	17.88
Price-To-Book	0.04	4.73	10.63	8.65	1.55

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Flawless Diamond (India)	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	PC Jeweller
Operating Revenue	0.00	3,479.53	1,522.98	--	4,018.42
Total Income	8.72	3,486.02	1,524.79	--	4,039.00
Total Expenditure	0.33	3,395.28	1,440.12	--	3,536.63
EBITDA	-0.33	84.25	82.86	--	481.79
Depreciation	0.29	2.83	4.59	--	10.02
EBIT	-0.61	81.41	78.27	--	471.78
Interest	9.03	34.64	37.02	--	127.47
Other Income	8.72	6.49	1.81	--	20.58
Exceptional Items	0.36	--	--	--	--
Profit before Tax	-0.93	53.26	43.06	--	364.89
Provision for Tax	-0.20	18.10	13.42	--	73.87
Profit after Tax	-0.73	35.16	29.63	--	291.02

Liabilities (₹ Cr)

	Flawless Diamond (India)	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	PC Jeweller
Shareholder's Funds	93.30	187.73	167.77	--	1,388.80
Minority Interest	--	--	--	--	--
Non-Current Liabilities	-1.07	41.66	37.14	--	-2.56
Current Liabilities	177.45	514.44	390.22	--	2,090.11
Total Liabilities	270.75	743.83	595.14	--	3,481.35

Assets (₹ Cr)

	Flawless Diamond (India)	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	PC Jeweller
Non-Current Assets	1.58	62.44	87.37	--	158.62
Current Assets	268.10	681.39	507.76	--	3,317.73
Total Assets	270.75	743.83	595.14	--	3,481.35
Total Debt*	61.32	399.79	238.61	--	233.07
Net Current Assets	90.65	166.95	117.54	--	1,227.62
Contingent Liabilities	15.56	--	112.82	--	2.99

Cashflow (₹ Cr)

	Flawless Diamond (India)	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	PC Jeweller
Cash From Operating Activities	9.13	-22.15	108.28	--	520.01
Cash Flow from Investing Activities	0.00	-17.35	-18.49	--	-592.07
Cash from Financing Activities	-9.18	53.37	-70.26	--	140.52
Net Cash Inflow / Outflow	-0.04	13.87	19.52	--	68.46

Ratios

Profitability Ratios

	Flawless Diamond (India)	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	PC Jeweller
ROCE (%)	5.23	20.40	20.06	--	35.74
ROE (%)	-0.78	22.90	19.60	--	29.94
ROA (%)	-0.27	6.58	5.56	--	10.39
EBIT Margin (%)	18.99	2.61	5.56	--	12.50
Net Margin (%)	-8.35	1.01	1.94	--	7.21
Cash Profit Margin (%)	1.22	1.09	2.25	--	7.49

Growth Ratios

	Flawless Diamond (India)	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	PC Jeweller
Revenue Growth (%)	-100.00	140.90	34.62	--	32.10
EBIT Growth (%)	-23.49	93.00	-28.28	--	44.06
Net Profit Growth (%)	-308.96	85.89	-49.82	--	26.02
EPS Growth (%)	-308.96	81.23	-49.82	--	-5.74
Book Value Growth (%)	-0.77	57.24	24.65	--	150.04

Valuation Ratios

	Flawless Diamond (India)	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	PC Jeweller
Price / Earnings	0.00	0.00	9.51	--	3.49
Price / Book Value	0.06	0.00	1.68	--	1.46
Dividend Yield (%)	0.00	--	2.43	--	0.88
EV/EBITDA	8.01	4.11	5.80	--	3.98
Market Cap (₹ Cr)	8.84	0.00	281.90	--	2,029.30

Solvency Ratios

	Flawless Diamond (India)	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	PC Jeweller
Debt to Equity	0.66	2.13	1.42	--	0.17
Short term debt to equity ratio	0.66	2.08	1.29	--	0.17
Current Ratio	1.51	1.32	1.30	--	1.59
Quick Ratio	1.51	0.10	0.11	--	0.77
Interest Coverage	0.90	2.54	2.16	--	3.86

Operating Efficiency Ratios

	Flawless Diamond (India)	Lalithaa Jewellery Mart	Thangamayil Jew	International Gemological Institute	PC Jeweller
Debtors to sales (%)	453.01	0.36	0.06	--	16.79
Asset Turnover	0.00	6.51	2.86	--	1.43
Receivable days	1,521.03	1.43	0.16	--	61.83
Inventory Days	100.54	46.52	100.00	--	131.08
Payable days	688.01	78.92	19.31	--	134.48
Cash Conversion Cycle	933.56	-30.97	80.85	--	58.43

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.