Gitanjali Gems Peer Comparison
NSE: GITANJALI | BSE: 532715
₹1.05
As on 01-Apr-2019IST
Market cap
₹13 Cr
Revenue (TTM)
₹18,297 Cr
P/E Ratio
0.1
P/B Ratio
--
Div. Yield
75.5 %
| Gitanjali Gems | BlueStone Jewellery and Lifestyle | Goldiam Intl | International Gemological Institute | Lalithaa Jewellery Mart | PC Jeweller | P N Gadgil Jewellers | Senco Gold | Sky Gold And Diamonds | Thangamayil Jew | |
|---|---|---|---|---|---|---|---|---|---|---|
Market cap (₹ Cr) |
13 | 12,432 | 4,782 | 13,820 | 22,677 | 12,691 | 8,667 | 5,224 | 13,301 | 14,793 |
Revenue (₹ Cr) |
18,297 | 2,681 | 1,073 | 1,363 | 25,024 | 3,505 | 11,438 | 9,660 | 7,176 | 9,622 |
Net Profit (₹ Cr) |
197.57 | 59.43 | 210.95 | 609.68 | 1,009.82 | 774.41 | 445.81 | 570.81 | 343.14 | 391.04 |
Net Margin (%) |
1.06 | 2.17 | 18.37 | 42.91 | 4.03 | 21.39 | 3.86 | 5.86 | 4.76 | 4.06 |
RoE (%) |
2.96 | 3.25 | 19.82 | -- | 41.60 | 10.06 | 24.48 | 24.71 | 29.98 | 30.41 |
Price to Earnings |
0.06 | 220.75 | 22.68 | 22.67 | 22.46 | 16.38 | 19.44 | 9.15 | 39.70 | 37.83 |
Price-To-Book |
-- | 7.57 | 4.03 | 8.38 | 5.23 | 1.42 | 3.13 | 2.00 | 10.27 | 9.86 |
Income Statement (₹ Cr)
| Gitanjali Gems | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | PC Jeweller | |
|---|---|---|---|---|---|
|
Operating Revenue
|
16,570.69 | 6,055.70 | 1,293.65 | -- | 8,474.41 |
|
Total Income
|
16,829.27 | 6,057.68 | 1,294.78 | -- | 8,571.66 |
|
Total Expenditure
|
15,871.81 | 5,890.69 | 1,245.20 | -- | 7,709.43 |
|
EBITDA
|
698.89 | 165.01 | 48.45 | -- | 764.98 |
|
Depreciation
|
74.96 | 15.98 | 9.43 | -- | 22.48 |
|
EBIT
|
623.92 | 149.03 | 39.01 | -- | 742.50 |
|
Interest
|
721.09 | 113.83 | 20.84 | -- | 285.60 |
|
Other Income
|
258.57 | 1.98 | 1.13 | -- | 97.25 |
|
Exceptional Items
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
161.40 | 37.18 | 19.30 | -- | 554.15 |
|
Provision for Tax
|
-5.43 | 17.55 | 5.33 | -- | 133.14 |
|
Profit after Tax
|
166.83 | 19.63 | 13.97 | -- | 421.01 |
Liabilities (₹ Cr)
| Gitanjali Gems | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | PC Jeweller | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
6,562.32 | 445.19 | 149.34 | -- | 3,351.91 |
|
Minority Interest
|
43.01 | -- | -- | -- | -- |
|
Non-Current Liabilities
|
318.88 | 2.04 | 30.09 | -- | 30.56 |
|
Current Liabilities
|
16,543.11 | 1,174.14 | 251.76 | -- | 3,980.76 |
|
Total Liabilities
|
23,538.95 | 1,625.05 | 436.66 | -- | 7,396.60 |
Assets (₹ Cr)
| Gitanjali Gems | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | PC Jeweller | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
2,749.92 | 167.39 | 83.93 | -- | 162.01 |
|
Current Assets
|
20,717.40 | 1,453.98 | 347.26 | -- | 7,201.22 |
|
Total Assets
|
23,538.95 | 1,625.05 | 436.66 | -- | 7,396.60 |
|
Total Debt*
|
8,254.34 | 830.13 | 102.26 | -- | 802.81 |
|
Net Current Assets
|
4,174.29 | 279.84 | 95.49 | -- | 3,220.46 |
|
Contingent Liabilities
|
767.35 | 60.33 | 68.61 | -- | 18.83 |
Cashflow (₹ Cr)
| Gitanjali Gems | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | PC Jeweller | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
743.15 | -22.80 | 69.34 | -- | 794.35 |
|
Cash Flow from Investing Activities
|
-42.43 | -21.48 | -6.30 | -- | -530.06 |
|
Cash from Financing Activities
|
-691.58 | 49.73 | -55.65 | -- | 47.45 |
|
Net Cash Inflow / Outflow
|
9.13 | 5.46 | 7.40 | -- | 311.74 |
Ratios
Profitability Ratios
| Gitanjali Gems | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | PC Jeweller | |
|---|---|---|---|---|---|
|
ROCE (%)
|
5.98 | 12.65 | 15.32 | -- | 22.29 |
|
ROE (%)
|
2.60 | 4.55 | 9.74 | -- | 15.27 |
|
ROA (%)
|
0.75 | 1.33 | 3.41 | -- | 6.43 |
|
EBIT Margin (%)
|
5.78 | 2.76 | 3.83 | -- | 10.17 |
|
Net Margin (%)
|
0.99 | 0.32 | 1.08 | -- | 4.91 |
|
Cash Profit Margin (%)
|
1.46 | 0.59 | 1.80 | -- | 5.23 |
Growth Ratios
| Gitanjali Gems | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | PC Jeweller | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
18.49 | 3.32 | 1.72 | -- | 16.04 |
|
EBIT Growth (%)
|
0.67 | -12.83 | 7.80 | -- | 6.69 |
|
Net Profit Growth (%)
|
57.99 | -66.89 | 32.70 | -- | 5.73 |
|
EPS Growth (%)
|
39.65 | -67.26 | 32.70 | -- | 5.71 |
|
Book Value Growth (%)
|
4.46 | 6.60 | 8.58 | -- | 29.59 |
Valuation Ratios
| Gitanjali Gems | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | PC Jeweller | |
|---|---|---|---|---|---|
|
Price / Earnings
|
4.67 | 0.00 | 23.26 | -- | 0.89 |
|
Price / Book Value
|
0.12 | 0.00 | 2.18 | -- | 2.40 |
|
Dividend Yield (%)
|
1.21 | -- | 0.84 | -- | 0.24 |
|
EV/EBITDA
|
9.14 | 4.95 | 8.21 | -- | 8.48 |
|
Market Cap (₹ Cr)
|
783.79 | 0.00 | 325.09 | -- | 7,476.97 |
Solvency Ratios
| Gitanjali Gems | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | PC Jeweller | |
|---|---|---|---|---|---|
|
Debt to Equity
|
1.26 | 1.86 | 0.68 | -- | 0.24 |
|
Short term debt to equity ratio
|
1.15 | 1.86 | 0.39 | -- | 0.19 |
|
Current Ratio
|
1.25 | 1.24 | 1.38 | -- | 1.81 |
|
Quick Ratio
|
0.82 | 0.09 | 0.14 | -- | 0.76 |
|
Interest Coverage
|
1.22 | 1.33 | 1.93 | -- | 2.94 |
Operating Efficiency Ratios
| Gitanjali Gems | Lalithaa Jewellery Mart | Thangamayil Jew | International Gemological Institute | PC Jeweller | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
77.42 | 1.47 | 0.07 | -- | 18.15 |
|
Asset Turnover
|
0.75 | 4.13 | 3.17 | -- | 1.29 |
|
Receivable days
|
268.38 | 6.43 | 0.16 | -- | 54.11 |
|
Inventory Days
|
142.00 | 70.30 | 83.27 | -- | 173.35 |
|
Payable days
|
168.81 | 3.43 | 20.45 | -- | 127.05 |
|
Cash Conversion Cycle
|
241.57 | 73.30 | 62.98 | -- | 100.42 |